{ "ticker": { "uuid": "8ffad519-161d-4ee6-a2ec-6e689b73dcb2", "symbol": "CVEO", "name": "Civeo Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/8ffad519-161d-4ee6-a2ec-6e689b73dcb2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ffad519-161d-4ee6-a2ec-6e689b73dcb2/" }, "ticker_metadata": { "id": 893, "uuid": "8ffad519-161d-4ee6-a2ec-6e689b73dcb2", "symbol": "CVEO", "name": "Civeo Corp", "asset_type": "equity", "market_cap": 373714000, "stock_exchange_id": 3, "industry": "Lodging", "sector": "Consumer Cyclical", "description": "Civeo Corporation provides hospitality services to the natural resources industry in Canada, Australia and the United States. 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": "8ffad519-161d-4ee6-a2ec-6e689b73dcb2", "symbol": "CVEO", "name": "Civeo Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/8ffad519-161d-4ee6-a2ec-6e689b73dcb2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ffad519-161d-4ee6-a2ec-6e689b73dcb2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.3, "value": 0.3, "quality": 0.15, "momentum": 0.83, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 34.61, "market_cap": 384932420, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1491, "shareholder_yield": 0.0003, "roe": -0.0873, "piotroski_f_score": 6, "momentum_12_1": 0.3643, "volatility_252d": 0.3113 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:34.577146+00:00", "batch_id": "" }, "size": { "price_close": 34.61, "market_cap": 384932420, "market_cap_usd": 384932420, "enterprise_value": 580659420, "shares_outstanding": 11122000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.3947, "ptbv_ratio": 4.5424, "ps_ratio": 0.5767, "pcf_ratio": 18.297, "pfcf_ratio": 9.6017, "ev_ebitda": 6.7079, "ev_ebit": 45.0473, "ev_sales": 0.8699, "ev_fcf": 14.4839, "earnings_yield": null, "fcf_yield": 0.069, "price_to_sales": 0.5767, "price_to_book": 2.3947, "price_to_cashflow": 18.297, "ebitda_to_ev": 0.1491, "sales_yield": 1.1495 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": 0, "shareholder_yield": 0.0003, "debt_paydown_yield": null, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.2125, "operating_margin": 0.0193, "net_margin": -0.021, "ebitda_margin": 0.1297, "fcf_margin": 0.0601, "roe": -0.0873, "roa": -0.0286, "roic": 0.0271, "roc_greenblatt": null, "asset_turnover": 1.3577, "cash_conversion": -2.856, "accruals_ratio": -0.0713, "sbc_to_revenue": 0.0041, "piotroski_f_score": 6, "altman_z_score": -0.7507, "earnings_stability_5y": 1.5213, "revenue_stability_5y": 0.1204, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2885, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0583, "net_debt_to_ebitda": 2.2611, "debt_to_assets": 0.4318, "interest_coverage": 0.9505, "current_ratio": 1.885, "quick_ratio": 1.8068, "net_debt": 195727000, "local_beta": 0.0023, "volatility_252d": 0.3113, "volatility_60d": 0.735, "max_drawdown_12m": -0.1791, "risk_adjusted_momentum": 1.1701 }, "growth": { "revenue_growth_1y": 0.0113, "revenue_growth_3y_cagr": -0.0286, "revenue_growth_5y_cagr": 0.0382, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5775, "book_value_growth_1y": -0.1665, "revenue_growth": 0.0113, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1107, "price_return_3m": 0.1914, "price_return_6m": 0.5382, "price_return_9m": 0.4791, "price_return_12m": 0.5153, "price_return_12m_ex1m": 0.3643, "momentum_6m": 0.5382, "momentum_12m": 0.5153, "momentum_12_1": 0.3643, "distance_from_52w_high": 0, "distance_from_52w_low": 0.7401, "relative_strength": 0.4154 }, "raw_ttm": { "revenue_ttm": 667472000, "gross_profit_ttm": 141808000, "ebit_ttm": 12890000, "ebitda_ttm": 86563000, "net_income_ttm": -14037000, "eps_diluted_ttm": -1.2621, "operating_cash_flow_ttm": 21038000, "capital_expenditure_ttm": 19052000, "fcf_ttm": 40090000, "dividends_paid_ttm": 118746, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13561000, "cash_and_equivalents": 16549000, "total_current_assets": 152823000, "total_current_liabilities": 81074000, "net_ppe": null, "total_assets": 491605000, "total_debt": 212276000, "total_equity": 160746000, "net_working_capital": 59670000, "book_value_per_share": 14.453, "retained_earnings": -1077359000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 84743000, "tangible_book_per_share": 7.6194 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 66, "rank_ps": 16, "rank_pcf": 74, "rank_ev_ebitda": 19, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 58, "rank_roe": 79, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 81, "rank_fcf_margin": 78, "rank_piotroski": 35, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 22 }, "composites": { "value_composite": 70, "quality_composite": 85, "momentum_composite": 17, "growth_composite": 76, "yield_composite": 71, "svqf_composite": 27, "vc1_composite": 27, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 70, "quality_value_composite": 0.2121, "os_score": 0.3, "value_percentile": 0.3, "quality_percentile": 0.15, "momentum_percentile": 0.83, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3838, "ticker_id": 893, "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": "2026-06-07T06:52:34.577146+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.61, "market_cap": 384932420, "market_cap_usd": 384932420, "enterprise_value": 580659420, "shares_outstanding": 11122000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39466251, "ptbv_ratio": 4.54235064, "ps_ratio": 0.57670197, "pcf_ratio": 18.29700637, "pfcf_ratio": 9.60170666, "ev_ebitda": 6.70794011, "ev_ebit": 45.04727851, "ev_sales": 0.86993824, "ev_fcf": 14.48389673, "earnings_yield": null, "fcf_yield": 0.06904219, "dividend_yield": 0.00030849, "buyback_yield": 0, "shareholder_yield": 0.00030849, "debt_paydown_yield": null, "total_yield": 0.00030849, "gross_margin": 0.21245535, "operating_margin": 0.01931167, "net_margin": -0.0210301, "ebitda_margin": 0.12968784, "fcf_margin": 0.06006244, "roe": -0.0873241, "roa": -0.02855341, "roic": 0.02711987, "roc_greenblatt": null, "asset_turnover": 1.35774046, "cash_conversion": -2.85602337, "accruals_ratio": -0.07134793, "sbc_to_revenue": 0.00406759, "debt_to_equity": 2.05827206, "net_debt_to_ebitda": 2.26109308, "debt_to_assets": 0.43180195, "interest_coverage": 0.95051987, "current_ratio": 1.88498162, "quick_ratio": 1.80681846, "net_debt": 195727000, "revenue_growth_1y": 0.01125073, "revenue_growth_3y_cagr": -0.02864567, "revenue_growth_5y_cagr": 0.038171, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.57747352, "book_value_growth_1y": -0.16651721, "piotroski_f_score": 6, "altman_z_score": -0.75065344, "earnings_stability_5y": 1.521328, "revenue_stability_5y": 0.120378, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11071887, "price_return_3m": 0.19139415, "price_return_6m": 0.53822222, "price_return_9m": 0.47905983, "price_return_12m": 0.51532399, "price_return_12m_ex1m": 0.3642732, "distance_from_52w_high": 0, "distance_from_52w_low": 0.74007039, "relative_strength": 0.41536041, "local_beta": 0.0023, "volatility_252d": 0.311318, "volatility_60d": 0.735007, "max_drawdown_12m": -0.1791168, "revenue_ttm": 667472000, "gross_profit_ttm": 141808000, "ebit_ttm": 12890000, "ebitda_ttm": 86563000, "net_income_ttm": -14037000, "eps_diluted_ttm": -1.26209315, "operating_cash_flow_ttm": 21038000, "capital_expenditure_ttm": 19052000, "fcf_ttm": 40090000, "dividends_paid_ttm": 118746, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13561000, "cash_and_equivalents": 16549000, "total_current_assets": 152823000, "total_current_liabilities": 81074000, "net_ppe": null, "total_assets": 491605000, "total_debt": 212276000, "total_equity": 160746000, "net_working_capital": 59670000, "book_value_per_share": 14.45297608, "retained_earnings": -1077359000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 84743000, "tangible_book_per_share": 7.61940299, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 66, "rank_ps": 16, "rank_pcf": 74, "rank_ev_ebitda": 19, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 58, "rank_roe": 79, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 81, "rank_fcf_margin": 78, "rank_piotroski": 35, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 22, "value_composite": 70, "quality_composite": 85, "momentum_composite": 17, "growth_composite": 76, "yield_composite": 71, "svqf_composite": 27, "vc1_composite": 27, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.61, "os": 0.3, "value": 0.3, "quality": 0.15, "momentum": 0.83, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0003, "roe": -0.0873, "momentum_12_1": 0.3643, "complete_fields": { "id": 3838, "ticker_id": 893, "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": "2026-06-07T06:52:34.577146+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.61, "market_cap": 384932420, "market_cap_usd": 384932420, "enterprise_value": 580659420, "shares_outstanding": 11122000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39466251, "ptbv_ratio": 4.54235064, "ps_ratio": 0.57670197, "pcf_ratio": 18.29700637, "pfcf_ratio": 9.60170666, "ev_ebitda": 6.70794011, "ev_ebit": 45.04727851, "ev_sales": 0.86993824, "ev_fcf": 14.48389673, "earnings_yield": null, "fcf_yield": 0.06904219, "dividend_yield": 0.00030849, "buyback_yield": 0, "shareholder_yield": 0.00030849, "debt_paydown_yield": null, "total_yield": 0.00030849, "gross_margin": 0.21245535, "operating_margin": 0.01931167, "net_margin": -0.0210301, "ebitda_margin": 0.12968784, "fcf_margin": 0.06006244, "roe": -0.0873241, "roa": -0.02855341, "roic": 0.02711987, "roc_greenblatt": null, "asset_turnover": 1.35774046, "cash_conversion": -2.85602337, "accruals_ratio": -0.07134793, "sbc_to_revenue": 0.00406759, "debt_to_equity": 2.05827206, "net_debt_to_ebitda": 2.26109308, "debt_to_assets": 0.43180195, "interest_coverage": 0.95051987, "current_ratio": 1.88498162, "quick_ratio": 1.80681846, "net_debt": 195727000, "revenue_growth_1y": 0.01125073, "revenue_growth_3y_cagr": -0.02864567, "revenue_growth_5y_cagr": 0.038171, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.57747352, "book_value_growth_1y": -0.16651721, "piotroski_f_score": 6, "altman_z_score": -0.75065344, "earnings_stability_5y": 1.521328, "revenue_stability_5y": 0.120378, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11071887, "price_return_3m": 0.19139415, "price_return_6m": 0.53822222, "price_return_9m": 0.47905983, "price_return_12m": 0.51532399, "price_return_12m_ex1m": 0.3642732, "distance_from_52w_high": 0, "distance_from_52w_low": 0.74007039, "relative_strength": 0.41536041, "local_beta": 0.0023, "volatility_252d": 0.311318, "volatility_60d": 0.735007, "max_drawdown_12m": -0.1791168, "revenue_ttm": 667472000, "gross_profit_ttm": 141808000, "ebit_ttm": 12890000, "ebitda_ttm": 86563000, "net_income_ttm": -14037000, "eps_diluted_ttm": -1.26209315, "operating_cash_flow_ttm": 21038000, "capital_expenditure_ttm": 19052000, "fcf_ttm": 40090000, "dividends_paid_ttm": 118746, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13561000, "cash_and_equivalents": 16549000, "total_current_assets": 152823000, "total_current_liabilities": 81074000, "net_ppe": null, "total_assets": 491605000, "total_debt": 212276000, "total_equity": 160746000, "net_working_capital": 59670000, "book_value_per_share": 14.45297608, "retained_earnings": -1077359000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 84743000, "tangible_book_per_share": 7.61940299, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 66, "rank_ps": 16, "rank_pcf": 74, "rank_ev_ebitda": 19, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 58, "rank_roe": 79, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 81, "rank_fcf_margin": 78, "rank_piotroski": 35, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 22, "value_composite": 70, "quality_composite": 85, "momentum_composite": 17, "growth_composite": 76, "yield_composite": 71, "svqf_composite": 27, "vc1_composite": 27, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 638849000, "cost_of_revenue": 487761000, "gross_profit": 151088000, "ebit": 4962000, "ebitda": 77580000, "pretax_income": -6456000, "tax_provision": 13620000, "net_income": -20071000, "net_income_to_common": -20071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14439000, "total_current_assets": 131213000, "total_assets": 477411000, "short_term_debt": 4470000, "long_term_debt": 182842000, "total_debt": 187312000, "total_liabilities": 303027000, "total_equity": 174384000, "shares_outstanding": 12646000, "goodwill_and_intangibles": 77951000 }, "cash_flow": { "operating_cash_flow": 22337000, "capital_expenditure": 20190000, "free_cash_flow": 42527000, "dividends_paid": 3437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245584, "ticker_id": 893, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4962000", "ebitda": "77580000", "netIncome": "-20071000", "grossProfit": "151088000", "depreciation": "None", "totalRevenue": "638849000", "costOfRevenue": "487761000", "interestIncome": "164000", "incomeBeforeTax": "-6456000", "interestExpense": "11418000", "operatingIncome": "4115000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13620000", "reportedCurrency": "USD", "netInterestIncome": "-11254000", "nonInterestIncome": "None", "operatingExpenses": "146973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72618000", "sellingGeneralAndAdministrative": "75342000", "netIncomeFromContinuingOperations": "-20076000" }, "balance": { "goodwill": "7541000", "inventory": "6218000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "477411000", "longTermDebt": "182842000", "shortTermDebt": "4470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "70410000", "reportedCurrency": "USD", "retainedEarnings": "-1058911000", "totalLiabilities": "303027000", "otherCurrentAssets": "20086000", "totalCurrentAssets": "131213000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346198000", "currentAccountsPayable": "44282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193984000", "totalShareholderEquity": "174384000", "capitalLeaseObligations": "11142000", "otherCurrentLiabilities": "37598000", "totalCurrentLiabilities": "84936000", "otherNonCurrentLiabilities": "20789000", "totalNonCurrentLiabilities": "218091000", "cashAndShortTermInvestments": "14439000", "commonStockSharesOutstanding": "12646000", "intangibleAssetsExcludingGoodwill": "70410000", "cashAndCashEquivalentsAtCarryingValue": "14439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20076000", "profitLoss": "None", "dividendPayout": "3437000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1722000", "operatingCashflow": "22337000", "capitalExpenditures": "20190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74719000", "cashflowFromInvestment": "-90111000", "stockBasedCompensation": "3060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638849000, "cost_of_revenue": 487761000, "gross_profit": 151088000, "research_and_development": null, "selling_general_admin": 75342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4962000, "depreciation_amortisation": 72618000, "ebitda": 77580000, "interest_expense": 11418000, "interest_income": null, "other_non_operating": null, "pretax_income": -6456000, "tax_provision": 13620000, "effective_tax_rate": null, "net_income": -20071000, "net_income_continuing_ops": -20076000, "net_income_to_common": -20071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14439000, "short_term_investments": null, "net_receivables": 90470000, "inventory": 6218000, "other_current_assets": null, "total_current_assets": 131213000, "net_ppe": null, "goodwill": 7541000, "intangible_assets": 70410000, "goodwill_and_intangibles": 77951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 346198000, "total_assets": 477411000, "short_term_debt": 4470000, "accounts_payable": 44282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84936000, "long_term_debt": 182842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 218091000, "total_liabilities": 303027000, "total_debt": 187312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1058911000, "total_equity": 174384000, "shares_outstanding": 12646000, "operating_cash_flow": 22337000, "stock_based_compensation": 3060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90111000, "dividends_paid": 3437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74719000, "free_cash_flow": 42527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4962000", "ebitda": "77580000", "netIncome": "-20071000", "grossProfit": "151088000", "depreciation": "None", "totalRevenue": "638849000", "costOfRevenue": "487761000", "interestIncome": "164000", "incomeBeforeTax": "-6456000", "interestExpense": "11418000", "operatingIncome": "4115000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13620000", "reportedCurrency": "USD", "netInterestIncome": "-11254000", "nonInterestIncome": "None", "operatingExpenses": "146973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72618000", "sellingGeneralAndAdministrative": "75342000", "netIncomeFromContinuingOperations": "-20076000" }, "balance": { "goodwill": "7541000", "inventory": "6218000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "477411000", "longTermDebt": "182842000", "shortTermDebt": "4470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "70410000", "reportedCurrency": "USD", "retainedEarnings": "-1058911000", "totalLiabilities": "303027000", "otherCurrentAssets": "20086000", "totalCurrentAssets": "131213000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346198000", "currentAccountsPayable": "44282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193984000", "totalShareholderEquity": "174384000", "capitalLeaseObligations": "11142000", "otherCurrentLiabilities": "37598000", "totalCurrentLiabilities": "84936000", "otherNonCurrentLiabilities": "20789000", "totalNonCurrentLiabilities": "218091000", "cashAndShortTermInvestments": "14439000", "commonStockSharesOutstanding": "12646000", "intangibleAssetsExcludingGoodwill": "70410000", "cashAndCashEquivalentsAtCarryingValue": "14439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20076000", "profitLoss": "None", "dividendPayout": "3437000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1722000", "operatingCashflow": "22337000", "capitalExpenditures": "20190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74719000", "cashflowFromInvestment": "-90111000", "stockBasedCompensation": "3060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72618000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 682122000, "cost_of_revenue": 532667000, "gross_profit": 149455000, "ebit": 2036000, "ebitda": 70074000, "pretax_income": -5937000, "tax_provision": 12492000, "net_income": -17067000, "net_income_to_common": -17067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5204000, "total_current_assets": 110453000, "total_assets": 405072000, "short_term_debt": 3641000, "long_term_debt": 43299000, "total_debt": 46940000, "total_liabilities": 168074000, "total_equity": 236373000, "shares_outstanding": 14287000, "goodwill_and_intangibles": 73503000 }, "cash_flow": { "operating_cash_flow": 83510000, "capital_expenditure": 26138000, "free_cash_flow": 109648000, "dividends_paid": 14422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245589, "ticker_id": 893, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2036000", "ebitda": "70074000", "netIncome": "-17067000", "grossProfit": "149455000", "depreciation": "None", "totalRevenue": "682122000", "costOfRevenue": "532667000", "interestIncome": "187000", "incomeBeforeTax": "-5937000", "interestExpense": "7973000", "operatingIncome": "1332000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12492000", "reportedCurrency": "USD", "netInterestIncome": "-7786000", "nonInterestIncome": "None", "operatingExpenses": "148123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68038000", "sellingGeneralAndAdministrative": "73350000", "netIncomeFromContinuingOperations": "-18429000" }, "balance": { "goodwill": "7001000", "inventory": "7537000", "commonStock": "-10130000", "currentDebt": "None", "investments": "None", "totalAssets": "405072000", "longTermDebt": "43299000", "shortTermDebt": "3641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "66502000", "reportedCurrency": "USD", "retainedEarnings": "-980720000", "totalLiabilities": "168074000", "otherCurrentAssets": "8674000", "totalCurrentAssets": "110453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294619000", "currentAccountsPayable": "39971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55750000", "totalShareholderEquity": "236373000", "capitalLeaseObligations": "6655000", "otherCurrentLiabilities": "35680000", "totalCurrentLiabilities": "92646000", "otherNonCurrentLiabilities": "21916000", "totalNonCurrentLiabilities": "75428000", "cashAndShortTermInvestments": "5204000", "commonStockSharesOutstanding": "14287000", "intangibleAssetsExcludingGoodwill": "66502000", "cashAndCashEquivalentsAtCarryingValue": "5204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18429000", "profitLoss": "None", "dividendPayout": "14422000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1224000", "operatingCashflow": "83510000", "capitalExpenditures": "26138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65198000", "cashflowFromInvestment": "-14944000", "stockBasedCompensation": "2851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 682122000, "cost_of_revenue": 532667000, "gross_profit": 149455000, "research_and_development": null, "selling_general_admin": 73350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2036000, "depreciation_amortisation": 68038000, "ebitda": 70074000, "interest_expense": 7973000, "interest_income": null, "other_non_operating": null, "pretax_income": -5937000, "tax_provision": 12492000, "effective_tax_rate": null, "net_income": -17067000, "net_income_continuing_ops": -18429000, "net_income_to_common": -17067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5204000, "short_term_investments": null, "net_receivables": 89038000, "inventory": 7537000, "other_current_assets": null, "total_current_assets": 110453000, "net_ppe": null, "goodwill": 7001000, "intangible_assets": 66502000, "goodwill_and_intangibles": 73503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294619000, "total_assets": 405072000, "short_term_debt": 3641000, "accounts_payable": 39971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92646000, "long_term_debt": 43299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75428000, "total_liabilities": 168074000, "total_debt": 46940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -980720000, "total_equity": 236373000, "shares_outstanding": 14287000, "operating_cash_flow": 83510000, "stock_based_compensation": 2851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14944000, "dividends_paid": 14422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65198000, "free_cash_flow": 109648000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2036000", "ebitda": "70074000", "netIncome": "-17067000", "grossProfit": "149455000", "depreciation": "None", "totalRevenue": "682122000", "costOfRevenue": "532667000", "interestIncome": "187000", "incomeBeforeTax": "-5937000", "interestExpense": "7973000", "operatingIncome": "1332000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12492000", "reportedCurrency": "USD", "netInterestIncome": "-7786000", "nonInterestIncome": "None", "operatingExpenses": "148123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68038000", "sellingGeneralAndAdministrative": "73350000", "netIncomeFromContinuingOperations": "-18429000" }, "balance": { "goodwill": "7001000", "inventory": "7537000", "commonStock": "-10130000", "currentDebt": "None", "investments": "None", "totalAssets": "405072000", "longTermDebt": "43299000", "shortTermDebt": "3641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "66502000", "reportedCurrency": "USD", "retainedEarnings": "-980720000", "totalLiabilities": "168074000", "otherCurrentAssets": "8674000", "totalCurrentAssets": "110453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294619000", "currentAccountsPayable": "39971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55750000", "totalShareholderEquity": "236373000", "capitalLeaseObligations": "6655000", "otherCurrentLiabilities": "35680000", "totalCurrentLiabilities": "92646000", "otherNonCurrentLiabilities": "21916000", "totalNonCurrentLiabilities": "75428000", "cashAndShortTermInvestments": "5204000", "commonStockSharesOutstanding": "14287000", "intangibleAssetsExcludingGoodwill": "66502000", "cashAndCashEquivalentsAtCarryingValue": "5204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18429000", "profitLoss": "None", "dividendPayout": "14422000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1224000", "operatingCashflow": "83510000", "capitalExpenditures": "26138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65198000", "cashflowFromInvestment": "-14944000", "stockBasedCompensation": "2851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68038000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 700805000, "cost_of_revenue": 530287000, "gross_profit": 170518000, "ebit": 53540000, "ebitda": 128682000, "pretax_income": 40363000, "tax_provision": 10633000, "net_income": 30157000, "net_income_to_common": 30157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3323000, "total_current_assets": 175246000, "total_assets": 548062000, "short_term_debt": 3758000, "long_term_debt": 65554000, "total_debt": 69312000, "total_liabilities": 225024000, "total_equity": 320171000, "shares_outstanding": 15013000, "goodwill_and_intangibles": 85689000 }, "cash_flow": { "operating_cash_flow": 96565000, "capital_expenditure": 31633000, "free_cash_flow": 128198000, "dividends_paid": 7423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245594, "ticker_id": 893, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53540000", "ebitda": "128682000", "netIncome": "30157000", "grossProfit": "170518000", "depreciation": "None", "totalRevenue": "700805000", "costOfRevenue": "530287000", "interestIncome": "150000", "incomeBeforeTax": "40363000", "interestExpense": "13177000", "operatingIncome": "39487000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10633000", "reportedCurrency": "USD", "netInterestIncome": "-13872000", "nonInterestIncome": "None", "operatingExpenses": "131031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75142000", "sellingGeneralAndAdministrative": "72275000", "netIncomeFromContinuingOperations": "-4992000" }, "balance": { "goodwill": "7690000", "inventory": "6982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "548062000", "longTermDebt": "65554000", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77999000", "reportedCurrency": "USD", "retainedEarnings": "-919023000", "totalLiabilities": "225024000", "otherCurrentAssets": "21719000", "totalCurrentAssets": "175246000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372816000", "currentAccountsPayable": "58699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79189000", "totalShareholderEquity": "320171000", "capitalLeaseObligations": "9264000", "otherCurrentLiabilities": "43099000", "totalCurrentLiabilities": "114236000", "otherNonCurrentLiabilities": "24167000", "totalNonCurrentLiabilities": "110788000", "cashAndShortTermInvestments": "3323000", "commonStockSharesOutstanding": "15013000", "intangibleAssetsExcludingGoodwill": "77999000", "cashAndCashEquivalentsAtCarryingValue": "3323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30157000", "profitLoss": "None", "dividendPayout": "7423000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5000", "operatingCashflow": "96565000", "capitalExpenditures": "31633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86802000", "cashflowFromInvestment": "-14521000", "stockBasedCompensation": "4460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 700805000, "cost_of_revenue": 530287000, "gross_profit": 170518000, "research_and_development": null, "selling_general_admin": 72275000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53540000, "depreciation_amortisation": 75142000, "ebitda": 128682000, "interest_expense": 13177000, "interest_income": null, "other_non_operating": null, "pretax_income": 40363000, "tax_provision": 10633000, "effective_tax_rate": null, "net_income": 30157000, "net_income_continuing_ops": -4992000, "net_income_to_common": 30157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3323000, "short_term_investments": null, "net_receivables": 143222000, "inventory": 6982000, "other_current_assets": null, "total_current_assets": 175246000, "net_ppe": null, "goodwill": 7690000, "intangible_assets": 77999000, "goodwill_and_intangibles": 85689000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372816000, "total_assets": 548062000, "short_term_debt": 3758000, "accounts_payable": 58699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114236000, "long_term_debt": 65554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110788000, "total_liabilities": 225024000, "total_debt": 69312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -919023000, "total_equity": 320171000, "shares_outstanding": 15013000, "operating_cash_flow": 96565000, "stock_based_compensation": 4460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31633000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14521000, "dividends_paid": 7423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86802000, "free_cash_flow": 128198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53540000", "ebitda": "128682000", "netIncome": "30157000", "grossProfit": "170518000", "depreciation": "None", "totalRevenue": "700805000", "costOfRevenue": "530287000", "interestIncome": "150000", "incomeBeforeTax": "40363000", "interestExpense": "13177000", "operatingIncome": "39487000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10633000", "reportedCurrency": "USD", "netInterestIncome": "-13872000", "nonInterestIncome": "None", "operatingExpenses": "131031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75142000", "sellingGeneralAndAdministrative": "72275000", "netIncomeFromContinuingOperations": "-4992000" }, "balance": { "goodwill": "7690000", "inventory": "6982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "548062000", "longTermDebt": "65554000", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77999000", "reportedCurrency": "USD", "retainedEarnings": "-919023000", "totalLiabilities": "225024000", "otherCurrentAssets": "21719000", "totalCurrentAssets": "175246000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372816000", "currentAccountsPayable": "58699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79189000", "totalShareholderEquity": "320171000", "capitalLeaseObligations": "9264000", "otherCurrentLiabilities": "43099000", "totalCurrentLiabilities": "114236000", "otherNonCurrentLiabilities": "24167000", "totalNonCurrentLiabilities": "110788000", "cashAndShortTermInvestments": "3323000", "commonStockSharesOutstanding": "15013000", "intangibleAssetsExcludingGoodwill": "77999000", "cashAndCashEquivalentsAtCarryingValue": "3323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30157000", "profitLoss": "None", "dividendPayout": "7423000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5000", "operatingCashflow": "96565000", "capitalExpenditures": "31633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86802000", "cashflowFromInvestment": "-14521000", "stockBasedCompensation": "4460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75142000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 697052000, "cost_of_revenue": 517063000, "gross_profit": 179989000, "ebit": 22739000, "ebitda": 109953000, "pretax_income": 10732000, "tax_provision": 4402000, "net_income": 3997000, "net_income_to_common": 3997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7954000, "total_current_assets": 153549000, "total_assets": 566184000, "short_term_debt": 28448000, "long_term_debt": 102505000, "total_debt": 130953000, "total_liabilities": 262483000, "total_equity": 300139000, "shares_outstanding": 14002000, "goodwill_and_intangibles": 89419000 }, "cash_flow": { "operating_cash_flow": 91773000, "capital_expenditure": 25421000, "free_cash_flow": 117194000, "dividends_paid": 1706000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245599, "ticker_id": 893, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22739000", "ebitda": "109953000", "netIncome": "3997000", "grossProfit": "179989000", "depreciation": "None", "totalRevenue": "697052000", "costOfRevenue": "517063000", "interestIncome": "39000", "incomeBeforeTax": "10732000", "interestExpense": "11474000", "operatingIncome": "17018000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4402000", "reportedCurrency": "USD", "netInterestIncome": "-11435000", "nonInterestIncome": "None", "operatingExpenses": "162971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5188000", "costofGoodsAndServicesSold": "517063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87214000", "sellingGeneralAndAdministrative": "69962000", "netIncomeFromContinuingOperations": "6330000" }, "balance": { "goodwill": "7672000", "inventory": "6907000", "commonStock": "-9063000", "currentDebt": "None", "investments": "None", "totalAssets": "566184000", "longTermDebt": "102505000", "shortTermDebt": "28448000", "treasuryStock": "-9063000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "81747000", "reportedCurrency": "USD", "retainedEarnings": "-930123000", "totalLiabilities": "262483000", "otherCurrentAssets": "18933000", "totalCurrentAssets": "153549000", "currentLongTermDebt": "28448000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412635000", "currentAccountsPayable": "51087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "301890000", "shortLongTermDebtTotal": "143724000", "totalShareholderEquity": "300139000", "capitalLeaseObligations": "12771000", "otherCurrentLiabilities": "47553000", "totalCurrentLiabilities": "128257000", "otherNonCurrentLiabilities": "14172000", "totalNonCurrentLiabilities": "134226000", "cashAndShortTermInvestments": "7954000", "commonStockSharesOutstanding": "14002000", "intangibleAssetsExcludingGoodwill": "81747000", "cashAndCashEquivalentsAtCarryingValue": "7954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6330000", "profitLoss": "None", "dividendPayout": "1706000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1845000", "operatingCashflow": "91773000", "capitalExpenditures": "25421000", "changeInReceivables": "-14447000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79656000", "cashflowFromInvestment": "-8945000", "stockBasedCompensation": "3787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1706000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3172000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 697052000, "cost_of_revenue": 517063000, "gross_profit": 179989000, "research_and_development": null, "selling_general_admin": 69962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22739000, "depreciation_amortisation": 87214000, "ebitda": 109953000, "interest_expense": 11474000, "interest_income": null, "other_non_operating": null, "pretax_income": 10732000, "tax_provision": 4402000, "effective_tax_rate": null, "net_income": 3997000, "net_income_continuing_ops": 6330000, "net_income_to_common": 3997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7954000, "short_term_investments": null, "net_receivables": 119755000, "inventory": 6907000, "other_current_assets": null, "total_current_assets": 153549000, "net_ppe": null, "goodwill": 7672000, "intangible_assets": 81747000, "goodwill_and_intangibles": 89419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 412635000, "total_assets": 566184000, "short_term_debt": 28448000, "accounts_payable": 51087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128257000, "long_term_debt": 102505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134226000, "total_liabilities": 262483000, "total_debt": 130953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -930123000, "total_equity": 300139000, "shares_outstanding": 14002000, "operating_cash_flow": 91773000, "stock_based_compensation": 3787000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8945000, "dividends_paid": 1706000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79656000, "free_cash_flow": 117194000, "net_change_in_cash": 3172000 }, "raw_data": { "income": { "ebit": "22739000", "ebitda": "109953000", "netIncome": "3997000", "grossProfit": "179989000", "depreciation": "None", "totalRevenue": "697052000", "costOfRevenue": "517063000", "interestIncome": "39000", "incomeBeforeTax": "10732000", "interestExpense": "11474000", "operatingIncome": "17018000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4402000", "reportedCurrency": "USD", "netInterestIncome": "-11435000", "nonInterestIncome": "None", "operatingExpenses": "162971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5188000", "costofGoodsAndServicesSold": "517063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87214000", "sellingGeneralAndAdministrative": "69962000", "netIncomeFromContinuingOperations": "6330000" }, "balance": { "goodwill": "7672000", "inventory": "6907000", "commonStock": "-9063000", "currentDebt": "None", "investments": "None", "totalAssets": "566184000", "longTermDebt": "102505000", "shortTermDebt": "28448000", "treasuryStock": "-9063000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "81747000", "reportedCurrency": "USD", "retainedEarnings": "-930123000", "totalLiabilities": "262483000", "otherCurrentAssets": "18933000", "totalCurrentAssets": "153549000", "currentLongTermDebt": "28448000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412635000", "currentAccountsPayable": "51087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "301890000", "shortLongTermDebtTotal": "143724000", "totalShareholderEquity": "300139000", "capitalLeaseObligations": "12771000", "otherCurrentLiabilities": "47553000", "totalCurrentLiabilities": "128257000", "otherNonCurrentLiabilities": "14172000", "totalNonCurrentLiabilities": "134226000", "cashAndShortTermInvestments": "7954000", "commonStockSharesOutstanding": "14002000", "intangibleAssetsExcludingGoodwill": "81747000", "cashAndCashEquivalentsAtCarryingValue": "7954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6330000", "profitLoss": "None", "dividendPayout": "1706000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1845000", "operatingCashflow": "91773000", "capitalExpenditures": "25421000", "changeInReceivables": "-14447000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79656000", "cashflowFromInvestment": "-8945000", "stockBasedCompensation": "3787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1706000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3172000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87214000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 594463000, "cost_of_revenue": 436462000, "gross_profit": 158001000, "ebit": 18837000, "ebitda": 101938000, "pretax_income": 5873000, "tax_provision": 3376000, "net_income": 1350000, "net_income_to_common": 1350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6282000, "total_current_assets": 157193000, "total_assets": 672734000, "short_term_debt": 34820000, "long_term_debt": 142602000, "total_debt": 177422000, "total_liabilities": 309623000, "total_equity": 361499000, "shares_outstanding": 14232000, "goodwill_and_intangibles": 101846000 }, "cash_flow": { "operating_cash_flow": 88534000, "capital_expenditure": 15571000, "free_cash_flow": 104105000, "dividends_paid": 1925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245604, "ticker_id": 893, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18837000", "ebitda": "101938000", "netIncome": "1350000", "grossProfit": "158001000", "depreciation": "None", "totalRevenue": "594463000", "costOfRevenue": "436462000", "interestIncome": "2000", "incomeBeforeTax": "5873000", "interestExpense": "12964000", "operatingIncome": "6052000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3376000", "reportedCurrency": "USD", "netInterestIncome": "-12962000", "nonInterestIncome": "None", "operatingExpenses": "151949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12785000", "costofGoodsAndServicesSold": "436462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83101000", "sellingGeneralAndAdministrative": "60600000", "netIncomeFromContinuingOperations": "2497000" }, "balance": { "goodwill": "8204000", "inventory": "6468000", "commonStock": "-8050000", "currentDebt": "None", "investments": "None", "totalAssets": "672734000", "longTermDebt": "142602000", "shortTermDebt": "34820000", "treasuryStock": "-8050000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "93642000", "reportedCurrency": "USD", "retainedEarnings": "-912951000", "totalLiabilities": "309623000", "otherCurrentAssets": "29584000", "totalCurrentAssets": "157193000", "currentLongTermDebt": "30576000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515541000", "currentAccountsPayable": "49321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "408323000", "shortLongTermDebtTotal": "192851000", "totalShareholderEquity": "361499000", "capitalLeaseObligations": "15429000", "otherCurrentLiabilities": "34127000", "totalCurrentLiabilities": "136918000", "otherNonCurrentLiabilities": "13778000", "totalNonCurrentLiabilities": "172705000", "cashAndShortTermInvestments": "6282000", "commonStockSharesOutstanding": "14232000", "intangibleAssetsExcludingGoodwill": "93642000", "cashAndCashEquivalentsAtCarryingValue": "6282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2497000", "profitLoss": "None", "dividendPayout": "1925000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-526000", "operatingCashflow": "88534000", "capitalExpenditures": "15571000", "changeInReceivables": "-28131000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86507000", "cashflowFromInvestment": "-706000", "stockBasedCompensation": "4127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1321000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 594463000, "cost_of_revenue": 436462000, "gross_profit": 158001000, "research_and_development": null, "selling_general_admin": 60600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18837000, "depreciation_amortisation": 83101000, "ebitda": 101938000, "interest_expense": 12964000, "interest_income": null, "other_non_operating": null, "pretax_income": 5873000, "tax_provision": 3376000, "effective_tax_rate": null, "net_income": 1350000, "net_income_continuing_ops": 2497000, "net_income_to_common": 1350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6282000, "short_term_investments": null, "net_receivables": 114859000, "inventory": 6468000, "other_current_assets": null, "total_current_assets": 157193000, "net_ppe": null, "goodwill": 8204000, "intangible_assets": 93642000, "goodwill_and_intangibles": 101846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 515541000, "total_assets": 672734000, "short_term_debt": 34820000, "accounts_payable": 49321000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136918000, "long_term_debt": 142602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172705000, "total_liabilities": 309623000, "total_debt": 177422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -912951000, "total_equity": 361499000, "shares_outstanding": 14232000, "operating_cash_flow": 88534000, "stock_based_compensation": 4127000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15571000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -706000, "dividends_paid": 1925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86507000, "free_cash_flow": 104105000, "net_change_in_cash": 1321000 }, "raw_data": { "income": { "ebit": "18837000", "ebitda": "101938000", "netIncome": "1350000", "grossProfit": "158001000", "depreciation": "None", "totalRevenue": "594463000", "costOfRevenue": "436462000", "interestIncome": "2000", "incomeBeforeTax": "5873000", "interestExpense": "12964000", "operatingIncome": "6052000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3376000", "reportedCurrency": "USD", "netInterestIncome": "-12962000", "nonInterestIncome": "None", "operatingExpenses": "151949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12785000", "costofGoodsAndServicesSold": "436462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83101000", "sellingGeneralAndAdministrative": "60600000", "netIncomeFromContinuingOperations": "2497000" }, "balance": { "goodwill": "8204000", "inventory": "6468000", "commonStock": "-8050000", "currentDebt": "None", "investments": "None", "totalAssets": "672734000", "longTermDebt": "142602000", "shortTermDebt": "34820000", "treasuryStock": "-8050000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "93642000", "reportedCurrency": "USD", "retainedEarnings": "-912951000", "totalLiabilities": "309623000", "otherCurrentAssets": "29584000", "totalCurrentAssets": "157193000", "currentLongTermDebt": "30576000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515541000", "currentAccountsPayable": "49321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "408323000", "shortLongTermDebtTotal": "192851000", "totalShareholderEquity": "361499000", "capitalLeaseObligations": "15429000", "otherCurrentLiabilities": "34127000", "totalCurrentLiabilities": "136918000", "otherNonCurrentLiabilities": "13778000", "totalNonCurrentLiabilities": "172705000", "cashAndShortTermInvestments": "6282000", "commonStockSharesOutstanding": "14232000", "intangibleAssetsExcludingGoodwill": "93642000", "cashAndCashEquivalentsAtCarryingValue": "6282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2497000", "profitLoss": "None", "dividendPayout": "1925000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-526000", "operatingCashflow": "88534000", "capitalExpenditures": "15571000", "changeInReceivables": "-28131000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86507000", "cashflowFromInvestment": "-706000", "stockBasedCompensation": "4127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1321000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83101000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 529729000, "cost_of_revenue": 382088000, "gross_profit": 147641000, "ebit": -126728000, "ebitda": -30181000, "pretax_income": -143415000, "tax_provision": -10635000, "net_income": -134250000, "net_income_to_common": -134250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 119213000, "total_assets": 740853000, "short_term_debt": 39022000, "long_term_debt": 214000000, "total_debt": 253022000, "total_liabilities": 365496000, "total_equity": 374685000, "shares_outstanding": 14129000, "goodwill_and_intangibles": 108478000 }, "cash_flow": { "operating_cash_flow": 117361000, "capital_expenditure": 10083000, "free_cash_flow": 127444000, "dividends_paid": 1887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245609, "ticker_id": 893, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-126728000", "ebitda": "-30181000", "netIncome": "-134250000", "grossProfit": "147641000", "depreciation": "None", "totalRevenue": "529729000", "costOfRevenue": "382088000", "interestIncome": "20000", "incomeBeforeTax": "-143415000", "interestExpense": "16687000", "operatingIncome": "-147188000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10635000", "reportedCurrency": "USD", "netInterestIncome": "-16667000", "nonInterestIncome": "None", "operatingExpenses": "294829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20460000", "costofGoodsAndServicesSold": "382088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96547000", "sellingGeneralAndAdministrative": "53656000", "netIncomeFromContinuingOperations": "-132780000" }, "balance": { "goodwill": "8729000", "inventory": "6181000", "commonStock": "-6930000", "currentDebt": "None", "investments": "None", "totalAssets": "740853000", "longTermDebt": "214000000", "shortTermDebt": "39022000", "treasuryStock": "-6930000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "99749000", "reportedCurrency": "USD", "retainedEarnings": "-907727000", "totalLiabilities": "365496000", "otherCurrentAssets": "17095000", "totalCurrentAssets": "119213000", "currentLongTermDebt": "34585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "621640000", "currentAccountsPayable": "42056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486930000", "shortLongTermDebtTotal": "272856000", "totalShareholderEquity": "374685000", "capitalLeaseObligations": "19834000", "otherCurrentLiabilities": "28672000", "totalCurrentLiabilities": "116765000", "otherNonCurrentLiabilities": "34731000", "totalNonCurrentLiabilities": "248731000", "cashAndShortTermInvestments": "6155000", "commonStockSharesOutstanding": "14129000", "intangibleAssetsExcludingGoodwill": "99749000", "cashAndCashEquivalentsAtCarryingValue": "6155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132780000", "profitLoss": "None", "dividendPayout": "1887000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "171000", "operatingCashflow": "117361000", "capitalExpenditures": "10083000", "changeInReceivables": "13679000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114206000", "cashflowFromInvestment": "-1774000", "stockBasedCompensation": "6066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1381000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 529729000, "cost_of_revenue": 382088000, "gross_profit": 147641000, "research_and_development": null, "selling_general_admin": 53656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -126728000, "depreciation_amortisation": 96547000, "ebitda": -30181000, "interest_expense": 16687000, "interest_income": null, "other_non_operating": null, "pretax_income": -143415000, "tax_provision": -10635000, "effective_tax_rate": null, "net_income": -134250000, "net_income_continuing_ops": -132780000, "net_income_to_common": -134250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6155000, "short_term_investments": null, "net_receivables": 89782000, "inventory": 6181000, "other_current_assets": null, "total_current_assets": 119213000, "net_ppe": null, "goodwill": 8729000, "intangible_assets": 99749000, "goodwill_and_intangibles": 108478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 621640000, "total_assets": 740853000, "short_term_debt": 39022000, "accounts_payable": 42056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116765000, "long_term_debt": 214000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248731000, "total_liabilities": 365496000, "total_debt": 253022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -907727000, "total_equity": 374685000, "shares_outstanding": 14129000, "operating_cash_flow": 117361000, "stock_based_compensation": 6066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10083000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1774000, "dividends_paid": 1887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114206000, "free_cash_flow": 127444000, "net_change_in_cash": 1381000 }, "raw_data": { "income": { "ebit": "-126728000", "ebitda": "-30181000", "netIncome": "-134250000", "grossProfit": "147641000", "depreciation": "None", "totalRevenue": "529729000", "costOfRevenue": "382088000", "interestIncome": "20000", "incomeBeforeTax": "-143415000", "interestExpense": "16687000", "operatingIncome": "-147188000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10635000", "reportedCurrency": "USD", "netInterestIncome": "-16667000", "nonInterestIncome": "None", "operatingExpenses": "294829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20460000", "costofGoodsAndServicesSold": "382088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96547000", "sellingGeneralAndAdministrative": "53656000", "netIncomeFromContinuingOperations": "-132780000" }, "balance": { "goodwill": "8729000", "inventory": "6181000", "commonStock": "-6930000", "currentDebt": "None", "investments": "None", "totalAssets": "740853000", "longTermDebt": "214000000", "shortTermDebt": "39022000", "treasuryStock": "-6930000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "99749000", "reportedCurrency": "USD", "retainedEarnings": "-907727000", "totalLiabilities": "365496000", "otherCurrentAssets": "17095000", "totalCurrentAssets": "119213000", "currentLongTermDebt": "34585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "621640000", "currentAccountsPayable": "42056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486930000", "shortLongTermDebtTotal": "272856000", "totalShareholderEquity": "374685000", "capitalLeaseObligations": "19834000", "otherCurrentLiabilities": "28672000", "totalCurrentLiabilities": "116765000", "otherNonCurrentLiabilities": "34731000", "totalNonCurrentLiabilities": "248731000", "cashAndShortTermInvestments": "6155000", "commonStockSharesOutstanding": "14129000", "intangibleAssetsExcludingGoodwill": "99749000", "cashAndCashEquivalentsAtCarryingValue": "6155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132780000", "profitLoss": "None", "dividendPayout": "1887000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "171000", "operatingCashflow": "117361000", "capitalExpenditures": "10083000", "changeInReceivables": "13679000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114206000", "cashflowFromInvestment": "-1774000", "stockBasedCompensation": "6066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1381000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96547000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 527555000, "cost_of_revenue": 366814000, "gross_profit": 160741000, "ebit": -41692000, "ebitda": 82076000, "pretax_income": -69075000, "tax_provision": -10741000, "net_income": -58334000, "net_income_to_common": -58334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3331000, "total_current_assets": 131441000, "total_assets": 969912000, "short_term_debt": 40623000, "long_term_debt": 321792000, "total_debt": 362415000, "total_liabilities": 479107000, "total_equity": 490143000, "shares_outstanding": 13920582, "goodwill_and_intangibles": 222010000 }, "cash_flow": { "operating_cash_flow": 74481000, "capital_expenditure": 29812000, "free_cash_flow": 104293000, "dividends_paid": 1849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245614, "ticker_id": 893, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41692000", "ebitda": "82076000", "netIncome": "-58334000", "grossProfit": "160741000", "depreciation": "None", "totalRevenue": "527555000", "costOfRevenue": "366814000", "interestIncome": "78000", "incomeBeforeTax": "-69075000", "interestExpense": "27383000", "operatingIncome": "-49051000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10741000", "reportedCurrency": "USD", "netInterestIncome": "-27305000", "nonInterestIncome": "None", "operatingExpenses": "183644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7359000", "costofGoodsAndServicesSold": "366814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123768000", "sellingGeneralAndAdministrative": "59586000", "netIncomeFromContinuingOperations": "-58334000" }, "balance": { "goodwill": "110173000", "inventory": "5877000", "commonStock": "-5472000", "currentDebt": "None", "investments": "None", "totalAssets": "969912000", "longTermDebt": "321792000", "shortTermDebt": "40623000", "treasuryStock": "-5472000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "111837000", "reportedCurrency": "USD", "retainedEarnings": "-771590000", "totalLiabilities": "479107000", "otherCurrentAssets": "22740000", "totalCurrentAssets": "131441000", "currentLongTermDebt": "35080000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "838471000", "currentAccountsPayable": "36971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "590309000", "shortLongTermDebtTotal": "378103000", "totalShareholderEquity": "490143000", "capitalLeaseObligations": "21231000", "otherCurrentLiabilities": "24953000", "totalCurrentLiabilities": "110040000", "otherNonCurrentLiabilities": "37823000", "totalNonCurrentLiabilities": "369067000", "cashAndShortTermInvestments": "3331000", "commonStockSharesOutstanding": "13920582", "intangibleAssetsExcludingGoodwill": "111837000", "cashAndCashEquivalentsAtCarryingValue": "3331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58334000", "profitLoss": "None", "dividendPayout": "1849000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-87000", "operatingCashflow": "74481000", "capitalExpenditures": "29812000", "changeInReceivables": "-20547000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44631000", "cashflowFromInvestment": "-38578000", "stockBasedCompensation": "10116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8728000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527555000, "cost_of_revenue": 366814000, "gross_profit": 160741000, "research_and_development": null, "selling_general_admin": 59586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41692000, "depreciation_amortisation": 123768000, "ebitda": 82076000, "interest_expense": 27383000, "interest_income": null, "other_non_operating": null, "pretax_income": -69075000, "tax_provision": -10741000, "effective_tax_rate": null, "net_income": -58334000, "net_income_continuing_ops": -58334000, "net_income_to_common": -58334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3331000, "short_term_investments": null, "net_receivables": 99493000, "inventory": 5877000, "other_current_assets": null, "total_current_assets": 131441000, "net_ppe": null, "goodwill": 110173000, "intangible_assets": 111837000, "goodwill_and_intangibles": 222010000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 838471000, "total_assets": 969912000, "short_term_debt": 40623000, "accounts_payable": 36971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110040000, "long_term_debt": 321792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369067000, "total_liabilities": 479107000, "total_debt": 362415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -771590000, "total_equity": 490143000, "shares_outstanding": 13920582, "operating_cash_flow": 74481000, "stock_based_compensation": 10116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38578000, "dividends_paid": 1849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44631000, "free_cash_flow": 104293000, "net_change_in_cash": -8728000 }, "raw_data": { "income": { "ebit": "-41692000", "ebitda": "82076000", "netIncome": "-58334000", "grossProfit": "160741000", "depreciation": "None", "totalRevenue": "527555000", "costOfRevenue": "366814000", "interestIncome": "78000", "incomeBeforeTax": "-69075000", "interestExpense": "27383000", "operatingIncome": "-49051000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10741000", "reportedCurrency": "USD", "netInterestIncome": "-27305000", "nonInterestIncome": "None", "operatingExpenses": "183644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7359000", "costofGoodsAndServicesSold": "366814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123768000", "sellingGeneralAndAdministrative": "59586000", "netIncomeFromContinuingOperations": "-58334000" }, "balance": { "goodwill": "110173000", "inventory": "5877000", "commonStock": "-5472000", "currentDebt": "None", "investments": "None", "totalAssets": "969912000", "longTermDebt": "321792000", "shortTermDebt": "40623000", "treasuryStock": "-5472000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "111837000", "reportedCurrency": "USD", "retainedEarnings": "-771590000", "totalLiabilities": "479107000", "otherCurrentAssets": "22740000", "totalCurrentAssets": "131441000", "currentLongTermDebt": "35080000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "838471000", "currentAccountsPayable": "36971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "590309000", "shortLongTermDebtTotal": "378103000", "totalShareholderEquity": "490143000", "capitalLeaseObligations": "21231000", "otherCurrentLiabilities": "24953000", "totalCurrentLiabilities": "110040000", "otherNonCurrentLiabilities": "37823000", "totalNonCurrentLiabilities": "369067000", "cashAndShortTermInvestments": "3331000", "commonStockSharesOutstanding": "13920582", "intangibleAssetsExcludingGoodwill": "111837000", "cashAndCashEquivalentsAtCarryingValue": "3331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58334000", "profitLoss": "None", "dividendPayout": "1849000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-87000", "operatingCashflow": "74481000", "capitalExpenditures": "29812000", "changeInReceivables": "-20547000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44631000", "cashflowFromInvestment": "-38578000", "stockBasedCompensation": "10116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8728000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123768000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 466692000, "cost_of_revenue": 330382000, "gross_profit": 136310000, "ebit": -86954000, "ebitda": 38892000, "pretax_income": -113212000, "tax_provision": -31365000, "net_income": -82243000, "net_income_to_common": -82243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12372000, "total_current_assets": 107797000, "total_assets": 1001677000, "short_term_debt": 33329000, "long_term_debt": 342908000, "total_debt": 376237000, "total_liabilities": 466253000, "total_equity": 535424000, "shares_outstanding": 13103000, "goodwill_and_intangibles": 233616000 }, "cash_flow": { "operating_cash_flow": 54391000, "capital_expenditure": 17108000, "free_cash_flow": 71499000, "dividends_paid": 1459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245619, "ticker_id": 893, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-86954000", "ebitda": "38892000", "netIncome": "-82243000", "grossProfit": "136310000", "depreciation": "None", "totalRevenue": "466692000", "costOfRevenue": "330382000", "interestIncome": "226000", "incomeBeforeTax": "-113212000", "interestExpense": "26258000", "operatingIncome": "-88055000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-31365000", "reportedCurrency": "USD", "netInterestIncome": "-26032000", "nonInterestIncome": "None", "operatingExpenses": "195704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1101000", "costofGoodsAndServicesSold": "330382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125846000", "sellingGeneralAndAdministrative": "69068000", "netIncomeFromContinuingOperations": "-81847000" }, "balance": { "goodwill": "114207000", "inventory": "4313000", "commonStock": "-1189000", "currentDebt": "None", "investments": "None", "totalAssets": "1001677000", "longTermDebt": "342908000", "shortTermDebt": "33329000", "treasuryStock": "-1189000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "119409000", "reportedCurrency": "USD", "retainedEarnings": "-710551000", "totalLiabilities": "466253000", "otherCurrentAssets": "20889000", "totalCurrentAssets": "107797000", "currentLongTermDebt": "33329000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "893880000", "currentAccountsPayable": "28334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "658905000", "shortLongTermDebtTotal": "376237000", "totalShareholderEquity": "535424000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21675000", "totalCurrentLiabilities": "86683000", "otherNonCurrentLiabilities": "18220000", "totalNonCurrentLiabilities": "379570000", "cashAndShortTermInvestments": "12372000", "commonStockSharesOutstanding": "13103000", "intangibleAssetsExcludingGoodwill": "119409000", "cashAndCashEquivalentsAtCarryingValue": "12372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81847000", "profitLoss": "None", "dividendPayout": "1459000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3376000", "operatingCashflow": "54391000", "capitalExpenditures": "17108000", "changeInReceivables": "13326000", "changeInExchangeRate": "-2242000", "cashflowFromFinancing": "109523000", "cashflowFromInvestment": "-181947000", "stockBasedCompensation": "11036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20275000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 466692000, "cost_of_revenue": 330382000, "gross_profit": 136310000, "research_and_development": 0, "selling_general_admin": 69068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86954000, "depreciation_amortisation": 125846000, "ebitda": 38892000, "interest_expense": 26258000, "interest_income": null, "other_non_operating": null, "pretax_income": -113212000, "tax_provision": -31365000, "effective_tax_rate": null, "net_income": -82243000, "net_income_continuing_ops": -81847000, "net_income_to_common": -82243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12372000, "short_term_investments": null, "net_receivables": 70223000, "inventory": 4313000, "other_current_assets": null, "total_current_assets": 107797000, "net_ppe": null, "goodwill": 114207000, "intangible_assets": 119409000, "goodwill_and_intangibles": 233616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 893880000, "total_assets": 1001677000, "short_term_debt": 33329000, "accounts_payable": 28334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86683000, "long_term_debt": 342908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 379570000, "total_liabilities": 466253000, "total_debt": 376237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710551000, "total_equity": 535424000, "shares_outstanding": 13103000, "operating_cash_flow": 54391000, "stock_based_compensation": 11036000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181947000, "dividends_paid": 1459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109523000, "free_cash_flow": 71499000, "net_change_in_cash": -20275000 }, "raw_data": { "income": { "ebit": "-86954000", "ebitda": "38892000", "netIncome": "-82243000", "grossProfit": "136310000", "depreciation": "None", "totalRevenue": "466692000", "costOfRevenue": "330382000", "interestIncome": "226000", "incomeBeforeTax": "-113212000", "interestExpense": "26258000", "operatingIncome": "-88055000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-31365000", "reportedCurrency": "USD", "netInterestIncome": "-26032000", "nonInterestIncome": "None", "operatingExpenses": "195704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1101000", "costofGoodsAndServicesSold": "330382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125846000", "sellingGeneralAndAdministrative": "69068000", "netIncomeFromContinuingOperations": "-81847000" }, "balance": { "goodwill": "114207000", "inventory": "4313000", "commonStock": "-1189000", "currentDebt": "None", "investments": "None", "totalAssets": "1001677000", "longTermDebt": "342908000", "shortTermDebt": "33329000", "treasuryStock": "-1189000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "119409000", "reportedCurrency": "USD", "retainedEarnings": "-710551000", "totalLiabilities": "466253000", "otherCurrentAssets": "20889000", "totalCurrentAssets": "107797000", "currentLongTermDebt": "33329000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "893880000", "currentAccountsPayable": "28334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "658905000", "shortLongTermDebtTotal": "376237000", "totalShareholderEquity": "535424000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21675000", "totalCurrentLiabilities": "86683000", "otherNonCurrentLiabilities": "18220000", "totalNonCurrentLiabilities": "379570000", "cashAndShortTermInvestments": "12372000", "commonStockSharesOutstanding": "13103000", "intangibleAssetsExcludingGoodwill": "119409000", "cashAndCashEquivalentsAtCarryingValue": "12372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81847000", "profitLoss": "None", "dividendPayout": "1459000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3376000", "operatingCashflow": "54391000", "capitalExpenditures": "17108000", "changeInReceivables": "13326000", "changeInExchangeRate": "-2242000", "cashflowFromFinancing": "109523000", "cashflowFromInvestment": "-181947000", "stockBasedCompensation": "11036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1459000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20275000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125846000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 172667000, "cost_of_revenue": 132506000, "gross_profit": 40161000, "ebit": 2785000, "ebitda": 20093000, "pretax_income": -662000, "tax_provision": 3141000, "net_income": -3808000, "net_income_to_common": -3808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16549000, "total_current_assets": 152823000, "total_assets": 491605000, "short_term_debt": null, "long_term_debt": 212276000, "total_debt": 212276000, "total_liabilities": 330859000, "total_equity": 160746000, "shares_outstanding": 11122000, "goodwill_and_intangibles": 76003000 }, "cash_flow": { "operating_cash_flow": -9744000, "capital_expenditure": 4133000, "free_cash_flow": -5611000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245582, "ticker_id": 893, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2785000", "ebitda": "20093000", "netIncome": "-3808000", "grossProfit": "40161000", "depreciation": "None", "totalRevenue": "172667000", "costOfRevenue": "132506000", "interestIncome": "38000", "incomeBeforeTax": "-662000", "interestExpense": "3762000", "operatingIncome": "2785000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3141000", "reportedCurrency": "USD", "netInterestIncome": "-3724000", "nonInterestIncome": "None", "operatingExpenses": "37376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17308000", "sellingGeneralAndAdministrative": "20068000", "netIncomeFromContinuingOperations": "-3803000" }, "balance": { "goodwill": "7774000", "inventory": "6337000", "commonStock": "-11112000", "currentDebt": "None", "investments": "None", "totalAssets": "491605000", "longTermDebt": "212276000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "68229000", "reportedCurrency": "USD", "retainedEarnings": "-1077359000", "totalLiabilities": "330859000", "otherCurrentAssets": "22771000", "totalCurrentAssets": "152823000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338782000", "currentAccountsPayable": "44654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226316000", "totalShareholderEquity": "160746000", "capitalLeaseObligations": "14040000", "otherCurrentLiabilities": "33432000", "totalCurrentLiabilities": "81074000", "otherNonCurrentLiabilities": "20197000", "totalNonCurrentLiabilities": "249785000", "cashAndShortTermInvestments": "16549000", "commonStockSharesOutstanding": "11122000", "intangibleAssetsExcludingGoodwill": "68229000", "cashAndCashEquivalentsAtCarryingValue": "16549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3803000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-17000", "operatingCashflow": "-9744000", "capitalExpenditures": "4133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15868000", "cashflowFromInvestment": "-3933000", "stockBasedCompensation": "252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172667000, "cost_of_revenue": 132506000, "gross_profit": 40161000, "research_and_development": null, "selling_general_admin": 20068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2785000, "depreciation_amortisation": 17308000, "ebitda": 20093000, "interest_expense": 3762000, "interest_income": null, "other_non_operating": null, "pretax_income": -662000, "tax_provision": 3141000, "effective_tax_rate": null, "net_income": -3808000, "net_income_continuing_ops": -3803000, "net_income_to_common": -3808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16549000, "short_term_investments": null, "net_receivables": 107166000, "inventory": 6337000, "other_current_assets": null, "total_current_assets": 152823000, "net_ppe": null, "goodwill": 7774000, "intangible_assets": 68229000, "goodwill_and_intangibles": 76003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 338782000, "total_assets": 491605000, "short_term_debt": null, "accounts_payable": 44654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81074000, "long_term_debt": 212276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249785000, "total_liabilities": 330859000, "total_debt": 212276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1077359000, "total_equity": 160746000, "shares_outstanding": 11122000, "operating_cash_flow": -9744000, "stock_based_compensation": 252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3933000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15868000, "free_cash_flow": -5611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2785000", "ebitda": "20093000", "netIncome": "-3808000", "grossProfit": "40161000", "depreciation": "None", "totalRevenue": "172667000", "costOfRevenue": "132506000", "interestIncome": "38000", "incomeBeforeTax": "-662000", "interestExpense": "3762000", "operatingIncome": "2785000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3141000", "reportedCurrency": "USD", "netInterestIncome": "-3724000", "nonInterestIncome": "None", "operatingExpenses": "37376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17308000", "sellingGeneralAndAdministrative": "20068000", "netIncomeFromContinuingOperations": "-3803000" }, "balance": { "goodwill": "7774000", "inventory": "6337000", "commonStock": "-11112000", "currentDebt": "None", "investments": "None", "totalAssets": "491605000", "longTermDebt": "212276000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "68229000", "reportedCurrency": "USD", "retainedEarnings": "-1077359000", "totalLiabilities": "330859000", "otherCurrentAssets": "22771000", "totalCurrentAssets": "152823000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338782000", "currentAccountsPayable": "44654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226316000", "totalShareholderEquity": "160746000", "capitalLeaseObligations": "14040000", "otherCurrentLiabilities": "33432000", "totalCurrentLiabilities": "81074000", "otherNonCurrentLiabilities": "20197000", "totalNonCurrentLiabilities": "249785000", "cashAndShortTermInvestments": "16549000", "commonStockSharesOutstanding": "11122000", "intangibleAssetsExcludingGoodwill": "68229000", "cashAndCashEquivalentsAtCarryingValue": "16549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3803000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-17000", "operatingCashflow": "-9744000", "capitalExpenditures": "4133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15868000", "cashflowFromInvestment": "-3933000", "stockBasedCompensation": "252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17308000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 161620000, "cost_of_revenue": 124911000, "gross_profit": 36709000, "ebit": 107000, "ebitda": 18633000, "pretax_income": -3571000, "tax_provision": 2888000, "net_income": -6460000, "net_income_to_common": -6460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14439000, "total_current_assets": 131213000, "total_assets": 477411000, "short_term_debt": 4470000, "long_term_debt": 182842000, "total_debt": 187312000, "total_liabilities": 303027000, "total_equity": 174384000, "shares_outstanding": 11437000, "goodwill_and_intangibles": 77951000 }, "cash_flow": { "operating_cash_flow": 19265000, "capital_expenditure": 4810000, "free_cash_flow": 24075000, "dividends_paid": 45560, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245583, "ticker_id": 893, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107000", "ebitda": "18633000", "netIncome": "-6460000", "grossProfit": "36709000", "depreciation": "None", "totalRevenue": "161620000", "costOfRevenue": "124911000", "interestIncome": "35000", "incomeBeforeTax": "-3571000", "interestExpense": "3678000", "operatingIncome": "-135000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2888000", "reportedCurrency": "USD", "netInterestIncome": "-3643000", "nonInterestIncome": "None", "operatingExpenses": "36844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18526000", "sellingGeneralAndAdministrative": "18580000", "netIncomeFromContinuingOperations": "-6459000" }, "balance": { "goodwill": "7541000", "inventory": "6218000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "477411000", "longTermDebt": "182842000", "shortTermDebt": "4470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "70410000", "reportedCurrency": "USD", "retainedEarnings": "-1058911000", "totalLiabilities": "303027000", "otherCurrentAssets": "20086000", "totalCurrentAssets": "131213000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346198000", "currentAccountsPayable": "44282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193984000", "totalShareholderEquity": "174384000", "capitalLeaseObligations": "11142000", "otherCurrentLiabilities": "37598000", "totalCurrentLiabilities": "84936000", "otherNonCurrentLiabilities": "20789000", "totalNonCurrentLiabilities": "218091000", "cashAndShortTermInvestments": "14439000", "commonStockSharesOutstanding": "11437000", "intangibleAssetsExcludingGoodwill": "70410000", "cashAndCashEquivalentsAtCarryingValue": "14439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6459000", "profitLoss": "None", "dividendPayout": "45560", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-346725", "operatingCashflow": "19265000", "capitalExpenditures": "4810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12889000", "cashflowFromInvestment": "-4162000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45560", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4293014", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161620000, "cost_of_revenue": 124911000, "gross_profit": 36709000, "research_and_development": null, "selling_general_admin": 18580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107000, "depreciation_amortisation": 18526000, "ebitda": 18633000, "interest_expense": 3678000, "interest_income": null, "other_non_operating": null, "pretax_income": -3571000, "tax_provision": 2888000, "effective_tax_rate": null, "net_income": -6460000, "net_income_continuing_ops": -6459000, "net_income_to_common": -6460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14439000, "short_term_investments": null, "net_receivables": 90470000, "inventory": 6218000, "other_current_assets": null, "total_current_assets": 131213000, "net_ppe": null, "goodwill": 7541000, "intangible_assets": 70410000, "goodwill_and_intangibles": 77951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 346198000, "total_assets": 477411000, "short_term_debt": 4470000, "accounts_payable": 44282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84936000, "long_term_debt": 182842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 218091000, "total_liabilities": 303027000, "total_debt": 187312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1058911000, "total_equity": 174384000, "shares_outstanding": 11437000, "operating_cash_flow": 19265000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4162000, "dividends_paid": 45560, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12889000, "free_cash_flow": 24075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107000", "ebitda": "18633000", "netIncome": "-6460000", "grossProfit": "36709000", "depreciation": "None", "totalRevenue": "161620000", "costOfRevenue": "124911000", "interestIncome": "35000", "incomeBeforeTax": "-3571000", "interestExpense": "3678000", "operatingIncome": "-135000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2888000", "reportedCurrency": "USD", "netInterestIncome": "-3643000", "nonInterestIncome": "None", "operatingExpenses": "36844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18526000", "sellingGeneralAndAdministrative": "18580000", "netIncomeFromContinuingOperations": "-6459000" }, "balance": { "goodwill": "7541000", "inventory": "6218000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "477411000", "longTermDebt": "182842000", "shortTermDebt": "4470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "70410000", "reportedCurrency": "USD", "retainedEarnings": "-1058911000", "totalLiabilities": "303027000", "otherCurrentAssets": "20086000", "totalCurrentAssets": "131213000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346198000", "currentAccountsPayable": "44282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193984000", "totalShareholderEquity": "174384000", "capitalLeaseObligations": "11142000", "otherCurrentLiabilities": "37598000", "totalCurrentLiabilities": "84936000", "otherNonCurrentLiabilities": "20789000", "totalNonCurrentLiabilities": "218091000", "cashAndShortTermInvestments": "14439000", "commonStockSharesOutstanding": "11437000", "intangibleAssetsExcludingGoodwill": "70410000", "cashAndCashEquivalentsAtCarryingValue": "14439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6459000", "profitLoss": "None", "dividendPayout": "45560", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-346725", "operatingCashflow": "19265000", "capitalExpenditures": "4810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12889000", "cashflowFromInvestment": "-4162000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45560", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4293014", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18526000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 170491000, "cost_of_revenue": 146716000, "gross_profit": 23775000, "ebit": 7004000, "ebitda": 27016000, "pretax_income": 3582000, "tax_provision": 4038000, "net_income": -455000, "net_income_to_common": -455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12003000, "total_current_assets": 140130000, "total_assets": 491067000, "short_term_debt": null, "long_term_debt": 187937000, "total_debt": 187937000, "total_liabilities": 308521000, "total_equity": 182546000, "shares_outstanding": 13053000, "goodwill_and_intangibles": 78176000 }, "cash_flow": { "operating_cash_flow": 13830000, "capital_expenditure": 5611000, "free_cash_flow": 19441000, "dividends_paid": 10443, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245585, "ticker_id": 893, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7004000", "ebitda": "27016000", "netIncome": "-455000", "grossProfit": "23775000", "depreciation": "None", "totalRevenue": "170491000", "costOfRevenue": "146716000", "interestIncome": "28000", "incomeBeforeTax": "3582000", "interestExpense": "3422000", "operatingIncome": "5668000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4038000", "reportedCurrency": "USD", "netInterestIncome": "-3394000", "nonInterestIncome": "None", "operatingExpenses": "18107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20012000", "sellingGeneralAndAdministrative": "18107000", "netIncomeFromContinuingOperations": "-456000" }, "balance": { "goodwill": "7428000", "inventory": "5807000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "491067000", "longTermDebt": "187937000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "70748000", "reportedCurrency": "USD", "retainedEarnings": "-1047425000", "totalLiabilities": "308521000", "otherCurrentAssets": "15943000", "totalCurrentAssets": "140130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350937000", "currentAccountsPayable": "43942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198024000", "totalShareholderEquity": "182546000", "capitalLeaseObligations": "10087000", "otherCurrentLiabilities": "38787000", "totalCurrentLiabilities": "85525000", "otherNonCurrentLiabilities": "20635000", "totalNonCurrentLiabilities": "222996000", "cashAndShortTermInvestments": "12003000", "commonStockSharesOutstanding": "13053000", "intangibleAssetsExcludingGoodwill": "70748000", "cashAndCashEquivalentsAtCarryingValue": "12003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-456000", "profitLoss": "None", "dividendPayout": "10443", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14347", "operatingCashflow": "13830000", "capitalExpenditures": "5611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4636000", "cashflowFromInvestment": "-11505000", "stockBasedCompensation": "1061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10443", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26540542", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170491000, "cost_of_revenue": 146716000, "gross_profit": 23775000, "research_and_development": null, "selling_general_admin": 18107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7004000, "depreciation_amortisation": 20012000, "ebitda": 27016000, "interest_expense": 3422000, "interest_income": null, "other_non_operating": null, "pretax_income": 3582000, "tax_provision": 4038000, "effective_tax_rate": null, "net_income": -455000, "net_income_continuing_ops": -456000, "net_income_to_common": -455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12003000, "short_term_investments": null, "net_receivables": 106377000, "inventory": 5807000, "other_current_assets": null, "total_current_assets": 140130000, "net_ppe": null, "goodwill": 7428000, "intangible_assets": 70748000, "goodwill_and_intangibles": 78176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350937000, "total_assets": 491067000, "short_term_debt": null, "accounts_payable": 43942000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85525000, "long_term_debt": 187937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222996000, "total_liabilities": 308521000, "total_debt": 187937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1047425000, "total_equity": 182546000, "shares_outstanding": 13053000, "operating_cash_flow": 13830000, "stock_based_compensation": 1061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11505000, "dividends_paid": 10443, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4636000, "free_cash_flow": 19441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7004000", "ebitda": "27016000", "netIncome": "-455000", "grossProfit": "23775000", "depreciation": "None", "totalRevenue": "170491000", "costOfRevenue": "146716000", "interestIncome": "28000", "incomeBeforeTax": "3582000", "interestExpense": "3422000", "operatingIncome": "5668000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4038000", "reportedCurrency": "USD", "netInterestIncome": "-3394000", "nonInterestIncome": "None", "operatingExpenses": "18107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20012000", "sellingGeneralAndAdministrative": "18107000", "netIncomeFromContinuingOperations": "-456000" }, "balance": { "goodwill": "7428000", "inventory": "5807000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "491067000", "longTermDebt": "187937000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "70748000", "reportedCurrency": "USD", "retainedEarnings": "-1047425000", "totalLiabilities": "308521000", "otherCurrentAssets": "15943000", "totalCurrentAssets": "140130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350937000", "currentAccountsPayable": "43942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198024000", "totalShareholderEquity": "182546000", "capitalLeaseObligations": "10087000", "otherCurrentLiabilities": "38787000", "totalCurrentLiabilities": "85525000", "otherNonCurrentLiabilities": "20635000", "totalNonCurrentLiabilities": "222996000", "cashAndShortTermInvestments": "12003000", "commonStockSharesOutstanding": "13053000", "intangibleAssetsExcludingGoodwill": "70748000", "cashAndCashEquivalentsAtCarryingValue": "12003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-456000", "profitLoss": "None", "dividendPayout": "10443", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14347", "operatingCashflow": "13830000", "capitalExpenditures": "5611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4636000", "cashflowFromInvestment": "-11505000", "stockBasedCompensation": "1061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10443", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26540542", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20012000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 162694000, "cost_of_revenue": 121531000, "gross_profit": 41163000, "ebit": 2994000, "ebitda": 20821000, "pretax_income": 295000, "tax_provision": 3606000, "net_income": -3314000, "net_income_to_common": -3314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14638000, "total_current_assets": 139209000, "total_assets": 508839000, "short_term_debt": null, "long_term_debt": 168672000, "total_debt": 168672000, "total_liabilities": 299401000, "total_equity": 209438000, "shares_outstanding": 13387000, "goodwill_and_intangibles": 80852000 }, "cash_flow": { "operating_cash_flow": -2313000, "capital_expenditure": 4498000, "free_cash_flow": 2185000, "dividends_paid": 62743, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245586, "ticker_id": 893, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2994000", "ebitda": "20821000", "netIncome": "-3314000", "grossProfit": "41163000", "depreciation": "None", "totalRevenue": "162694000", "costOfRevenue": "121531000", "interestIncome": "75000", "incomeBeforeTax": "295000", "interestExpense": "2699000", "operatingIncome": "2800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3606000", "reportedCurrency": "USD", "netInterestIncome": "-2624000", "nonInterestIncome": "None", "operatingExpenses": "38363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17827000", "sellingGeneralAndAdministrative": "20470000", "netIncomeFromContinuingOperations": "-3311000" }, "balance": { "goodwill": "7411000", "inventory": "5822000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "508839000", "longTermDebt": "168672000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "73441000", "reportedCurrency": "USD", "retainedEarnings": "-1020236000", "totalLiabilities": "299401000", "otherCurrentAssets": "14258000", "totalCurrentAssets": "139209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369630000", "currentAccountsPayable": "44702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179738000", "totalShareholderEquity": "209438000", "capitalLeaseObligations": "11066000", "otherCurrentLiabilities": "44616000", "totalCurrentLiabilities": "92238000", "otherNonCurrentLiabilities": "21612000", "totalNonCurrentLiabilities": "207163000", "cashAndShortTermInvestments": "14638000", "commonStockSharesOutstanding": "13387000", "intangibleAssetsExcludingGoodwill": "73441000", "cashAndCashEquivalentsAtCarryingValue": "14638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3311000", "profitLoss": "None", "dividendPayout": "62743", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "208000", "operatingCashflow": "-2313000", "capitalExpenditures": "4498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55619000", "cashflowFromInvestment": "-69340000", "stockBasedCompensation": "602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62743", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162694000, "cost_of_revenue": 121531000, "gross_profit": 41163000, "research_and_development": null, "selling_general_admin": 20470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2994000, "depreciation_amortisation": 17827000, "ebitda": 20821000, "interest_expense": 2699000, "interest_income": null, "other_non_operating": null, "pretax_income": 295000, "tax_provision": 3606000, "effective_tax_rate": null, "net_income": -3314000, "net_income_continuing_ops": -3311000, "net_income_to_common": -3314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14638000, "short_term_investments": null, "net_receivables": 104491000, "inventory": 5822000, "other_current_assets": null, "total_current_assets": 139209000, "net_ppe": null, "goodwill": 7411000, "intangible_assets": 73441000, "goodwill_and_intangibles": 80852000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 369630000, "total_assets": 508839000, "short_term_debt": null, "accounts_payable": 44702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92238000, "long_term_debt": 168672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207163000, "total_liabilities": 299401000, "total_debt": 168672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1020236000, "total_equity": 209438000, "shares_outstanding": 13387000, "operating_cash_flow": -2313000, "stock_based_compensation": 602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69340000, "dividends_paid": 62743, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55619000, "free_cash_flow": 2185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2994000", "ebitda": "20821000", "netIncome": "-3314000", "grossProfit": "41163000", "depreciation": "None", "totalRevenue": "162694000", "costOfRevenue": "121531000", "interestIncome": "75000", "incomeBeforeTax": "295000", "interestExpense": "2699000", "operatingIncome": "2800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3606000", "reportedCurrency": "USD", "netInterestIncome": "-2624000", "nonInterestIncome": "None", "operatingExpenses": "38363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17827000", "sellingGeneralAndAdministrative": "20470000", "netIncomeFromContinuingOperations": "-3311000" }, "balance": { "goodwill": "7411000", "inventory": "5822000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "508839000", "longTermDebt": "168672000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "73441000", "reportedCurrency": "USD", "retainedEarnings": "-1020236000", "totalLiabilities": "299401000", "otherCurrentAssets": "14258000", "totalCurrentAssets": "139209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369630000", "currentAccountsPayable": "44702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179738000", "totalShareholderEquity": "209438000", "capitalLeaseObligations": "11066000", "otherCurrentLiabilities": "44616000", "totalCurrentLiabilities": "92238000", "otherNonCurrentLiabilities": "21612000", "totalNonCurrentLiabilities": "207163000", "cashAndShortTermInvestments": "14638000", "commonStockSharesOutstanding": "13387000", "intangibleAssetsExcludingGoodwill": "73441000", "cashAndCashEquivalentsAtCarryingValue": "14638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3311000", "profitLoss": "None", "dividendPayout": "62743", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "208000", "operatingCashflow": "-2313000", "capitalExpenditures": "4498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55619000", "cashflowFromInvestment": "-69340000", "stockBasedCompensation": "602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62743", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17827000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 144044000, "cost_of_revenue": 114615000, "gross_profit": 29429000, "ebit": -5143000, "ebitda": 11110000, "pretax_income": -6762000, "tax_provision": 3088000, "net_income": -9842000, "net_income_to_common": -9842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28372000, "total_current_assets": 134439000, "total_assets": 423752000, "short_term_debt": null, "long_term_debt": 87367000, "total_debt": 87367000, "total_liabilities": 203014000, "total_equity": 220738000, "shares_outstanding": 13600000, "goodwill_and_intangibles": 72339000 }, "cash_flow": { "operating_cash_flow": -8445000, "capital_expenditure": 5271000, "free_cash_flow": -3174000, "dividends_paid": 3437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245587, "ticker_id": 893, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5143000", "ebitda": "11110000", "netIncome": "-9842000", "grossProfit": "29429000", "depreciation": "None", "totalRevenue": "144044000", "costOfRevenue": "114615000", "interestIncome": "26000", "incomeBeforeTax": "-6762000", "interestExpense": "1619000", "operatingIncome": "-5516000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3088000", "reportedCurrency": "USD", "netInterestIncome": "-1593000", "nonInterestIncome": "None", "operatingExpenses": "34945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16253000", "sellingGeneralAndAdministrative": "18185000", "netIncomeFromContinuingOperations": "-9850000" }, "balance": { "goodwill": "7051000", "inventory": "5736000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "423752000", "longTermDebt": "87367000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "65288000", "reportedCurrency": "USD", "retainedEarnings": "-997400000", "totalLiabilities": "203014000", "otherCurrentAssets": "6695000", "totalCurrentAssets": "134439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289313000", "currentAccountsPayable": "38695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97402000", "totalShareholderEquity": "220738000", "capitalLeaseObligations": "10035000", "otherCurrentLiabilities": "30985000", "totalCurrentLiabilities": "81146000", "otherNonCurrentLiabilities": "21395000", "totalNonCurrentLiabilities": "121868000", "cashAndShortTermInvestments": "28372000", "commonStockSharesOutstanding": "13600000", "intangibleAssetsExcludingGoodwill": "65288000", "cashAndCashEquivalentsAtCarryingValue": "28372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9850000", "profitLoss": "None", "dividendPayout": "3437000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1841000", "operatingCashflow": "-8445000", "capitalExpenditures": "5271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36625000", "cashflowFromInvestment": "-5104000", "stockBasedCompensation": "597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144044000, "cost_of_revenue": 114615000, "gross_profit": 29429000, "research_and_development": null, "selling_general_admin": 18185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5143000, "depreciation_amortisation": 16253000, "ebitda": 11110000, "interest_expense": 1619000, "interest_income": null, "other_non_operating": null, "pretax_income": -6762000, "tax_provision": 3088000, "effective_tax_rate": null, "net_income": -9842000, "net_income_continuing_ops": -9850000, "net_income_to_common": -9842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28372000, "short_term_investments": null, "net_receivables": 93636000, "inventory": 5736000, "other_current_assets": null, "total_current_assets": 134439000, "net_ppe": null, "goodwill": 7051000, "intangible_assets": 65288000, "goodwill_and_intangibles": 72339000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289313000, "total_assets": 423752000, "short_term_debt": null, "accounts_payable": 38695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81146000, "long_term_debt": 87367000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121868000, "total_liabilities": 203014000, "total_debt": 87367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -997400000, "total_equity": 220738000, "shares_outstanding": 13600000, "operating_cash_flow": -8445000, "stock_based_compensation": 597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5104000, "dividends_paid": 3437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36625000, "free_cash_flow": -3174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5143000", "ebitda": "11110000", "netIncome": "-9842000", "grossProfit": "29429000", "depreciation": "None", "totalRevenue": "144044000", "costOfRevenue": "114615000", "interestIncome": "26000", "incomeBeforeTax": "-6762000", "interestExpense": "1619000", "operatingIncome": "-5516000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3088000", "reportedCurrency": "USD", "netInterestIncome": "-1593000", "nonInterestIncome": "None", "operatingExpenses": "34945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16253000", "sellingGeneralAndAdministrative": "18185000", "netIncomeFromContinuingOperations": "-9850000" }, "balance": { "goodwill": "7051000", "inventory": "5736000", "commonStock": "-10775000", "currentDebt": "None", "investments": "None", "totalAssets": "423752000", "longTermDebt": "87367000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "65288000", "reportedCurrency": "USD", "retainedEarnings": "-997400000", "totalLiabilities": "203014000", "otherCurrentAssets": "6695000", "totalCurrentAssets": "134439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289313000", "currentAccountsPayable": "38695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97402000", "totalShareholderEquity": "220738000", "capitalLeaseObligations": "10035000", "otherCurrentLiabilities": "30985000", "totalCurrentLiabilities": "81146000", "otherNonCurrentLiabilities": "21395000", "totalNonCurrentLiabilities": "121868000", "cashAndShortTermInvestments": "28372000", "commonStockSharesOutstanding": "13600000", "intangibleAssetsExcludingGoodwill": "65288000", "cashAndCashEquivalentsAtCarryingValue": "28372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9850000", "profitLoss": "None", "dividendPayout": "3437000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1841000", "operatingCashflow": "-8445000", "capitalExpenditures": "5271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36625000", "cashflowFromInvestment": "-5104000", "stockBasedCompensation": "597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16253000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 150951000, "cost_of_revenue": 122846000, "gross_profit": 28105000, "ebit": -10453000, "ebitda": 6316000, "pretax_income": -12138000, "tax_provision": 3293000, "net_income": -15070000, "net_income_to_common": -15070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5204000, "total_current_assets": 110453000, "total_assets": 405072000, "short_term_debt": 3641000, "long_term_debt": 43299000, "total_debt": 46940000, "total_liabilities": 168074000, "total_equity": 236373000, "shares_outstanding": 13688000, "goodwill_and_intangibles": 73503000 }, "cash_flow": { "operating_cash_flow": 9496000, "capital_expenditure": 7733000, "free_cash_flow": 17229000, "dividends_paid": 3438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245588, "ticker_id": 893, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10453000", "ebitda": "6316000", "netIncome": "-15070000", "grossProfit": "28105000", "depreciation": "None", "totalRevenue": "150951000", "costOfRevenue": "122846000", "interestIncome": "40000", "incomeBeforeTax": "-12138000", "interestExpense": "1685000", "operatingIncome": "-10043000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3293000", "reportedCurrency": "USD", "netInterestIncome": "-1645000", "nonInterestIncome": "None", "operatingExpenses": "38148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16769000", "sellingGeneralAndAdministrative": "17642000", "netIncomeFromContinuingOperations": "-15431000" }, "balance": { "goodwill": "7001000", "inventory": "7537000", "commonStock": "-10130000", "currentDebt": "None", "investments": "None", "totalAssets": "405072000", "longTermDebt": "43299000", "shortTermDebt": "3641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "66502000", "reportedCurrency": "USD", "retainedEarnings": "-980720000", "totalLiabilities": "168074000", "otherCurrentAssets": "8674000", "totalCurrentAssets": "110453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294619000", "currentAccountsPayable": "39971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55750000", "totalShareholderEquity": "236373000", "capitalLeaseObligations": "6655000", "otherCurrentLiabilities": "35680000", "totalCurrentLiabilities": "92646000", "otherNonCurrentLiabilities": "21916000", "totalNonCurrentLiabilities": "75428000", "cashAndShortTermInvestments": "5204000", "commonStockSharesOutstanding": "13688000", "intangibleAssetsExcludingGoodwill": "66502000", "cashAndCashEquivalentsAtCarryingValue": "5204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15431000", "profitLoss": "None", "dividendPayout": "3438000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "466000", "operatingCashflow": "9496000", "capitalExpenditures": "7733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16865000", "cashflowFromInvestment": "-7422000", "stockBasedCompensation": "972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150951000, "cost_of_revenue": 122846000, "gross_profit": 28105000, "research_and_development": null, "selling_general_admin": 17642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10453000, "depreciation_amortisation": 16769000, "ebitda": 6316000, "interest_expense": 1685000, "interest_income": null, "other_non_operating": null, "pretax_income": -12138000, "tax_provision": 3293000, "effective_tax_rate": null, "net_income": -15070000, "net_income_continuing_ops": -15431000, "net_income_to_common": -15070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5204000, "short_term_investments": null, "net_receivables": 89038000, "inventory": 7537000, "other_current_assets": null, "total_current_assets": 110453000, "net_ppe": null, "goodwill": 7001000, "intangible_assets": 66502000, "goodwill_and_intangibles": 73503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294619000, "total_assets": 405072000, "short_term_debt": 3641000, "accounts_payable": 39971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92646000, "long_term_debt": 43299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75428000, "total_liabilities": 168074000, "total_debt": 46940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -980720000, "total_equity": 236373000, "shares_outstanding": 13688000, "operating_cash_flow": 9496000, "stock_based_compensation": 972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7422000, "dividends_paid": 3438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16865000, "free_cash_flow": 17229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10453000", "ebitda": "6316000", "netIncome": "-15070000", "grossProfit": "28105000", "depreciation": "None", "totalRevenue": "150951000", "costOfRevenue": "122846000", "interestIncome": "40000", "incomeBeforeTax": "-12138000", "interestExpense": "1685000", "operatingIncome": "-10043000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3293000", "reportedCurrency": "USD", "netInterestIncome": "-1645000", "nonInterestIncome": "None", "operatingExpenses": "38148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16769000", "sellingGeneralAndAdministrative": "17642000", "netIncomeFromContinuingOperations": "-15431000" }, "balance": { "goodwill": "7001000", "inventory": "7537000", "commonStock": "-10130000", "currentDebt": "None", "investments": "None", "totalAssets": "405072000", "longTermDebt": "43299000", "shortTermDebt": "3641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "66502000", "reportedCurrency": "USD", "retainedEarnings": "-980720000", "totalLiabilities": "168074000", "otherCurrentAssets": "8674000", "totalCurrentAssets": "110453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294619000", "currentAccountsPayable": "39971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55750000", "totalShareholderEquity": "236373000", "capitalLeaseObligations": "6655000", "otherCurrentLiabilities": "35680000", "totalCurrentLiabilities": "92646000", "otherNonCurrentLiabilities": "21916000", "totalNonCurrentLiabilities": "75428000", "cashAndShortTermInvestments": "5204000", "commonStockSharesOutstanding": "13688000", "intangibleAssetsExcludingGoodwill": "66502000", "cashAndCashEquivalentsAtCarryingValue": "5204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15431000", "profitLoss": "None", "dividendPayout": "3438000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "466000", "operatingCashflow": "9496000", "capitalExpenditures": "7733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16865000", "cashflowFromInvestment": "-7422000", "stockBasedCompensation": "972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16769000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 176338000, "cost_of_revenue": 138542000, "gross_profit": 37796000, "ebit": 298000, "ebitda": 17738000, "pretax_income": -1427000, "tax_provision": 3862000, "net_income": -5091000, "net_income_to_common": -5091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17910000, "total_current_assets": 145506000, "total_assets": 477636000, "short_term_debt": 14026000, "long_term_debt": 50078000, "total_debt": 64104000, "total_liabilities": 193692000, "total_equity": 282159000, "shares_outstanding": 14293000, "goodwill_and_intangibles": 80238000 }, "cash_flow": { "operating_cash_flow": 35671000, "capital_expenditure": 7481628, "free_cash_flow": 43152628, "dividends_paid": 3616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245590, "ticker_id": 893, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298000", "ebitda": "17738000", "netIncome": "-5091000", "grossProfit": "37796000", "depreciation": "None", "totalRevenue": "176338000", "costOfRevenue": "138542000", "interestIncome": "50000", "incomeBeforeTax": "-1427000", "interestExpense": "1725000", "operatingIncome": "44000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3862000", "reportedCurrency": "USD", "netInterestIncome": "-1675000", "nonInterestIncome": "None", "operatingExpenses": "37752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17440000", "sellingGeneralAndAdministrative": "19635000", "netIncomeFromContinuingOperations": "-5289000" }, "balance": { "goodwill": "7812000", "inventory": "8769000", "commonStock": "-10130000", "currentDebt": "None", "investments": "None", "totalAssets": "477636000", "longTermDebt": "50078000", "shortTermDebt": "14026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72426000", "reportedCurrency": "USD", "retainedEarnings": "-956545000", "totalLiabilities": "193692000", "otherCurrentAssets": "12120000", "totalCurrentAssets": "145506000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332130000", "currentAccountsPayable": "48497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57993000", "totalShareholderEquity": "282159000", "capitalLeaseObligations": "7915000", "otherCurrentLiabilities": "41524000", "totalCurrentLiabilities": "106839000", "otherNonCurrentLiabilities": "23619000", "totalNonCurrentLiabilities": "86853000", "cashAndShortTermInvestments": "17910000", "commonStockSharesOutstanding": "14293000", "intangibleAssetsExcludingGoodwill": "72426000", "cashAndCashEquivalentsAtCarryingValue": "17910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5289000", "profitLoss": "None", "dividendPayout": "3616000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-175793", "operatingCashflow": "35671000", "capitalExpenditures": "7481628", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14221000", "cashflowFromInvestment": "-7393000", "stockBasedCompensation": "721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176338000, "cost_of_revenue": 138542000, "gross_profit": 37796000, "research_and_development": null, "selling_general_admin": 19635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298000, "depreciation_amortisation": 17440000, "ebitda": 17738000, "interest_expense": 1725000, "interest_income": null, "other_non_operating": null, "pretax_income": -1427000, "tax_provision": 3862000, "effective_tax_rate": null, "net_income": -5091000, "net_income_continuing_ops": -5289000, "net_income_to_common": -5091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17910000, "short_term_investments": null, "net_receivables": 106707000, "inventory": 8769000, "other_current_assets": null, "total_current_assets": 145506000, "net_ppe": null, "goodwill": 7812000, "intangible_assets": 72426000, "goodwill_and_intangibles": 80238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 332130000, "total_assets": 477636000, "short_term_debt": 14026000, "accounts_payable": 48497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106839000, "long_term_debt": 50078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86853000, "total_liabilities": 193692000, "total_debt": 64104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -956545000, "total_equity": 282159000, "shares_outstanding": 14293000, "operating_cash_flow": 35671000, "stock_based_compensation": 721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7481628, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7393000, "dividends_paid": 3616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14221000, "free_cash_flow": 43152628, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298000", "ebitda": "17738000", "netIncome": "-5091000", "grossProfit": "37796000", "depreciation": "None", "totalRevenue": "176338000", "costOfRevenue": "138542000", "interestIncome": "50000", "incomeBeforeTax": "-1427000", "interestExpense": "1725000", "operatingIncome": "44000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3862000", "reportedCurrency": "USD", "netInterestIncome": "-1675000", "nonInterestIncome": "None", "operatingExpenses": "37752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17440000", "sellingGeneralAndAdministrative": "19635000", "netIncomeFromContinuingOperations": "-5289000" }, "balance": { "goodwill": "7812000", "inventory": "8769000", "commonStock": "-10130000", "currentDebt": "None", "investments": "None", "totalAssets": "477636000", "longTermDebt": "50078000", "shortTermDebt": "14026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72426000", "reportedCurrency": "USD", "retainedEarnings": "-956545000", "totalLiabilities": "193692000", "otherCurrentAssets": "12120000", "totalCurrentAssets": "145506000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332130000", "currentAccountsPayable": "48497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57993000", "totalShareholderEquity": "282159000", "capitalLeaseObligations": "7915000", "otherCurrentLiabilities": "41524000", "totalCurrentLiabilities": "106839000", "otherNonCurrentLiabilities": "23619000", "totalNonCurrentLiabilities": "86853000", "cashAndShortTermInvestments": "17910000", "commonStockSharesOutstanding": "14293000", "intangibleAssetsExcludingGoodwill": "72426000", "cashAndCashEquivalentsAtCarryingValue": "17910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5289000", "profitLoss": "None", "dividendPayout": "3616000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-175793", "operatingCashflow": "35671000", "capitalExpenditures": "7481628", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14221000", "cashflowFromInvestment": "-7393000", "stockBasedCompensation": "721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17440000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 188713000, "cost_of_revenue": 140834000, "gross_profit": 47879000, "ebit": 13476000, "ebitda": 30535000, "pretax_income": 11273000, "tax_provision": 3786000, "net_income": 8227000, "net_income_to_common": 8227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7435000, "total_current_assets": 151593000, "total_assets": 483234000, "short_term_debt": 9685000, "long_term_debt": 47489000, "total_debt": 57174000, "total_liabilities": 183846000, "total_equity": 297425000, "shares_outstanding": 14600000, "goodwill_and_intangibles": 80245000 }, "cash_flow": { "operating_cash_flow": 32358000, "capital_expenditure": 5316000, "free_cash_flow": 37674000, "dividends_paid": 3661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245591, "ticker_id": 893, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13476000", "ebitda": "30535000", "netIncome": "8227000", "grossProfit": "47879000", "depreciation": "None", "totalRevenue": "188713000", "costOfRevenue": "140834000", "interestIncome": "54000", "incomeBeforeTax": "11273000", "interestExpense": "2203000", "operatingIncome": "13112000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3786000", "reportedCurrency": "USD", "netInterestIncome": "-2149000", "nonInterestIncome": "None", "operatingExpenses": "34767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17059000", "sellingGeneralAndAdministrative": "17433000", "netIncomeFromContinuingOperations": "7487000" }, "balance": { "goodwill": "7538000", "inventory": "8353000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "483234000", "longTermDebt": "47489000", "shortTermDebt": "9685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "72707000", "reportedCurrency": "USD", "retainedEarnings": "-933346000", "totalLiabilities": "183846000", "otherCurrentAssets": "11468000", "totalCurrentAssets": "151593000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331641000", "currentAccountsPayable": "47151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56060000", "totalShareholderEquity": "297425000", "capitalLeaseObligations": "8571000", "otherCurrentLiabilities": "37062000", "totalCurrentLiabilities": "98085000", "otherNonCurrentLiabilities": "22525000", "totalNonCurrentLiabilities": "85761000", "cashAndShortTermInvestments": "7435000", "commonStockSharesOutstanding": "14600000", "intangibleAssetsExcludingGoodwill": "72707000", "cashAndCashEquivalentsAtCarryingValue": "7435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8227000", "profitLoss": "None", "dividendPayout": "3661000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1004207", "operatingCashflow": "32358000", "capitalExpenditures": "5316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40726000", "cashflowFromInvestment": "-1294000", "stockBasedCompensation": "609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188713000, "cost_of_revenue": 140834000, "gross_profit": 47879000, "research_and_development": null, "selling_general_admin": 17433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13476000, "depreciation_amortisation": 17059000, "ebitda": 30535000, "interest_expense": 2203000, "interest_income": null, "other_non_operating": null, "pretax_income": 11273000, "tax_provision": 3786000, "effective_tax_rate": null, "net_income": 8227000, "net_income_continuing_ops": 7487000, "net_income_to_common": 8227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7435000, "short_term_investments": null, "net_receivables": 124337000, "inventory": 8353000, "other_current_assets": null, "total_current_assets": 151593000, "net_ppe": null, "goodwill": 7538000, "intangible_assets": 72707000, "goodwill_and_intangibles": 80245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331641000, "total_assets": 483234000, "short_term_debt": 9685000, "accounts_payable": 47151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98085000, "long_term_debt": 47489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 85761000, "total_liabilities": 183846000, "total_debt": 57174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -933346000, "total_equity": 297425000, "shares_outstanding": 14600000, "operating_cash_flow": 32358000, "stock_based_compensation": 609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1294000, "dividends_paid": 3661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40726000, "free_cash_flow": 37674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13476000", "ebitda": "30535000", "netIncome": "8227000", "grossProfit": "47879000", "depreciation": "None", "totalRevenue": "188713000", "costOfRevenue": "140834000", "interestIncome": "54000", "incomeBeforeTax": "11273000", "interestExpense": "2203000", "operatingIncome": "13112000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3786000", "reportedCurrency": "USD", "netInterestIncome": "-2149000", "nonInterestIncome": "None", "operatingExpenses": "34767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17059000", "sellingGeneralAndAdministrative": "17433000", "netIncomeFromContinuingOperations": "7487000" }, "balance": { "goodwill": "7538000", "inventory": "8353000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "483234000", "longTermDebt": "47489000", "shortTermDebt": "9685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "72707000", "reportedCurrency": "USD", "retainedEarnings": "-933346000", "totalLiabilities": "183846000", "otherCurrentAssets": "11468000", "totalCurrentAssets": "151593000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331641000", "currentAccountsPayable": "47151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56060000", "totalShareholderEquity": "297425000", "capitalLeaseObligations": "8571000", "otherCurrentLiabilities": "37062000", "totalCurrentLiabilities": "98085000", "otherNonCurrentLiabilities": "22525000", "totalNonCurrentLiabilities": "85761000", "cashAndShortTermInvestments": "7435000", "commonStockSharesOutstanding": "14600000", "intangibleAssetsExcludingGoodwill": "72707000", "cashAndCashEquivalentsAtCarryingValue": "7435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8227000", "profitLoss": "None", "dividendPayout": "3661000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1004207", "operatingCashflow": "32358000", "capitalExpenditures": "5316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40726000", "cashflowFromInvestment": "-1294000", "stockBasedCompensation": "609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17059000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 166120000, "cost_of_revenue": 130445000, "gross_profit": 35675000, "ebit": -1285000, "ebitda": 15485000, "pretax_income": -3645000, "tax_provision": 1551000, "net_income": -5133000, "net_income_to_common": -5133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16752000, "total_current_assets": 168872000, "total_assets": 513070000, "short_term_debt": 7426000, "long_term_debt": 78597000, "total_debt": 86023000, "total_liabilities": 212960000, "total_equity": 297379000, "shares_outstanding": 14655000, "goodwill_and_intangibles": 82048000 }, "cash_flow": { "operating_cash_flow": 5985000, "capital_expenditure": 5613000, "free_cash_flow": 11598000, "dividends_paid": 3707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245592, "ticker_id": 893, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1285000", "ebitda": "15485000", "netIncome": "-5133000", "grossProfit": "35675000", "depreciation": "None", "totalRevenue": "166120000", "costOfRevenue": "130445000", "interestIncome": "43000", "incomeBeforeTax": "-3645000", "interestExpense": "2360000", "operatingIncome": "-1781000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1551000", "reportedCurrency": "USD", "netInterestIncome": "-2317000", "nonInterestIncome": "None", "operatingExpenses": "37456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16770000", "sellingGeneralAndAdministrative": "18640000", "netIncomeFromContinuingOperations": "-5196000" }, "balance": { "goodwill": "7360000", "inventory": "7233000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "513070000", "longTermDebt": "78597000", "shortTermDebt": "7426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "74688000", "reportedCurrency": "USD", "retainedEarnings": "-931135000", "totalLiabilities": "212960000", "otherCurrentAssets": "13408999", "totalCurrentAssets": "168872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344198000", "currentAccountsPayable": "48641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88044000", "totalShareholderEquity": "297379000", "capitalLeaseObligations": "9447000", "otherCurrentLiabilities": "32294000", "totalCurrentLiabilities": "92853000", "otherNonCurrentLiabilities": "23017000", "totalNonCurrentLiabilities": "120107000", "cashAndShortTermInvestments": "16752000", "commonStockSharesOutstanding": "14655000", "intangibleAssetsExcludingGoodwill": "74688000", "cashAndCashEquivalentsAtCarryingValue": "16752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5133000", "profitLoss": "None", "dividendPayout": "3707000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-510000", "operatingCashflow": "5985000", "capitalExpenditures": "5613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6614000", "cashflowFromInvestment": "1165000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166120000, "cost_of_revenue": 130445000, "gross_profit": 35675000, "research_and_development": null, "selling_general_admin": 18640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1285000, "depreciation_amortisation": 16770000, "ebitda": 15485000, "interest_expense": 2360000, "interest_income": null, "other_non_operating": null, "pretax_income": -3645000, "tax_provision": 1551000, "effective_tax_rate": null, "net_income": -5133000, "net_income_continuing_ops": -5196000, "net_income_to_common": -5133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16752000, "short_term_investments": null, "net_receivables": 131478000, "inventory": 7233000, "other_current_assets": null, "total_current_assets": 168872000, "net_ppe": null, "goodwill": 7360000, "intangible_assets": 74688000, "goodwill_and_intangibles": 82048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344198000, "total_assets": 513070000, "short_term_debt": 7426000, "accounts_payable": 48641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92853000, "long_term_debt": 78597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120107000, "total_liabilities": 212960000, "total_debt": 86023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -931135000, "total_equity": 297379000, "shares_outstanding": 14655000, "operating_cash_flow": 5985000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1165000, "dividends_paid": 3707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6614000, "free_cash_flow": 11598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1285000", "ebitda": "15485000", "netIncome": "-5133000", "grossProfit": "35675000", "depreciation": "None", "totalRevenue": "166120000", "costOfRevenue": "130445000", "interestIncome": "43000", "incomeBeforeTax": "-3645000", "interestExpense": "2360000", "operatingIncome": "-1781000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1551000", "reportedCurrency": "USD", "netInterestIncome": "-2317000", "nonInterestIncome": "None", "operatingExpenses": "37456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16770000", "sellingGeneralAndAdministrative": "18640000", "netIncomeFromContinuingOperations": "-5196000" }, "balance": { "goodwill": "7360000", "inventory": "7233000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "513070000", "longTermDebt": "78597000", "shortTermDebt": "7426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "74688000", "reportedCurrency": "USD", "retainedEarnings": "-931135000", "totalLiabilities": "212960000", "otherCurrentAssets": "13408999", "totalCurrentAssets": "168872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344198000", "currentAccountsPayable": "48641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88044000", "totalShareholderEquity": "297379000", "capitalLeaseObligations": "9447000", "otherCurrentLiabilities": "32294000", "totalCurrentLiabilities": "92853000", "otherNonCurrentLiabilities": "23017000", "totalNonCurrentLiabilities": "120107000", "cashAndShortTermInvestments": "16752000", "commonStockSharesOutstanding": "14655000", "intangibleAssetsExcludingGoodwill": "74688000", "cashAndCashEquivalentsAtCarryingValue": "16752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5133000", "profitLoss": "None", "dividendPayout": "3707000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-510000", "operatingCashflow": "5985000", "capitalExpenditures": "5613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6614000", "cashflowFromInvestment": "1165000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16770000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 170799000, "cost_of_revenue": 135052000, "gross_profit": 35747000, "ebit": 32939000, "ebitda": 48804000, "pretax_income": 30387000, "tax_provision": 7736000, "net_income": 23025000, "net_income_to_common": 23025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3323000, "total_current_assets": 175246000, "total_assets": 548062000, "short_term_debt": 3758000, "long_term_debt": 65554000, "total_debt": 69312000, "total_liabilities": 225024000, "total_equity": 320171000, "shares_outstanding": 14855000, "goodwill_and_intangibles": 85689000 }, "cash_flow": { "operating_cash_flow": 39972000, "capital_expenditure": 10454000, "free_cash_flow": 50426000, "dividends_paid": 3692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245593, "ticker_id": 893, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32939000", "ebitda": "48804000", "netIncome": "23025000", "grossProfit": "35747000", "depreciation": "None", "totalRevenue": "170799000", "costOfRevenue": "135052000", "interestIncome": "46000", "incomeBeforeTax": "30387000", "interestExpense": "2552000", "operatingIncome": "17180000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7736000", "reportedCurrency": "USD", "netInterestIncome": "-2506000", "nonInterestIncome": "None", "operatingExpenses": "18567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15865000", "sellingGeneralAndAdministrative": "19720000", "netIncomeFromContinuingOperations": "22651000" }, "balance": { "goodwill": "7690000", "inventory": "6982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "548062000", "longTermDebt": "65554000", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77999000", "reportedCurrency": "USD", "retainedEarnings": "-919023000", "totalLiabilities": "225024000", "otherCurrentAssets": "21719000", "totalCurrentAssets": "175246000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372816000", "currentAccountsPayable": "58699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79189000", "totalShareholderEquity": "320171000", "capitalLeaseObligations": "9264000", "otherCurrentLiabilities": "43099000", "totalCurrentLiabilities": "114236000", "otherNonCurrentLiabilities": "24167000", "totalNonCurrentLiabilities": "110788000", "cashAndShortTermInvestments": "3323000", "commonStockSharesOutstanding": "14855000", "intangibleAssetsExcludingGoodwill": "77999000", "cashAndCashEquivalentsAtCarryingValue": "3323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23025000", "profitLoss": "None", "dividendPayout": "3692000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-416811", "operatingCashflow": "39972000", "capitalExpenditures": "10454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44779000", "cashflowFromInvestment": "-412000", "stockBasedCompensation": "1163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170799000, "cost_of_revenue": 135052000, "gross_profit": 35747000, "research_and_development": null, "selling_general_admin": 19720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32939000, "depreciation_amortisation": 15865000, "ebitda": 48804000, "interest_expense": 2552000, "interest_income": null, "other_non_operating": null, "pretax_income": 30387000, "tax_provision": 7736000, "effective_tax_rate": null, "net_income": 23025000, "net_income_continuing_ops": 22651000, "net_income_to_common": 23025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3323000, "short_term_investments": null, "net_receivables": 143222000, "inventory": 6982000, "other_current_assets": null, "total_current_assets": 175246000, "net_ppe": null, "goodwill": 7690000, "intangible_assets": 77999000, "goodwill_and_intangibles": 85689000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372816000, "total_assets": 548062000, "short_term_debt": 3758000, "accounts_payable": 58699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114236000, "long_term_debt": 65554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110788000, "total_liabilities": 225024000, "total_debt": 69312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -919023000, "total_equity": 320171000, "shares_outstanding": 14855000, "operating_cash_flow": 39972000, "stock_based_compensation": 1163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -412000, "dividends_paid": 3692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44779000, "free_cash_flow": 50426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32939000", "ebitda": "48804000", "netIncome": "23025000", "grossProfit": "35747000", "depreciation": "None", "totalRevenue": "170799000", "costOfRevenue": "135052000", "interestIncome": "46000", "incomeBeforeTax": "30387000", "interestExpense": "2552000", "operatingIncome": "17180000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7736000", "reportedCurrency": "USD", "netInterestIncome": "-2506000", "nonInterestIncome": "None", "operatingExpenses": "18567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15865000", "sellingGeneralAndAdministrative": "19720000", "netIncomeFromContinuingOperations": "22651000" }, "balance": { "goodwill": "7690000", "inventory": "6982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "548062000", "longTermDebt": "65554000", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77999000", "reportedCurrency": "USD", "retainedEarnings": "-919023000", "totalLiabilities": "225024000", "otherCurrentAssets": "21719000", "totalCurrentAssets": "175246000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372816000", "currentAccountsPayable": "58699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79189000", "totalShareholderEquity": "320171000", "capitalLeaseObligations": "9264000", "otherCurrentLiabilities": "43099000", "totalCurrentLiabilities": "114236000", "otherNonCurrentLiabilities": "24167000", "totalNonCurrentLiabilities": "110788000", "cashAndShortTermInvestments": "3323000", "commonStockSharesOutstanding": "14855000", "intangibleAssetsExcludingGoodwill": "77999000", "cashAndCashEquivalentsAtCarryingValue": "3323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23025000", "profitLoss": "None", "dividendPayout": "3692000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-416811", "operatingCashflow": "39972000", "capitalExpenditures": "10454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44779000", "cashflowFromInvestment": "-412000", "stockBasedCompensation": "1163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3692000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15865000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 183572000, "cost_of_revenue": 130296000, "gross_profit": 53276000, "ebit": 11374000, "ebitda": 28288000, "pretax_income": 8009000, "tax_provision": -1214000, "net_income": 9022000, "net_income_to_common": 9022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7817000, "total_current_assets": 190629000, "total_assets": 556594000, "short_term_debt": 7143000, "long_term_debt": 95852000, "total_debt": 102995000, "total_liabilities": 262631000, "total_equity": 290722000, "shares_outstanding": 14891000, "goodwill_and_intangibles": 84837000 }, "cash_flow": { "operating_cash_flow": 36832000, "capital_expenditure": 9462000, "free_cash_flow": 46294000, "dividends_paid": 3731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245595, "ticker_id": 893, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11374000", "ebitda": "28288000", "netIncome": "9022000", "grossProfit": "53276000", "depreciation": "None", "totalRevenue": "183572000", "costOfRevenue": "130296000", "interestIncome": "44000", "incomeBeforeTax": "8009000", "interestExpense": "3365000", "operatingIncome": "16039000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1214000", "reportedCurrency": "USD", "netInterestIncome": "-3321000", "nonInterestIncome": "None", "operatingExpenses": "37237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16914000", "sellingGeneralAndAdministrative": "20236000", "netIncomeFromContinuingOperations": "9223000" }, "balance": { "goodwill": "7290000", "inventory": "6272000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "556594000", "longTermDebt": "95852000", "shortTermDebt": "7143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "77547000", "reportedCurrency": "USD", "retainedEarnings": "-935944000", "totalLiabilities": "262631000", "otherCurrentAssets": "22594000", "totalCurrentAssets": "190629000", "currentLongTermDebt": "7143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365965000", "currentAccountsPayable": "53124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "276302000", "shortLongTermDebtTotal": "113350000", "totalShareholderEquity": "290722000", "capitalLeaseObligations": "10355000", "otherCurrentLiabilities": "57969000", "totalCurrentLiabilities": "125293000", "otherNonCurrentLiabilities": "24114000", "totalNonCurrentLiabilities": "137338000", "cashAndShortTermInvestments": "7817000", "commonStockSharesOutstanding": "14891000", "intangibleAssetsExcludingGoodwill": "77547000", "cashAndCashEquivalentsAtCarryingValue": "7817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9223000", "profitLoss": "None", "dividendPayout": "3731000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "717000", "operatingCashflow": "36832000", "capitalExpenditures": "9462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35104000", "cashflowFromInvestment": "-5111000", "stockBasedCompensation": "1253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183572000, "cost_of_revenue": 130296000, "gross_profit": 53276000, "research_and_development": null, "selling_general_admin": 20236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11374000, "depreciation_amortisation": 16914000, "ebitda": 28288000, "interest_expense": 3365000, "interest_income": null, "other_non_operating": null, "pretax_income": 8009000, "tax_provision": -1214000, "effective_tax_rate": null, "net_income": 9022000, "net_income_continuing_ops": 9223000, "net_income_to_common": 9022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7817000, "short_term_investments": null, "net_receivables": 153946000, "inventory": 6272000, "other_current_assets": null, "total_current_assets": 190629000, "net_ppe": null, "goodwill": 7290000, "intangible_assets": 77547000, "goodwill_and_intangibles": 84837000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 365965000, "total_assets": 556594000, "short_term_debt": 7143000, "accounts_payable": 53124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125293000, "long_term_debt": 95852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 137338000, "total_liabilities": 262631000, "total_debt": 102995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -935944000, "total_equity": 290722000, "shares_outstanding": 14891000, "operating_cash_flow": 36832000, "stock_based_compensation": 1253000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5111000, "dividends_paid": 3731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35104000, "free_cash_flow": 46294000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11374000", "ebitda": "28288000", "netIncome": "9022000", "grossProfit": "53276000", "depreciation": "None", "totalRevenue": "183572000", "costOfRevenue": "130296000", "interestIncome": "44000", "incomeBeforeTax": "8009000", "interestExpense": "3365000", "operatingIncome": "16039000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1214000", "reportedCurrency": "USD", "netInterestIncome": "-3321000", "nonInterestIncome": "None", "operatingExpenses": "37237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16914000", "sellingGeneralAndAdministrative": "20236000", "netIncomeFromContinuingOperations": "9223000" }, "balance": { "goodwill": "7290000", "inventory": "6272000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "556594000", "longTermDebt": "95852000", "shortTermDebt": "7143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "77547000", "reportedCurrency": "USD", "retainedEarnings": "-935944000", "totalLiabilities": "262631000", "otherCurrentAssets": "22594000", "totalCurrentAssets": "190629000", "currentLongTermDebt": "7143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365965000", "currentAccountsPayable": "53124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "276302000", "shortLongTermDebtTotal": "113350000", "totalShareholderEquity": "290722000", "capitalLeaseObligations": "10355000", "otherCurrentLiabilities": "57969000", "totalCurrentLiabilities": "125293000", "otherNonCurrentLiabilities": "24114000", "totalNonCurrentLiabilities": "137338000", "cashAndShortTermInvestments": "7817000", "commonStockSharesOutstanding": "14891000", "intangibleAssetsExcludingGoodwill": "77547000", "cashAndCashEquivalentsAtCarryingValue": "7817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9223000", "profitLoss": "None", "dividendPayout": "3731000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "717000", "operatingCashflow": "36832000", "capitalExpenditures": "9462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35104000", "cashflowFromInvestment": "-5111000", "stockBasedCompensation": "1253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16914000", "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": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "income_statement": { "revenue": 178843000, "cost_of_revenue": 131425000, "gross_profit": 47418000, "ebit": 10649000, "ebitda": 31350000, "pretax_income": 7045000, "tax_provision": 2878000, "net_income": 4463000, "net_income_to_common": 4463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11421000, "total_current_assets": 175878000, "total_assets": 558962000, "short_term_debt": 14664000, "long_term_debt": 120999000, "total_debt": 135663000, "total_liabilities": 263629000, "total_equity": 292160000, "shares_outstanding": 15000000, "goodwill_and_intangibles": 88157000 }, "cash_flow": { "operating_cash_flow": 19403000, "capital_expenditure": 6945000, "free_cash_flow": 26348000, "dividends_paid": 3731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245596, "ticker_id": 893, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:30.761319+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10649000", "ebitda": "31350000", "netIncome": "4463000", "grossProfit": "47418000", "depreciation": "None", "totalRevenue": "178843000", "costOfRevenue": "131425000", "interestIncome": "50000", "incomeBeforeTax": "7045000", "interestExpense": "3604000", "operatingIncome": "10172000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2878000", "reportedCurrency": "USD", "netInterestIncome": "-3554000", "nonInterestIncome": "None", "operatingExpenses": "37246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "477000", "costofGoodsAndServicesSold": "131425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20701000", "sellingGeneralAndAdministrative": "16459000", "netIncomeFromContinuingOperations": "4167000" }, "balance": { "goodwill": "7522000", "inventory": "7171000", "commonStock": "-9063000", "currentDebt": "None", "investments": "None", "totalAssets": "558962000", "longTermDebt": "120999000", "shortTermDebt": "14664000", "treasuryStock": "-9063000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "80635000", "reportedCurrency": "USD", "retainedEarnings": "-939983000", "totalLiabilities": "263629000", "otherCurrentAssets": "17196000", "totalCurrentAssets": "175878000", "currentLongTermDebt": "14664000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383084000", "currentAccountsPayable": "47763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "275561000", "shortLongTermDebtTotal": "147109000", "totalShareholderEquity": "292160000", "capitalLeaseObligations": "11446000", "otherCurrentLiabilities": "37058000", "totalCurrentLiabilities": "102682000", "otherNonCurrentLiabilities": "19874000", "totalNonCurrentLiabilities": "160947000", "cashAndShortTermInvestments": "11421000", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "80635000", "cashAndCashEquivalentsAtCarryingValue": "11421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4167000", "profitLoss": "None", "dividendPayout": "3731000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "238000", "operatingCashflow": "19403000", "capitalExpenditures": "6945000", "changeInReceivables": "-15371000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13489000", "cashflowFromInvestment": "-6491000", "stockBasedCompensation": "1177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-577000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178843000, "cost_of_revenue": 131425000, "gross_profit": 47418000, "research_and_development": null, "selling_general_admin": 16459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10649000, "depreciation_amortisation": 20701000, "ebitda": 31350000, "interest_expense": 3604000, "interest_income": null, "other_non_operating": null, "pretax_income": 7045000, "tax_provision": 2878000, "effective_tax_rate": null, "net_income": 4463000, "net_income_continuing_ops": 4167000, "net_income_to_common": 4463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11421000, "short_term_investments": null, "net_receivables": 140090000, "inventory": 7171000, "other_current_assets": null, "total_current_assets": 175878000, "net_ppe": null, "goodwill": 7522000, "intangible_assets": 80635000, "goodwill_and_intangibles": 88157000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 383084000, "total_assets": 558962000, "short_term_debt": 14664000, "accounts_payable": 47763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102682000, "long_term_debt": 120999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160947000, "total_liabilities": 263629000, "total_debt": 135663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -939983000, "total_equity": 292160000, "shares_outstanding": 15000000, "operating_cash_flow": 19403000, "stock_based_compensation": 1177000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6491000, "dividends_paid": 3731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13489000, "free_cash_flow": 26348000, "net_change_in_cash": -577000 }, "raw_data": { "income": { "ebit": "10649000", "ebitda": "31350000", "netIncome": "4463000", "grossProfit": "47418000", "depreciation": "None", "totalRevenue": "178843000", "costOfRevenue": "131425000", "interestIncome": "50000", "incomeBeforeTax": "7045000", "interestExpense": "3604000", "operatingIncome": "10172000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2878000", "reportedCurrency": "USD", "netInterestIncome": "-3554000", "nonInterestIncome": "None", "operatingExpenses": "37246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "477000", "costofGoodsAndServicesSold": "131425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20701000", "sellingGeneralAndAdministrative": "16459000", "netIncomeFromContinuingOperations": "4167000" }, "balance": { "goodwill": "7522000", "inventory": "7171000", "commonStock": "-9063000", "currentDebt": "None", "investments": "None", "totalAssets": "558962000", "longTermDebt": "120999000", "shortTermDebt": "14664000", "treasuryStock": "-9063000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "80635000", "reportedCurrency": "USD", "retainedEarnings": "-939983000", "totalLiabilities": "263629000", "otherCurrentAssets": "17196000", "totalCurrentAssets": "175878000", "currentLongTermDebt": "14664000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383084000", "currentAccountsPayable": "47763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "275561000", "shortLongTermDebtTotal": "147109000", "totalShareholderEquity": "292160000", "capitalLeaseObligations": "11446000", "otherCurrentLiabilities": "37058000", "totalCurrentLiabilities": "102682000", "otherNonCurrentLiabilities": "19874000", "totalNonCurrentLiabilities": "160947000", "cashAndShortTermInvestments": "11421000", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "80635000", "cashAndCashEquivalentsAtCarryingValue": "11421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4167000", "profitLoss": "None", "dividendPayout": "3731000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "238000", "operatingCashflow": "19403000", "capitalExpenditures": "6945000", "changeInReceivables": "-15371000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13489000", "cashflowFromInvestment": "-6491000", "stockBasedCompensation": "1177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-577000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20701000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }