{ "ticker": { "uuid": "900963eb-6017-496e-a952-099338a41e0e", "symbol": "SHLS", "name": "Shoals Technologies Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/900963eb-6017-496e-a952-099338a41e0e/", "api_url": "https://sharemaestro.com/factors/api/tickers/900963eb-6017-496e-a952-099338a41e0e/" }, "ticker_metadata": { "id": 8211, "uuid": "900963eb-6017-496e-a952-099338a41e0e", "symbol": "SHLS", "name": "Shoals Technologies Group Inc", "asset_type": "equity", "market_cap": 2046816000, "stock_exchange_id": 2, "industry": "Solar", "sector": "Technology", "description": "Shoals Technologies Group, Inc. provides Electric Balance System (EBOS) solutions for solar energy projects in the United States. The company is headquartered in Portland, Tennessee.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "900963eb-6017-496e-a952-099338a41e0e", "symbol": "SHLS", "name": "Shoals Technologies Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/900963eb-6017-496e-a952-099338a41e0e/", "api_url": "https://sharemaestro.com/factors/api/tickers/900963eb-6017-496e-a952-099338a41e0e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.07, "quality": 0.12, "momentum": 0.91, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 10.81, "market_cap": 1811269550, "pe_ratio": 53.9727, "earnings_yield": 0.0185, "ebitda_to_ev": 0.0375, "shareholder_yield": 0, "roe": 0.0558, "piotroski_f_score": 6, "momentum_12_1": 0.7132, "volatility_252d": 0.7984 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:33.379620+00:00", "batch_id": "" }, "size": { "price_close": 10.81, "market_cap": 1811269550, "market_cap_usd": 1811269550, "enterprise_value": 1991142550, "shares_outstanding": 167555000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 53.9727, "pb_ratio": 3.0105, "ptbv_ratio": 3.6218, "ps_ratio": 3.3822, "pcf_ratio": null, "pfcf_ratio": -737.1874, "ev_ebitda": 26.6459, "ev_ebit": 32.239, "ev_sales": 3.7181, "ev_fcf": -810.3958, "earnings_yield": 0.0185, "fcf_yield": -0.0012, "price_to_sales": 3.3822, "price_to_book": 3.0105, "price_to_cashflow": null, "ebitda_to_ev": 0.0375, "sales_yield": 0.269 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.335, "operating_margin": 0.1153, "net_margin": 0.0627, "ebitda_margin": 0.1395, "fcf_margin": -0.0046, "roe": 0.0558, "roa": 0.0326, "roic": 0.0575, "roc_greenblatt": null, "asset_turnover": 0.5195, "cash_conversion": -0.0732, "accruals_ratio": 0.0713, "sbc_to_revenue": 0.0197, "piotroski_f_score": 6, "altman_z_score": 3.6308, "earnings_stability_5y": 0.7948, "revenue_stability_5y": 0.4489, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.174, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7135, "net_debt_to_ebitda": 2.4071, "debt_to_assets": 0.1763, "interest_coverage": 5.9136, "current_ratio": 1.8364, "quick_ratio": 1.0732, "net_debt": 179873000, "local_beta": 0.0031, "volatility_252d": 0.7984, "volatility_60d": 1.7294, "max_drawdown_12m": -0.4688, "risk_adjusted_momentum": 0.8933 }, "growth": { "revenue_growth_1y": 0.3775, "revenue_growth_3y_cagr": 0.1329, "revenue_growth_5y_cagr": 0.2205, "eps_growth_1y": 0.493, "eps_growth_3y_cagr": -0.3592, "eps_growth_5y_cagr": -0.0011, "fcf_growth_1y": -1.0266, "book_value_growth_1y": 0.0798, "revenue_growth": 0.3775, "earnings_growth": 0.493 }, "momentum": { "price_return_1m": 0.2229, "price_return_3m": 0.8932, "price_return_6m": 0.3462, "price_return_9m": 0.5108, "price_return_12m": 1.095, "price_return_12m_ex1m": 0.7132, "momentum_6m": 0.3462, "momentum_12m": 1.095, "momentum_12_1": 0.7132, "distance_from_52w_high": -0.1317, "distance_from_52w_low": 1.2903, "relative_strength": 0.937 }, "raw_ttm": { "revenue_ttm": 535527000, "gross_profit_ttm": 179378000, "ebit_ttm": 61762000, "ebitda_ttm": 74726000, "net_income_ttm": 33559000, "eps_diluted_ttm": 0.2003, "operating_cash_flow_ttm": -39939000, "capital_expenditure_ttm": 37482000, "fcf_ttm": -2457000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10444000, "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_current_liabilities": 208305000, "net_ppe": null, "total_assets": 1030895000, "total_debt": 181750000, "total_equity": 601646000, "net_working_capital": 172359000, "book_value_per_share": 3.5907, "retained_earnings": 131856000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 500102000, "tangible_book_per_share": 2.9847 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 86, "rank_pb": 64, "rank_ptbv": 60, "rank_ps": 68, "rank_pcf": 50, "rank_ev_ebitda": 84, "rank_ev_ebit": 85, "rank_earnings_yield": 86, "rank_fcf_yield": 87, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 79, "rank_roe": 59, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 66, "rank_fcf_margin": 87, "rank_piotroski": 32, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 23, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 11 }, "composites": { "value_composite": 93, "quality_composite": 88, "momentum_composite": 9, "growth_composite": 16, "yield_composite": 86, "svqf_composite": 93, "vc1_composite": 88, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.0917, "os_score": 0.11, "value_percentile": 0.07, "quality_percentile": 0.12, "momentum_percentile": 0.91, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2727, "ticker_id": 8211, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:33.379620+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.81, "market_cap": 1811269550, "market_cap_usd": 1811269550, "enterprise_value": 1991142550, "shares_outstanding": 167555000, "fx_rate_to_usd": null, "pe_ratio": 53.97269138, "pb_ratio": 3.01052371, "ptbv_ratio": 3.62180025, "ps_ratio": 3.38221892, "pcf_ratio": null, "pfcf_ratio": -737.18744404, "ev_ebitda": 26.64591374, "ev_ebit": 32.23895842, "ev_sales": 3.71809927, "ev_fcf": -810.39582825, "earnings_yield": 0.01852789, "fcf_yield": -0.00123396, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33495603, "operating_margin": 0.11532939, "net_margin": 0.06266537, "ebitda_margin": 0.13953732, "fcf_margin": -0.004588, "roe": 0.05577865, "roa": 0.03255327, "roic": 0.0575082, "roc_greenblatt": null, "asset_turnover": 0.51947774, "cash_conversion": -0.07321434, "accruals_ratio": 0.07129533, "sbc_to_revenue": 0.01971516, "debt_to_equity": 0.71345775, "net_debt_to_ebitda": 2.40710061, "debt_to_assets": 0.17630312, "interest_coverage": 5.91363462, "current_ratio": 1.83644656, "quick_ratio": 1.07317635, "net_debt": 179873000, "revenue_growth_1y": 0.37751889, "revenue_growth_3y_cagr": 0.13285944, "revenue_growth_5y_cagr": 0.22049188, "eps_growth_1y": 0.49303733, "eps_growth_3y_cagr": -0.35922584, "eps_growth_5y_cagr": -0.00113983, "fcf_growth_1y": -1.02664714, "book_value_growth_1y": 0.07975835, "piotroski_f_score": 6, "altman_z_score": 3.63084214, "earnings_stability_5y": 0.794818, "revenue_stability_5y": 0.448947, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22285068, "price_return_3m": 0.89316988, "price_return_6m": 0.34620174, "price_return_9m": 0.51083159, "price_return_12m": 1.09496124, "price_return_12m_ex1m": 0.71317829, "distance_from_52w_high": -0.13172691, "distance_from_52w_low": 1.29025424, "relative_strength": 0.93702019, "local_beta": 0.0031, "volatility_252d": 0.798396, "volatility_60d": 1.729379, "max_drawdown_12m": -0.46883721, "revenue_ttm": 535527000, "gross_profit_ttm": 179378000, "ebit_ttm": 61762000, "ebitda_ttm": 74726000, "net_income_ttm": 33559000, "eps_diluted_ttm": 0.20028647, "operating_cash_flow_ttm": -39939000, "capital_expenditure_ttm": 37482000, "fcf_ttm": -2457000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10444000, "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_current_liabilities": 208305000, "net_ppe": null, "total_assets": 1030895000, "total_debt": 181750000, "total_equity": 601646000, "net_working_capital": 172359000, "book_value_per_share": 3.59073737, "retained_earnings": 131856000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 500102000, "tangible_book_per_share": 2.98470353, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 86, "rank_pb": 64, "rank_ptbv": 60, "rank_ps": 68, "rank_pcf": 50, "rank_ev_ebitda": 84, "rank_ev_ebit": 85, "rank_earnings_yield": 86, "rank_fcf_yield": 87, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 79, "rank_roe": 59, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 66, "rank_fcf_margin": 87, "rank_piotroski": 32, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 23, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 11, "value_composite": 93, "quality_composite": 88, "momentum_composite": 9, "growth_composite": 16, "yield_composite": 86, "svqf_composite": 93, "vc1_composite": 88, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.81, "os": 0.11, "value": 0.07, "quality": 0.12, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 53.9727, "earnings_yield": 0.0185, "shareholder_yield": 0, "roe": 0.0558, "momentum_12_1": 0.7132, "complete_fields": { "id": 2727, "ticker_id": 8211, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:33.379620+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.81, "market_cap": 1811269550, "market_cap_usd": 1811269550, "enterprise_value": 1991142550, "shares_outstanding": 167555000, "fx_rate_to_usd": null, "pe_ratio": 53.97269138, "pb_ratio": 3.01052371, "ptbv_ratio": 3.62180025, "ps_ratio": 3.38221892, "pcf_ratio": null, "pfcf_ratio": -737.18744404, "ev_ebitda": 26.64591374, "ev_ebit": 32.23895842, "ev_sales": 3.71809927, "ev_fcf": -810.39582825, "earnings_yield": 0.01852789, "fcf_yield": -0.00123396, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33495603, "operating_margin": 0.11532939, "net_margin": 0.06266537, "ebitda_margin": 0.13953732, "fcf_margin": -0.004588, "roe": 0.05577865, "roa": 0.03255327, "roic": 0.0575082, "roc_greenblatt": null, "asset_turnover": 0.51947774, "cash_conversion": -0.07321434, "accruals_ratio": 0.07129533, "sbc_to_revenue": 0.01971516, "debt_to_equity": 0.71345775, "net_debt_to_ebitda": 2.40710061, "debt_to_assets": 0.17630312, "interest_coverage": 5.91363462, "current_ratio": 1.83644656, "quick_ratio": 1.07317635, "net_debt": 179873000, "revenue_growth_1y": 0.37751889, "revenue_growth_3y_cagr": 0.13285944, "revenue_growth_5y_cagr": 0.22049188, "eps_growth_1y": 0.49303733, "eps_growth_3y_cagr": -0.35922584, "eps_growth_5y_cagr": -0.00113983, "fcf_growth_1y": -1.02664714, "book_value_growth_1y": 0.07975835, "piotroski_f_score": 6, "altman_z_score": 3.63084214, "earnings_stability_5y": 0.794818, "revenue_stability_5y": 0.448947, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22285068, "price_return_3m": 0.89316988, "price_return_6m": 0.34620174, "price_return_9m": 0.51083159, "price_return_12m": 1.09496124, "price_return_12m_ex1m": 0.71317829, "distance_from_52w_high": -0.13172691, "distance_from_52w_low": 1.29025424, "relative_strength": 0.93702019, "local_beta": 0.0031, "volatility_252d": 0.798396, "volatility_60d": 1.729379, "max_drawdown_12m": -0.46883721, "revenue_ttm": 535527000, "gross_profit_ttm": 179378000, "ebit_ttm": 61762000, "ebitda_ttm": 74726000, "net_income_ttm": 33559000, "eps_diluted_ttm": 0.20028647, "operating_cash_flow_ttm": -39939000, "capital_expenditure_ttm": 37482000, "fcf_ttm": -2457000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10444000, "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_current_liabilities": 208305000, "net_ppe": null, "total_assets": 1030895000, "total_debt": 181750000, "total_equity": 601646000, "net_working_capital": 172359000, "book_value_per_share": 3.59073737, "retained_earnings": 131856000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 500102000, "tangible_book_per_share": 2.98470353, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 86, "rank_pb": 64, "rank_ptbv": 60, "rank_ps": 68, "rank_pcf": 50, "rank_ev_ebitda": 84, "rank_ev_ebit": 85, "rank_earnings_yield": 86, "rank_fcf_yield": 87, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 79, "rank_roe": 59, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 66, "rank_fcf_margin": 87, "rank_piotroski": 32, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 23, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 11, "value_composite": 93, "quality_composite": 88, "momentum_composite": 9, "growth_composite": 16, "yield_composite": 86, "svqf_composite": 93, "vc1_composite": 88, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "ebit": 58512000, "ebitda": 67111000, "pretax_income": 48518000, "tax_provision": 14944000, "net_income": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 136750000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 168378000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": 17067000, "capital_expenditure": 33043000, "free_cash_flow": 50110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168968, "ticker_id": 8211, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58512000", "ebitda": "67111000", "netIncome": "33574000", "grossProfit": "166508000", "depreciation": "None", "totalRevenue": "475331000", "costOfRevenue": "308823000", "interestIncome": "305000", "incomeBeforeTax": "48518000", "interestExpense": "9994000", "operatingIncome": "56385000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14944000", "reportedCurrency": "USD", "netInterestIncome": "-9689000", "nonInterestIncome": "None", "operatingExpenses": "110123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8599000", "sellingGeneralAndAdministrative": "101524000", "netIncomeFromContinuingOperations": "33574000" }, "balance": { "goodwill": "69941000", "inventory": "89878000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "904101000", "longTermDebt": "136750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33499000", "reportedCurrency": "USD", "retainedEarnings": "132153000", "totalLiabilities": "304128000", "otherCurrentAssets": "9762000", "totalCurrentAssets": "257886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646215000", "currentAccountsPayable": "64875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175411000", "totalShareholderEquity": "599973000", "capitalLeaseObligations": "38661000", "otherCurrentLiabilities": "25417000", "totalCurrentLiabilities": "127323000", "otherNonCurrentLiabilities": "1394000", "totalNonCurrentLiabilities": "176805000", "cashAndShortTermInvestments": "7320000", "commonStockSharesOutstanding": "168378000", "intangibleAssetsExcludingGoodwill": "33499000", "cashAndCashEquivalentsAtCarryingValue": "7320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35107000", "operatingCashflow": "17067000", "capitalExpenditures": "33043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5303000", "cashflowFromInvestment": "-27955000", "stockBasedCompensation": "9902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475331000, "cost_of_revenue": 308823000, "gross_profit": 166508000, "research_and_development": null, "selling_general_admin": 101524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58512000, "depreciation_amortisation": 8599000, "ebitda": 67111000, "interest_expense": 9994000, "interest_income": null, "other_non_operating": null, "pretax_income": 48518000, "tax_provision": 14944000, "effective_tax_rate": null, "net_income": 33574000, "net_income_continuing_ops": 33574000, "net_income_to_common": 33574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7320000, "short_term_investments": null, "net_receivables": 150926000, "inventory": 89878000, "other_current_assets": null, "total_current_assets": 257886000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 33499000, "goodwill_and_intangibles": 103440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 646215000, "total_assets": 904101000, "short_term_debt": null, "accounts_payable": 64875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127323000, "long_term_debt": 136750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176805000, "total_liabilities": 304128000, "total_debt": 136750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132153000, "total_equity": 599973000, "shares_outstanding": 168378000, "operating_cash_flow": 17067000, "stock_based_compensation": 9902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5303000, "free_cash_flow": 50110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58512000", "ebitda": "67111000", "netIncome": "33574000", "grossProfit": "166508000", "depreciation": "None", "totalRevenue": "475331000", "costOfRevenue": "308823000", "interestIncome": "305000", "incomeBeforeTax": "48518000", "interestExpense": "9994000", "operatingIncome": "56385000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14944000", "reportedCurrency": "USD", "netInterestIncome": "-9689000", "nonInterestIncome": "None", "operatingExpenses": "110123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8599000", "sellingGeneralAndAdministrative": "101524000", "netIncomeFromContinuingOperations": "33574000" }, "balance": { "goodwill": "69941000", "inventory": "89878000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "904101000", "longTermDebt": "136750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33499000", "reportedCurrency": "USD", "retainedEarnings": "132153000", "totalLiabilities": "304128000", "otherCurrentAssets": "9762000", "totalCurrentAssets": "257886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646215000", "currentAccountsPayable": "64875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175411000", "totalShareholderEquity": "599973000", "capitalLeaseObligations": "38661000", "otherCurrentLiabilities": "25417000", "totalCurrentLiabilities": "127323000", "otherNonCurrentLiabilities": "1394000", "totalNonCurrentLiabilities": "176805000", "cashAndShortTermInvestments": "7320000", "commonStockSharesOutstanding": "168378000", "intangibleAssetsExcludingGoodwill": "33499000", "cashAndCashEquivalentsAtCarryingValue": "7320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35107000", "operatingCashflow": "17067000", "capitalExpenditures": "33043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5303000", "cashflowFromInvestment": "-27955000", "stockBasedCompensation": "9902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 399208000, "cost_of_revenue": 257191000, "gross_profit": 142017000, "ebit": 51690000, "ebitda": 64316000, "pretax_income": 37863000, "tax_provision": 13736000, "net_income": 24127000, "net_income_to_common": 24127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23511000, "total_current_assets": 188352000, "total_assets": 793080000, "short_term_debt": 881000, "long_term_debt": 141750000, "total_debt": 142631000, "total_liabilities": 236280000, "total_equity": 556800000, "shares_outstanding": 168725000, "goodwill_and_intangibles": 111024000 }, "cash_flow": { "operating_cash_flow": 80388000, "capital_expenditure": 8393000, "free_cash_flow": 88781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168973, "ticker_id": 8211, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51690000", "ebitda": "64316000", "netIncome": "24127000", "grossProfit": "142017000", "depreciation": "None", "totalRevenue": "399208000", "costOfRevenue": "257191000", "interestIncome": "518000", "incomeBeforeTax": "37863000", "interestExpense": "13827000", "operatingIncome": "51172000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13736000", "reportedCurrency": "USD", "netInterestIncome": "-13309000", "nonInterestIncome": "None", "operatingExpenses": "90845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12626000", "sellingGeneralAndAdministrative": "82254000", "netIncomeFromContinuingOperations": "24127000" }, "balance": { "goodwill": "69941000", "inventory": "55977000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "793080000", "longTermDebt": "141750000", "shortTermDebt": "881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41083000", "reportedCurrency": "USD", "retainedEarnings": "98579000", "totalLiabilities": "236280000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "188352000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604728000", "currentAccountsPayable": "20032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "556800000", "capitalLeaseObligations": "1235000", "otherCurrentLiabilities": "42143000", "totalCurrentLiabilities": "80912000", "otherNonCurrentLiabilities": "13618000", "totalNonCurrentLiabilities": "155368000", "cashAndShortTermInvestments": "23511000", "commonStockSharesOutstanding": "168725000", "intangibleAssetsExcludingGoodwill": "41083000", "cashAndCashEquivalentsAtCarryingValue": "23511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5843000", "operatingCashflow": "80388000", "capitalExpenditures": "8393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71191000", "cashflowFromInvestment": "-8393000", "stockBasedCompensation": "14230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 399208000, "cost_of_revenue": 257191000, "gross_profit": 142017000, "research_and_development": null, "selling_general_admin": 82254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51690000, "depreciation_amortisation": 12626000, "ebitda": 64316000, "interest_expense": 13827000, "interest_income": null, "other_non_operating": null, "pretax_income": 37863000, "tax_provision": 13736000, "effective_tax_rate": null, "net_income": 24127000, "net_income_continuing_ops": 24127000, "net_income_to_common": 24127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23511000, "short_term_investments": null, "net_receivables": 99015000, "inventory": 55977000, "other_current_assets": null, "total_current_assets": 188352000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 41083000, "goodwill_and_intangibles": 111024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604728000, "total_assets": 793080000, "short_term_debt": 881000, "accounts_payable": 20032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80912000, "long_term_debt": 141750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155368000, "total_liabilities": 236280000, "total_debt": 142631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 98579000, "total_equity": 556800000, "shares_outstanding": 168725000, "operating_cash_flow": 80388000, "stock_based_compensation": 14230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71191000, "free_cash_flow": 88781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51690000", "ebitda": "64316000", "netIncome": "24127000", "grossProfit": "142017000", "depreciation": "None", "totalRevenue": "399208000", "costOfRevenue": "257191000", "interestIncome": "518000", "incomeBeforeTax": "37863000", "interestExpense": "13827000", "operatingIncome": "51172000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13736000", "reportedCurrency": "USD", "netInterestIncome": "-13309000", "nonInterestIncome": "None", "operatingExpenses": "90845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12626000", "sellingGeneralAndAdministrative": "82254000", "netIncomeFromContinuingOperations": "24127000" }, "balance": { "goodwill": "69941000", "inventory": "55977000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "793080000", "longTermDebt": "141750000", "shortTermDebt": "881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41083000", "reportedCurrency": "USD", "retainedEarnings": "98579000", "totalLiabilities": "236280000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "188352000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604728000", "currentAccountsPayable": "20032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "556800000", "capitalLeaseObligations": "1235000", "otherCurrentLiabilities": "42143000", "totalCurrentLiabilities": "80912000", "otherNonCurrentLiabilities": "13618000", "totalNonCurrentLiabilities": "155368000", "cashAndShortTermInvestments": "23511000", "commonStockSharesOutstanding": "168725000", "intangibleAssetsExcludingGoodwill": "41083000", "cashAndCashEquivalentsAtCarryingValue": "23511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5843000", "operatingCashflow": "80388000", "capitalExpenditures": "8393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71191000", "cashflowFromInvestment": "-8393000", "stockBasedCompensation": "14230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 488939000, "cost_of_revenue": 320635000, "gross_profit": 168304000, "ebit": 79035000, "ebitda": 89564000, "pretax_income": 54935000, "tax_provision": 12274000, "net_income": 39974000, "net_income_to_common": 39974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22707000, "total_current_assets": 227186000, "total_assets": 843993000, "short_term_debt": 2000000, "long_term_debt": 179445000, "total_debt": 181445000, "total_liabilities": 298997000, "total_equity": 544996000, "shares_outstanding": 164504000, "goodwill_and_intangibles": 118609000 }, "cash_flow": { "operating_cash_flow": 91955000, "capital_expenditure": 10578000, "free_cash_flow": 102533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168978, "ticker_id": 8211, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79035000", "ebitda": "89564000", "netIncome": "39974000", "grossProfit": "168304000", "depreciation": "None", "totalRevenue": "488939000", "costOfRevenue": "320635000", "interestIncome": "0", "incomeBeforeTax": "54935000", "interestExpense": "24100000", "operatingIncome": "79035000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12274000", "reportedCurrency": "USD", "netInterestIncome": "-24178000", "nonInterestIncome": "None", "operatingExpenses": "89269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10529000", "sellingGeneralAndAdministrative": "80719000", "netIncomeFromContinuingOperations": "144381000" }, "balance": { "goodwill": "69941000", "inventory": "52804000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "843993000", "longTermDebt": "179445000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48668000", "reportedCurrency": "USD", "retainedEarnings": "74452000", "totalLiabilities": "298997000", "otherCurrentAssets": "4421000", "totalCurrentAssets": "227186000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616807000", "currentAccountsPayable": "14396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181445000", "totalShareholderEquity": "544996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54006000", "totalCurrentLiabilities": "92630000", "otherNonCurrentLiabilities": "26922000", "totalNonCurrentLiabilities": "206367000", "cashAndShortTermInvestments": "22707000", "commonStockSharesOutstanding": "164504000", "intangibleAssetsExcludingGoodwill": "48668000", "cashAndCashEquivalentsAtCarryingValue": "22707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42661000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15009000", "operatingCashflow": "91955000", "capitalExpenditures": "10578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67167000", "cashflowFromInvestment": "-10847000", "stockBasedCompensation": "20862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488939000, "cost_of_revenue": 320635000, "gross_profit": 168304000, "research_and_development": null, "selling_general_admin": 80719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79035000, "depreciation_amortisation": 10529000, "ebitda": 89564000, "interest_expense": 24100000, "interest_income": null, "other_non_operating": null, "pretax_income": 54935000, "tax_provision": 12274000, "effective_tax_rate": null, "net_income": 39974000, "net_income_continuing_ops": 144381000, "net_income_to_common": 39974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22707000, "short_term_investments": null, "net_receivables": 147254000, "inventory": 52804000, "other_current_assets": null, "total_current_assets": 227186000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 48668000, "goodwill_and_intangibles": 118609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 616807000, "total_assets": 843993000, "short_term_debt": 2000000, "accounts_payable": 14396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92630000, "long_term_debt": 179445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206367000, "total_liabilities": 298997000, "total_debt": 181445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74452000, "total_equity": 544996000, "shares_outstanding": 164504000, "operating_cash_flow": 91955000, "stock_based_compensation": 20862000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67167000, "free_cash_flow": 102533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79035000", "ebitda": "89564000", "netIncome": "39974000", "grossProfit": "168304000", "depreciation": "None", "totalRevenue": "488939000", "costOfRevenue": "320635000", "interestIncome": "0", "incomeBeforeTax": "54935000", "interestExpense": "24100000", "operatingIncome": "79035000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12274000", "reportedCurrency": "USD", "netInterestIncome": "-24178000", "nonInterestIncome": "None", "operatingExpenses": "89269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10529000", "sellingGeneralAndAdministrative": "80719000", "netIncomeFromContinuingOperations": "144381000" }, "balance": { "goodwill": "69941000", "inventory": "52804000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "843993000", "longTermDebt": "179445000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48668000", "reportedCurrency": "USD", "retainedEarnings": "74452000", "totalLiabilities": "298997000", "otherCurrentAssets": "4421000", "totalCurrentAssets": "227186000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616807000", "currentAccountsPayable": "14396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181445000", "totalShareholderEquity": "544996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54006000", "totalCurrentLiabilities": "92630000", "otherNonCurrentLiabilities": "26922000", "totalNonCurrentLiabilities": "206367000", "cashAndShortTermInvestments": "22707000", "commonStockSharesOutstanding": "164504000", "intangibleAssetsExcludingGoodwill": "48668000", "cashAndCashEquivalentsAtCarryingValue": "22707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42661000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15009000", "operatingCashflow": "91955000", "capitalExpenditures": "10578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67167000", "cashflowFromInvestment": "-10847000", "stockBasedCompensation": "20862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 326940000, "cost_of_revenue": 195629000, "gross_profit": 131311000, "ebit": 170538000, "ebitda": 181047000, "pretax_income": 152000000, "tax_provision": 8987000, "net_income": 127611000, "net_income_to_common": 127611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8766000, "total_current_assets": 153540000, "total_assets": 594895000, "short_term_debt": 2000000, "long_term_debt": 237063000, "total_debt": 239063000, "total_liabilities": 293906000, "total_equity": 291374000, "shares_outstanding": 167631000, "goodwill_and_intangibles": 126526000 }, "cash_flow": { "operating_cash_flow": 39455000, "capital_expenditure": 3154000, "free_cash_flow": 42609000, "dividends_paid": 1297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168983, "ticker_id": 8211, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170538000", "ebitda": "181047000", "netIncome": "127611000", "grossProfit": "131311000", "depreciation": "None", "totalRevenue": "326940000", "costOfRevenue": "195629000", "interestIncome": "0", "incomeBeforeTax": "152000000", "interestExpense": "18538000", "operatingIncome": "66330000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8987000", "reportedCurrency": "USD", "netInterestIncome": "-18538000", "nonInterestIncome": "None", "operatingExpenses": "64981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10509000", "sellingGeneralAndAdministrative": "55908000", "netIncomeFromContinuingOperations": "143013000" }, "balance": { "goodwill": "69941000", "inventory": "72854000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "594895000", "longTermDebt": "237063000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "56585000", "reportedCurrency": "USD", "retainedEarnings": "34478000", "totalLiabilities": "293906000", "otherCurrentAssets": "4632000", "totalCurrentAssets": "153540000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441355000", "currentAccountsPayable": "9481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20930000", "shortLongTermDebtTotal": "239063000", "totalShareholderEquity": "291374000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17882000", "totalCurrentLiabilities": "52622000", "otherNonCurrentLiabilities": "4221000", "totalNonCurrentLiabilities": "241284000", "cashAndShortTermInvestments": "8766000", "commonStockSharesOutstanding": "167631000", "intangibleAssetsExcludingGoodwill": "56585000", "cashAndCashEquivalentsAtCarryingValue": "8766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143013000", "profitLoss": "None", "dividendPayout": "1297000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-36927000", "operatingCashflow": "39455000", "capitalExpenditures": "3154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36589000", "cashflowFromInvestment": "-3657000", "stockBasedCompensation": "16108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326940000, "cost_of_revenue": 195629000, "gross_profit": 131311000, "research_and_development": null, "selling_general_admin": 55908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170538000, "depreciation_amortisation": 10509000, "ebitda": 181047000, "interest_expense": 18538000, "interest_income": null, "other_non_operating": null, "pretax_income": 152000000, "tax_provision": 8987000, "effective_tax_rate": null, "net_income": 127611000, "net_income_continuing_ops": 143013000, "net_income_to_common": 127611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8766000, "short_term_investments": null, "net_receivables": 67288000, "inventory": 72854000, "other_current_assets": null, "total_current_assets": 153540000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 56585000, "goodwill_and_intangibles": 126526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 441355000, "total_assets": 594895000, "short_term_debt": 2000000, "accounts_payable": 9481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52622000, "long_term_debt": 237063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241284000, "total_liabilities": 293906000, "total_debt": 239063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34478000, "total_equity": 291374000, "shares_outstanding": 167631000, "operating_cash_flow": 39455000, "stock_based_compensation": 16108000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3657000, "dividends_paid": 1297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36589000, "free_cash_flow": 42609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170538000", "ebitda": "181047000", "netIncome": "127611000", "grossProfit": "131311000", "depreciation": "None", "totalRevenue": "326940000", "costOfRevenue": "195629000", "interestIncome": "0", "incomeBeforeTax": "152000000", "interestExpense": "18538000", "operatingIncome": "66330000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8987000", "reportedCurrency": "USD", "netInterestIncome": "-18538000", "nonInterestIncome": "None", "operatingExpenses": "64981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10509000", "sellingGeneralAndAdministrative": "55908000", "netIncomeFromContinuingOperations": "143013000" }, "balance": { "goodwill": "69941000", "inventory": "72854000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "594895000", "longTermDebt": "237063000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "56585000", "reportedCurrency": "USD", "retainedEarnings": "34478000", "totalLiabilities": "293906000", "otherCurrentAssets": "4632000", "totalCurrentAssets": "153540000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441355000", "currentAccountsPayable": "9481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20930000", "shortLongTermDebtTotal": "239063000", "totalShareholderEquity": "291374000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17882000", "totalCurrentLiabilities": "52622000", "otherNonCurrentLiabilities": "4221000", "totalNonCurrentLiabilities": "241284000", "cashAndShortTermInvestments": "8766000", "commonStockSharesOutstanding": "167631000", "intangibleAssetsExcludingGoodwill": "56585000", "cashAndCashEquivalentsAtCarryingValue": "8766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143013000", "profitLoss": "None", "dividendPayout": "1297000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-36927000", "operatingCashflow": "39455000", "capitalExpenditures": "3154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36589000", "cashflowFromInvestment": "-3657000", "stockBasedCompensation": "16108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 213212000, "cost_of_revenue": 130567000, "gross_profit": 82645000, "ebit": 18579000, "ebitda": 28632000, "pretax_income": 4030000, "tax_provision": 86000, "net_income": 2348000, "net_income_to_common": 2348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5006000, "total_current_assets": 93448000, "total_assets": 426414000, "short_term_debt": 2000000, "long_term_debt": 55140000, "total_debt": 57140000, "total_liabilities": 433912000, "total_equity": 2553000, "shares_outstanding": 112049981, "goodwill_and_intangibles": 134672000 }, "cash_flow": { "operating_cash_flow": -4083000, "capital_expenditure": 4126000, "free_cash_flow": 43000, "dividends_paid": 405376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168988, "ticker_id": 8211, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18579000", "ebitda": "28632000", "netIncome": "2348000", "grossProfit": "82645000", "depreciation": "None", "totalRevenue": "213212000", "costOfRevenue": "130567000", "interestIncome": "None", "incomeBeforeTax": "4030000", "interestExpense": "14549000", "operatingIncome": "36232000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "86000", "reportedCurrency": "USD", "netInterestIncome": "-14549000", "nonInterestIncome": "None", "operatingExpenses": "46413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15990000", "costofGoodsAndServicesSold": "130567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10053000", "sellingGeneralAndAdministrative": "37893000", "netIncomeFromContinuingOperations": "5607000" }, "balance": { "goodwill": "69436000", "inventory": "38368000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "426414000", "longTermDebt": "55140000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65236000", "reportedCurrency": "USD", "retainedEarnings": "-93133000", "totalLiabilities": "433912000", "otherCurrentAssets": "5042000", "totalCurrentAssets": "93448000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332966000", "currentAccountsPayable": "19985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15574000", "shortLongTermDebtTotal": "247053000", "totalShareholderEquity": "2553000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7728000", "totalCurrentLiabilities": "31554000", "otherNonCurrentLiabilities": "347218000", "totalNonCurrentLiabilities": "402358000", "cashAndShortTermInvestments": "5006000", "commonStockSharesOutstanding": "112049981", "intangibleAssetsExcludingGoodwill": "65236000", "cashAndCashEquivalentsAtCarryingValue": "5006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3944000", "profitLoss": "None", "dividendPayout": "405376000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17188000", "operatingCashflow": "-4083000", "capitalExpenditures": "4126000", "changeInReceivables": "818000", "changeInExchangeRate": "None", "cashflowFromFinancing": "20602000", "cashflowFromInvestment": "-17035000", "stockBasedCompensation": "11286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-516000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-405376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213212000, "cost_of_revenue": 130567000, "gross_profit": 82645000, "research_and_development": null, "selling_general_admin": 37893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18579000, "depreciation_amortisation": 10053000, "ebitda": 28632000, "interest_expense": 14549000, "interest_income": null, "other_non_operating": null, "pretax_income": 4030000, "tax_provision": 86000, "effective_tax_rate": null, "net_income": 2348000, "net_income_continuing_ops": 5607000, "net_income_to_common": 2348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5006000, "short_term_investments": null, "net_receivables": 45032000, "inventory": 38368000, "other_current_assets": null, "total_current_assets": 93448000, "net_ppe": null, "goodwill": 69436000, "intangible_assets": 65236000, "goodwill_and_intangibles": 134672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 332966000, "total_assets": 426414000, "short_term_debt": 2000000, "accounts_payable": 19985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31554000, "long_term_debt": 55140000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 402358000, "total_liabilities": 433912000, "total_debt": 57140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93133000, "total_equity": 2553000, "shares_outstanding": 112049981, "operating_cash_flow": -4083000, "stock_based_compensation": 11286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17035000, "dividends_paid": 405376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20602000, "free_cash_flow": 43000, "net_change_in_cash": -516000 }, "raw_data": { "income": { "ebit": "18579000", "ebitda": "28632000", "netIncome": "2348000", "grossProfit": "82645000", "depreciation": "None", "totalRevenue": "213212000", "costOfRevenue": "130567000", "interestIncome": "None", "incomeBeforeTax": "4030000", "interestExpense": "14549000", "operatingIncome": "36232000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "86000", "reportedCurrency": "USD", "netInterestIncome": "-14549000", "nonInterestIncome": "None", "operatingExpenses": "46413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15990000", "costofGoodsAndServicesSold": "130567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10053000", "sellingGeneralAndAdministrative": "37893000", "netIncomeFromContinuingOperations": "5607000" }, "balance": { "goodwill": "69436000", "inventory": "38368000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "426414000", "longTermDebt": "55140000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65236000", "reportedCurrency": "USD", "retainedEarnings": "-93133000", "totalLiabilities": "433912000", "otherCurrentAssets": "5042000", "totalCurrentAssets": "93448000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332966000", "currentAccountsPayable": "19985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15574000", "shortLongTermDebtTotal": "247053000", "totalShareholderEquity": "2553000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7728000", "totalCurrentLiabilities": "31554000", "otherNonCurrentLiabilities": "347218000", "totalNonCurrentLiabilities": "402358000", "cashAndShortTermInvestments": "5006000", "commonStockSharesOutstanding": "112049981", "intangibleAssetsExcludingGoodwill": "65236000", "cashAndCashEquivalentsAtCarryingValue": "5006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3944000", "profitLoss": "None", "dividendPayout": "405376000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17188000", "operatingCashflow": "-4083000", "capitalExpenditures": "4126000", "changeInReceivables": "818000", "changeInExchangeRate": "None", "cashflowFromFinancing": "20602000", "cashflowFromInvestment": "-17035000", "stockBasedCompensation": "11286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-516000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-405376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 175518000, "cost_of_revenue": 108972000, "gross_profit": 66546000, "ebit": 37276000, "ebitda": 46681000, "pretax_income": 33766000, "tax_provision": 3510000, "net_income": 33766000, "net_income_to_common": 33766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10073000, "total_current_assets": 56147000, "total_assets": 195310000, "short_term_debt": 3500000, "long_term_debt": 355332000, "total_debt": 358832000, "total_liabilities": 379433000, "total_equity": -184123000, "shares_outstanding": 160279000, "goodwill_and_intangibles": 122164000 }, "cash_flow": { "operating_cash_flow": 54082000, "capital_expenditure": 3236000, "free_cash_flow": 57318000, "dividends_paid": 376046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168993, "ticker_id": 8211, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37276000", "ebitda": "46681000", "netIncome": "33766000", "grossProfit": "66546000", "depreciation": "None", "totalRevenue": "175518000", "costOfRevenue": "108972000", "interestIncome": "None", "incomeBeforeTax": "33766000", "interestExpense": "3510000", "operatingIncome": "37276000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3510000", "reportedCurrency": "USD", "netInterestIncome": "-3510000", "nonInterestIncome": "None", "operatingExpenses": "29270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9405000", "sellingGeneralAndAdministrative": "21008000", "netIncomeFromContinuingOperations": "33766000" }, "balance": { "goodwill": "50176000", "inventory": "15121000", "commonStock": "-184123000", "currentDebt": "None", "investments": "None", "totalAssets": "195310000", "longTermDebt": "355332000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "71988000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "379433000", "otherCurrentAssets": "155000", "totalCurrentAssets": "56147000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139163000", "currentAccountsPayable": "14634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12763000", "shortLongTermDebtTotal": "358832000", "totalShareholderEquity": "-184123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5967000", "totalCurrentLiabilities": "24101000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "355332000", "cashAndShortTermInvestments": "10073000", "commonStockSharesOutstanding": "160279000", "intangibleAssetsExcludingGoodwill": "71988000", "cashAndCashEquivalentsAtCarryingValue": "10073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33766000", "profitLoss": "None", "dividendPayout": "376046000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6475000", "operatingCashflow": "54082000", "capitalExpenditures": "3236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47855000", "cashflowFromInvestment": "-3236000", "stockBasedCompensation": "8251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175518000, "cost_of_revenue": 108972000, "gross_profit": 66546000, "research_and_development": null, "selling_general_admin": 21008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37276000, "depreciation_amortisation": 9405000, "ebitda": 46681000, "interest_expense": 3510000, "interest_income": null, "other_non_operating": null, "pretax_income": 33766000, "tax_provision": 3510000, "effective_tax_rate": null, "net_income": 33766000, "net_income_continuing_ops": 33766000, "net_income_to_common": 33766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10073000, "short_term_investments": null, "net_receivables": 30798000, "inventory": 15121000, "other_current_assets": null, "total_current_assets": 56147000, "net_ppe": null, "goodwill": 50176000, "intangible_assets": 71988000, "goodwill_and_intangibles": 122164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 139163000, "total_assets": 195310000, "short_term_debt": 3500000, "accounts_payable": 14634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24101000, "long_term_debt": 355332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355332000, "total_liabilities": 379433000, "total_debt": 358832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": -184123000, "shares_outstanding": 160279000, "operating_cash_flow": 54082000, "stock_based_compensation": 8251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3236000, "dividends_paid": 376046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47855000, "free_cash_flow": 57318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37276000", "ebitda": "46681000", "netIncome": "33766000", "grossProfit": "66546000", "depreciation": "None", "totalRevenue": "175518000", "costOfRevenue": "108972000", "interestIncome": "None", "incomeBeforeTax": "33766000", "interestExpense": "3510000", "operatingIncome": "37276000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3510000", "reportedCurrency": "USD", "netInterestIncome": "-3510000", "nonInterestIncome": "None", "operatingExpenses": "29270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9405000", "sellingGeneralAndAdministrative": "21008000", "netIncomeFromContinuingOperations": "33766000" }, "balance": { "goodwill": "50176000", "inventory": "15121000", "commonStock": "-184123000", "currentDebt": "None", "investments": "None", "totalAssets": "195310000", "longTermDebt": "355332000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "71988000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "379433000", "otherCurrentAssets": "155000", "totalCurrentAssets": "56147000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139163000", "currentAccountsPayable": "14634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12763000", "shortLongTermDebtTotal": "358832000", "totalShareholderEquity": "-184123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5967000", "totalCurrentLiabilities": "24101000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "355332000", "cashAndShortTermInvestments": "10073000", "commonStockSharesOutstanding": "160279000", "intangibleAssetsExcludingGoodwill": "71988000", "cashAndCashEquivalentsAtCarryingValue": "10073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33766000", "profitLoss": "None", "dividendPayout": "376046000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6475000", "operatingCashflow": "54082000", "capitalExpenditures": "3236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47855000", "cashflowFromInvestment": "-3236000", "stockBasedCompensation": "8251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 144496000, "cost_of_revenue": 100284000, "gross_profit": 44212000, "ebit": 26930000, "ebitda": 36093000, "pretax_income": 25143000, "tax_provision": 1787000, "net_income": 25143000, "net_income_to_common": 25143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7082000, "total_current_assets": 46511000, "total_assets": 187607000, "short_term_debt": 12894000, "long_term_debt": 13160000, "total_debt": 26054000, "total_liabilities": 37701000, "total_equity": 149906000, "shares_outstanding": 166594358, "goodwill_and_intangibles": 130149000 }, "cash_flow": { "operating_cash_flow": 36182000, "capital_expenditure": 1719000, "free_cash_flow": 37901000, "dividends_paid": 13989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168998, "ticker_id": 8211, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26930000", "ebitda": "36093000", "netIncome": "25143000", "grossProfit": "44212000", "depreciation": "None", "totalRevenue": "144496000", "costOfRevenue": "100284000", "interestIncome": "None", "incomeBeforeTax": "25143000", "interestExpense": "1787000", "operatingIncome": "26930000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1787000", "reportedCurrency": "USD", "netInterestIncome": "-1787000", "nonInterestIncome": "None", "operatingExpenses": "17282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9163000", "sellingGeneralAndAdministrative": "9065000", "netIncomeFromContinuingOperations": "25143000" }, "balance": { "goodwill": "50176000", "inventory": "8834000", "commonStock": "149906000", "currentDebt": "None", "investments": "None", "totalAssets": "187607000", "longTermDebt": "13160000", "shortTermDebt": "12894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79973000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "37701000", "otherCurrentAssets": "798000", "totalCurrentAssets": "46511000", "currentLongTermDebt": "12894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141096000", "currentAccountsPayable": "10383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10947000", "shortLongTermDebtTotal": "26054000", "totalShareholderEquity": "149906000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1264000", "totalCurrentLiabilities": "24541000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13160000", "cashAndShortTermInvestments": "7082000", "commonStockSharesOutstanding": "166594358", "intangibleAssetsExcludingGoodwill": "79973000", "cashAndCashEquivalentsAtCarryingValue": "7082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25143000", "profitLoss": "None", "dividendPayout": "13989000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-694000", "operatingCashflow": "36182000", "capitalExpenditures": "1719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27489000", "cashflowFromInvestment": "-1719000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144496000, "cost_of_revenue": 100284000, "gross_profit": 44212000, "research_and_development": null, "selling_general_admin": 9065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26930000, "depreciation_amortisation": 9163000, "ebitda": 36093000, "interest_expense": 1787000, "interest_income": null, "other_non_operating": null, "pretax_income": 25143000, "tax_provision": 1787000, "effective_tax_rate": null, "net_income": 25143000, "net_income_continuing_ops": 25143000, "net_income_to_common": 25143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7082000, "short_term_investments": null, "net_receivables": 29797000, "inventory": 8834000, "other_current_assets": null, "total_current_assets": 46511000, "net_ppe": null, "goodwill": 50176000, "intangible_assets": 79973000, "goodwill_and_intangibles": 130149000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 141096000, "total_assets": 187607000, "short_term_debt": 12894000, "accounts_payable": 10383000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24541000, "long_term_debt": 13160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13160000, "total_liabilities": 37701000, "total_debt": 26054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 149906000, "shares_outstanding": 166594358, "operating_cash_flow": 36182000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1719000, "dividends_paid": 13989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27489000, "free_cash_flow": 37901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26930000", "ebitda": "36093000", "netIncome": "25143000", "grossProfit": "44212000", "depreciation": "None", "totalRevenue": "144496000", "costOfRevenue": "100284000", "interestIncome": "None", "incomeBeforeTax": "25143000", "interestExpense": "1787000", "operatingIncome": "26930000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1787000", "reportedCurrency": "USD", "netInterestIncome": "-1787000", "nonInterestIncome": "None", "operatingExpenses": "17282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9163000", "sellingGeneralAndAdministrative": "9065000", "netIncomeFromContinuingOperations": "25143000" }, "balance": { "goodwill": "50176000", "inventory": "8834000", "commonStock": "149906000", "currentDebt": "None", "investments": "None", "totalAssets": "187607000", "longTermDebt": "13160000", "shortTermDebt": "12894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79973000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "37701000", "otherCurrentAssets": "798000", "totalCurrentAssets": "46511000", "currentLongTermDebt": "12894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141096000", "currentAccountsPayable": "10383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10947000", "shortLongTermDebtTotal": "26054000", "totalShareholderEquity": "149906000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1264000", "totalCurrentLiabilities": "24541000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13160000", "cashAndShortTermInvestments": "7082000", "commonStockSharesOutstanding": "166594358", "intangibleAssetsExcludingGoodwill": "79973000", "cashAndCashEquivalentsAtCarryingValue": "7082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25143000", "profitLoss": "None", "dividendPayout": "13989000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-694000", "operatingCashflow": "36182000", "capitalExpenditures": "1719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27489000", "cashflowFromInvestment": "-1719000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 103750000, "cost_of_revenue": 75582000, "gross_profit": 28168000, "ebit": 11087000, "ebitda": 20077000, "pretax_income": 8647000, "tax_provision": 8828859, "net_income": 8647000, "net_income_to_common": 8647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108000, "total_current_assets": 36993000, "total_assets": 185533000, "short_term_debt": 3500000, "long_term_debt": 36016000, "total_debt": 39516000, "total_liabilities": 47251000, "total_equity": 138282000, "shares_outstanding": 166594358, "goodwill_and_intangibles": 138134000 }, "cash_flow": { "operating_cash_flow": 3001000, "capital_expenditure": 1405000, "free_cash_flow": 4406000, "dividends_paid": 10661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168999, "ticker_id": 8211, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11087000", "ebitda": "20077000", "netIncome": "8647000", "grossProfit": "28168000", "depreciation": "None", "totalRevenue": "103750000", "costOfRevenue": "75582000", "interestIncome": "None", "incomeBeforeTax": "8647000", "interestExpense": "2440000", "operatingIncome": "11087000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8828859", "reportedCurrency": "USD", "netInterestIncome": "-2440000", "nonInterestIncome": "None", "operatingExpenses": "17081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8990000", "sellingGeneralAndAdministrative": "8904000", "netIncomeFromContinuingOperations": "8647000" }, "balance": { "goodwill": "50176000", "inventory": "9942000", "commonStock": "138282000", "currentDebt": "None", "investments": "None", "totalAssets": "185533000", "longTermDebt": "36016000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "87958000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "47251000", "otherCurrentAssets": "935000", "totalCurrentAssets": "36993000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148540000", "currentAccountsPayable": "6188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10406000", "shortLongTermDebtTotal": "39516000", "totalShareholderEquity": "138282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1547000", "totalCurrentLiabilities": "11235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36016000", "cashAndShortTermInvestments": "108000", "commonStockSharesOutstanding": "166594358", "intangibleAssetsExcludingGoodwill": "87958000", "cashAndCashEquivalentsAtCarryingValue": "108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8647000", "profitLoss": "None", "dividendPayout": "10661000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4447000", "operatingCashflow": "3001000", "capitalExpenditures": "1405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19161000", "cashflowFromInvestment": "-1405000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103750000, "cost_of_revenue": 75582000, "gross_profit": 28168000, "research_and_development": null, "selling_general_admin": 8904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11087000, "depreciation_amortisation": 8990000, "ebitda": 20077000, "interest_expense": 2440000, "interest_income": null, "other_non_operating": null, "pretax_income": 8647000, "tax_provision": 8828859, "effective_tax_rate": null, "net_income": 8647000, "net_income_continuing_ops": 8647000, "net_income_to_common": 8647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108000, "short_term_investments": null, "net_receivables": 26008000, "inventory": 9942000, "other_current_assets": null, "total_current_assets": 36993000, "net_ppe": null, "goodwill": 50176000, "intangible_assets": 87958000, "goodwill_and_intangibles": 138134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148540000, "total_assets": 185533000, "short_term_debt": 3500000, "accounts_payable": 6188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11235000, "long_term_debt": 36016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36016000, "total_liabilities": 47251000, "total_debt": 39516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 138282000, "shares_outstanding": 166594358, "operating_cash_flow": 3001000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1405000, "dividends_paid": 10661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19161000, "free_cash_flow": 4406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11087000", "ebitda": "20077000", "netIncome": "8647000", "grossProfit": "28168000", "depreciation": "None", "totalRevenue": "103750000", "costOfRevenue": "75582000", "interestIncome": "None", "incomeBeforeTax": "8647000", "interestExpense": "2440000", "operatingIncome": "11087000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8828859", "reportedCurrency": "USD", "netInterestIncome": "-2440000", "nonInterestIncome": "None", "operatingExpenses": "17081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8990000", "sellingGeneralAndAdministrative": "8904000", "netIncomeFromContinuingOperations": "8647000" }, "balance": { "goodwill": "50176000", "inventory": "9942000", "commonStock": "138282000", "currentDebt": "None", "investments": "None", "totalAssets": "185533000", "longTermDebt": "36016000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "87958000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "47251000", "otherCurrentAssets": "935000", "totalCurrentAssets": "36993000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148540000", "currentAccountsPayable": "6188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10406000", "shortLongTermDebtTotal": "39516000", "totalShareholderEquity": "138282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1547000", "totalCurrentLiabilities": "11235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36016000", "cashAndShortTermInvestments": "108000", "commonStockSharesOutstanding": "166594358", "intangibleAssetsExcludingGoodwill": "87958000", "cashAndCashEquivalentsAtCarryingValue": "108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8647000", "profitLoss": "None", "dividendPayout": "10661000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4447000", "operatingCashflow": "3001000", "capitalExpenditures": "1405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19161000", "cashflowFromInvestment": "-1405000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "ebit": 7718000, "ebitda": 11819000, "pretax_income": -386000, "tax_provision": -89000, "net_income": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000, "total_current_assets": 382541000, "total_assets": 1030895000, "short_term_debt": null, "long_term_debt": 181750000, "total_debt": 181750000, "total_liabilities": 429249000, "total_equity": 601646000, "shares_outstanding": 167555000, "goodwill_and_intangibles": 101544000 }, "cash_flow": { "operating_cash_flow": -41448000, "capital_expenditure": 7648000, "free_cash_flow": -33800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168966, "ticker_id": 8211, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7718000", "ebitda": "11819000", "netIncome": "-297000", "grossProfit": "41010000", "depreciation": "None", "totalRevenue": "140557000", "costOfRevenue": "99547000", "interestIncome": "59000", "incomeBeforeTax": "-386000", "interestExpense": "2903000", "operatingIncome": "7718000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-89000", "reportedCurrency": "USD", "netInterestIncome": "-2844000", "nonInterestIncome": "None", "operatingExpenses": "33292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4101000", "sellingGeneralAndAdministrative": "31014000", "netIncomeFromContinuingOperations": "-297000" }, "balance": { "goodwill": "69941000", "inventory": "158993000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1030895000", "longTermDebt": "181750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "31603000", "reportedCurrency": "USD", "retainedEarnings": "131856000", "totalLiabilities": "429249000", "otherCurrentAssets": "77322000", "totalCurrentAssets": "382541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648354000", "currentAccountsPayable": "80425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219550000", "totalShareholderEquity": "601646000", "capitalLeaseObligations": "37800000", "otherCurrentLiabilities": "97537000", "totalCurrentLiabilities": "208305000", "otherNonCurrentLiabilities": "1394000", "totalNonCurrentLiabilities": "220944000", "cashAndShortTermInvestments": "1877000", "commonStockSharesOutstanding": "167555000", "intangibleAssetsExcludingGoodwill": "31603000", "cashAndCashEquivalentsAtCarryingValue": "1877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-69633000", "operatingCashflow": "-41448000", "capitalExpenditures": "7648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43653000", "cashflowFromInvestment": "-7648000", "stockBasedCompensation": "3317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140557000, "cost_of_revenue": 99547000, "gross_profit": 41010000, "research_and_development": null, "selling_general_admin": 31014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7718000, "depreciation_amortisation": 4101000, "ebitda": 11819000, "interest_expense": 2903000, "interest_income": null, "other_non_operating": null, "pretax_income": -386000, "tax_provision": -89000, "effective_tax_rate": null, "net_income": -297000, "net_income_continuing_ops": -297000, "net_income_to_common": -297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1877000, "short_term_investments": null, "net_receivables": 144349000, "inventory": 158993000, "other_current_assets": null, "total_current_assets": 382541000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 31603000, "goodwill_and_intangibles": 101544000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 648354000, "total_assets": 1030895000, "short_term_debt": null, "accounts_payable": 80425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208305000, "long_term_debt": 181750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220944000, "total_liabilities": 429249000, "total_debt": 181750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131856000, "total_equity": 601646000, "shares_outstanding": 167555000, "operating_cash_flow": -41448000, "stock_based_compensation": 3317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43653000, "free_cash_flow": -33800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7718000", "ebitda": "11819000", "netIncome": "-297000", "grossProfit": "41010000", "depreciation": "None", "totalRevenue": "140557000", "costOfRevenue": "99547000", "interestIncome": "59000", "incomeBeforeTax": "-386000", "interestExpense": "2903000", "operatingIncome": "7718000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-89000", "reportedCurrency": "USD", "netInterestIncome": "-2844000", "nonInterestIncome": "None", "operatingExpenses": "33292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4101000", "sellingGeneralAndAdministrative": "31014000", "netIncomeFromContinuingOperations": "-297000" }, "balance": { "goodwill": "69941000", "inventory": "158993000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1030895000", "longTermDebt": "181750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "31603000", "reportedCurrency": "USD", "retainedEarnings": "131856000", "totalLiabilities": "429249000", "otherCurrentAssets": "77322000", "totalCurrentAssets": "382541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648354000", "currentAccountsPayable": "80425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219550000", "totalShareholderEquity": "601646000", "capitalLeaseObligations": "37800000", "otherCurrentLiabilities": "97537000", "totalCurrentLiabilities": "208305000", "otherNonCurrentLiabilities": "1394000", "totalNonCurrentLiabilities": "220944000", "cashAndShortTermInvestments": "1877000", "commonStockSharesOutstanding": "167555000", "intangibleAssetsExcludingGoodwill": "31603000", "cashAndCashEquivalentsAtCarryingValue": "1877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-69633000", "operatingCashflow": "-41448000", "capitalExpenditures": "7648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43653000", "cashflowFromInvestment": "-7648000", "stockBasedCompensation": "3317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 148325000, "cost_of_revenue": 101411000, "gross_profit": 46914000, "ebit": 16172000, "ebitda": 18338000, "pretax_income": 13661000, "tax_provision": 5539000, "net_income": 8122000, "net_income_to_common": 8122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7320000, "total_current_assets": 257886000, "total_assets": 904101000, "short_term_debt": null, "long_term_debt": 136750000, "total_debt": 136750000, "total_liabilities": 304128000, "total_equity": 599973000, "shares_outstanding": 169664000, "goodwill_and_intangibles": 103440000 }, "cash_flow": { "operating_cash_flow": -4087000, "capital_expenditure": 7164000, "free_cash_flow": 3077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168967, "ticker_id": 8211, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16172000", "ebitda": "18338000", "netIncome": "8122000", "grossProfit": "46914000", "depreciation": "None", "totalRevenue": "148325000", "costOfRevenue": "101411000", "interestIncome": "73000", "incomeBeforeTax": "13661000", "interestExpense": "2511000", "operatingIncome": "17404000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5539000", "reportedCurrency": "USD", "netInterestIncome": "-2438000", "nonInterestIncome": "None", "operatingExpenses": "29510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2166000", "sellingGeneralAndAdministrative": "34175000", "netIncomeFromContinuingOperations": "8122000" }, "balance": { "goodwill": "69941000", "inventory": "89878000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "904101000", "longTermDebt": "136750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33499000", "reportedCurrency": "USD", "retainedEarnings": "132153000", "totalLiabilities": "304128000", "otherCurrentAssets": "9762000", "totalCurrentAssets": "257886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646215000", "currentAccountsPayable": "64875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175411000", "totalShareholderEquity": "599973000", "capitalLeaseObligations": "38661000", "otherCurrentLiabilities": "25417000", "totalCurrentLiabilities": "127323000", "otherNonCurrentLiabilities": "1394000", "totalNonCurrentLiabilities": "176805000", "cashAndShortTermInvestments": "7320000", "commonStockSharesOutstanding": "169664000", "intangibleAssetsExcludingGoodwill": "33499000", "cashAndCashEquivalentsAtCarryingValue": "7320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29644000", "operatingCashflow": "-4087000", "capitalExpenditures": "7164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9982000", "cashflowFromInvestment": "-7164000", "stockBasedCompensation": "2228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148325000, "cost_of_revenue": 101411000, "gross_profit": 46914000, "research_and_development": null, "selling_general_admin": 34175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16172000, "depreciation_amortisation": 2166000, "ebitda": 18338000, "interest_expense": 2511000, "interest_income": null, "other_non_operating": null, "pretax_income": 13661000, "tax_provision": 5539000, "effective_tax_rate": null, "net_income": 8122000, "net_income_continuing_ops": 8122000, "net_income_to_common": 8122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7320000, "short_term_investments": null, "net_receivables": 150926000, "inventory": 89878000, "other_current_assets": null, "total_current_assets": 257886000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 33499000, "goodwill_and_intangibles": 103440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 646215000, "total_assets": 904101000, "short_term_debt": null, "accounts_payable": 64875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127323000, "long_term_debt": 136750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176805000, "total_liabilities": 304128000, "total_debt": 136750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132153000, "total_equity": 599973000, "shares_outstanding": 169664000, "operating_cash_flow": -4087000, "stock_based_compensation": 2228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9982000, "free_cash_flow": 3077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16172000", "ebitda": "18338000", "netIncome": "8122000", "grossProfit": "46914000", "depreciation": "None", "totalRevenue": "148325000", "costOfRevenue": "101411000", "interestIncome": "73000", "incomeBeforeTax": "13661000", "interestExpense": "2511000", "operatingIncome": "17404000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5539000", "reportedCurrency": "USD", "netInterestIncome": "-2438000", "nonInterestIncome": "None", "operatingExpenses": "29510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2166000", "sellingGeneralAndAdministrative": "34175000", "netIncomeFromContinuingOperations": "8122000" }, "balance": { "goodwill": "69941000", "inventory": "89878000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "904101000", "longTermDebt": "136750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33499000", "reportedCurrency": "USD", "retainedEarnings": "132153000", "totalLiabilities": "304128000", "otherCurrentAssets": "9762000", "totalCurrentAssets": "257886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646215000", "currentAccountsPayable": "64875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175411000", "totalShareholderEquity": "599973000", "capitalLeaseObligations": "38661000", "otherCurrentLiabilities": "25417000", "totalCurrentLiabilities": "127323000", "otherNonCurrentLiabilities": "1394000", "totalNonCurrentLiabilities": "176805000", "cashAndShortTermInvestments": "7320000", "commonStockSharesOutstanding": "169664000", "intangibleAssetsExcludingGoodwill": "33499000", "cashAndCashEquivalentsAtCarryingValue": "7320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29644000", "operatingCashflow": "-4087000", "capitalExpenditures": "7164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9982000", "cashflowFromInvestment": "-7164000", "stockBasedCompensation": "2228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 135804000, "cost_of_revenue": 85552000, "gross_profit": 50252000, "ebit": 18664000, "ebitda": 22026000, "pretax_income": 15870000, "tax_provision": 3991000, "net_income": 11879000, "net_income_to_common": 11879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8589000, "total_current_assets": 201193000, "total_assets": 851791000, "short_term_debt": null, "long_term_debt": 126750000, "total_debt": 126750000, "total_liabilities": 262151000, "total_equity": 589640000, "shares_outstanding": 168750000, "goodwill_and_intangibles": 105336000 }, "cash_flow": { "operating_cash_flow": 19417000, "capital_expenditure": 10449000, "free_cash_flow": 29866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168969, "ticker_id": 8211, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18664000", "ebitda": "22026000", "netIncome": "11879000", "grossProfit": "50252000", "depreciation": "None", "totalRevenue": "135804000", "costOfRevenue": "85552000", "interestIncome": "38000", "incomeBeforeTax": "15870000", "interestExpense": "2794000", "operatingIncome": "18671000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3991000", "reportedCurrency": "USD", "netInterestIncome": "-2794000", "nonInterestIncome": "None", "operatingExpenses": "31581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3362000", "sellingGeneralAndAdministrative": "22592000", "netIncomeFromContinuingOperations": "11879000" }, "balance": { "goodwill": "69941000", "inventory": "60350000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "851791000", "longTermDebt": "126750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35395000", "reportedCurrency": "USD", "retainedEarnings": "124031000", "totalLiabilities": "262151000", "otherCurrentAssets": "7085000", "totalCurrentAssets": "201193000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650598000", "currentAccountsPayable": "33941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166242000", "totalShareholderEquity": "589640000", "capitalLeaseObligations": "39492000", "otherCurrentLiabilities": "31837000", "totalCurrentLiabilities": "91877000", "otherNonCurrentLiabilities": "991000", "totalNonCurrentLiabilities": "170274000", "cashAndShortTermInvestments": "8589000", "commonStockSharesOutstanding": "168750000", "intangibleAssetsExcludingGoodwill": "35395000", "cashAndCashEquivalentsAtCarryingValue": "8589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3924000", "operatingCashflow": "19417000", "capitalExpenditures": "10449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5065000", "cashflowFromInvestment": "-10449000", "stockBasedCompensation": "2419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135804000, "cost_of_revenue": 85552000, "gross_profit": 50252000, "research_and_development": null, "selling_general_admin": 22592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18664000, "depreciation_amortisation": 3362000, "ebitda": 22026000, "interest_expense": 2794000, "interest_income": null, "other_non_operating": null, "pretax_income": 15870000, "tax_provision": 3991000, "effective_tax_rate": null, "net_income": 11879000, "net_income_continuing_ops": 11879000, "net_income_to_common": 11879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8589000, "short_term_investments": null, "net_receivables": 125169000, "inventory": 60350000, "other_current_assets": null, "total_current_assets": 201193000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 35395000, "goodwill_and_intangibles": 105336000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 650598000, "total_assets": 851791000, "short_term_debt": null, "accounts_payable": 33941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91877000, "long_term_debt": 126750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 170274000, "total_liabilities": 262151000, "total_debt": 126750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124031000, "total_equity": 589640000, "shares_outstanding": 168750000, "operating_cash_flow": 19417000, "stock_based_compensation": 2419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5065000, "free_cash_flow": 29866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18664000", "ebitda": "22026000", "netIncome": "11879000", "grossProfit": "50252000", "depreciation": "None", "totalRevenue": "135804000", "costOfRevenue": "85552000", "interestIncome": "38000", "incomeBeforeTax": "15870000", "interestExpense": "2794000", "operatingIncome": "18671000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3991000", "reportedCurrency": "USD", "netInterestIncome": "-2794000", "nonInterestIncome": "None", "operatingExpenses": "31581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3362000", "sellingGeneralAndAdministrative": "22592000", "netIncomeFromContinuingOperations": "11879000" }, "balance": { "goodwill": "69941000", "inventory": "60350000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "851791000", "longTermDebt": "126750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35395000", "reportedCurrency": "USD", "retainedEarnings": "124031000", "totalLiabilities": "262151000", "otherCurrentAssets": "7085000", "totalCurrentAssets": "201193000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650598000", "currentAccountsPayable": "33941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166242000", "totalShareholderEquity": "589640000", "capitalLeaseObligations": "39492000", "otherCurrentLiabilities": "31837000", "totalCurrentLiabilities": "91877000", "otherNonCurrentLiabilities": "991000", "totalNonCurrentLiabilities": "170274000", "cashAndShortTermInvestments": "8589000", "commonStockSharesOutstanding": "168750000", "intangibleAssetsExcludingGoodwill": "35395000", "cashAndCashEquivalentsAtCarryingValue": "8589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3924000", "operatingCashflow": "19417000", "capitalExpenditures": "10449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5065000", "cashflowFromInvestment": "-10449000", "stockBasedCompensation": "2419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 110841000, "cost_of_revenue": 69639000, "gross_profit": 41202000, "ebit": 19208000, "ebitda": 22543000, "pretax_income": 16972000, "tax_provision": 3117000, "net_income": 13855000, "net_income_to_common": 13855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4686000, "total_current_assets": 190073000, "total_assets": 794964000, "short_term_debt": null, "long_term_debt": 131750000, "total_debt": 131750000, "total_liabilities": 219557000, "total_equity": 575407000, "shares_outstanding": 167562000, "goodwill_and_intangibles": 107232000 }, "cash_flow": { "operating_cash_flow": -13821000, "capital_expenditure": 12221000, "free_cash_flow": -1600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168970, "ticker_id": 8211, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19208000", "ebitda": "22543000", "netIncome": "13855000", "grossProfit": "41202000", "depreciation": "None", "totalRevenue": "110841000", "costOfRevenue": "69639000", "interestIncome": "76000", "incomeBeforeTax": "16972000", "interestExpense": "2236000", "operatingIncome": "15998000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3117000", "reportedCurrency": "USD", "netInterestIncome": "-2160000", "nonInterestIncome": "None", "operatingExpenses": "25204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3335000", "sellingGeneralAndAdministrative": "23064000", "netIncomeFromContinuingOperations": "13855000" }, "balance": { "goodwill": "69941000", "inventory": "56899000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "794964000", "longTermDebt": "131750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37291000", "reportedCurrency": "USD", "retainedEarnings": "112152000", "totalLiabilities": "219557000", "otherCurrentAssets": "15195000", "totalCurrentAssets": "190073000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604891000", "currentAccountsPayable": "29241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131750000", "totalShareholderEquity": "575407000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32030000", "totalCurrentLiabilities": "81346000", "otherNonCurrentLiabilities": "1776000", "totalNonCurrentLiabilities": "138211000", "cashAndShortTermInvestments": "4686000", "commonStockSharesOutstanding": "167562000", "intangibleAssetsExcludingGoodwill": "37291000", "cashAndCashEquivalentsAtCarryingValue": "4686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13855000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3909000", "operatingCashflow": "-13821000", "capitalExpenditures": "12221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9969000", "cashflowFromInvestment": "-7133000", "stockBasedCompensation": "2594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110841000, "cost_of_revenue": 69639000, "gross_profit": 41202000, "research_and_development": null, "selling_general_admin": 23064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19208000, "depreciation_amortisation": 3335000, "ebitda": 22543000, "interest_expense": 2236000, "interest_income": null, "other_non_operating": null, "pretax_income": 16972000, "tax_provision": 3117000, "effective_tax_rate": null, "net_income": 13855000, "net_income_continuing_ops": 13855000, "net_income_to_common": 13855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4686000, "short_term_investments": null, "net_receivables": 113293000, "inventory": 56899000, "other_current_assets": null, "total_current_assets": 190073000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 37291000, "goodwill_and_intangibles": 107232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604891000, "total_assets": 794964000, "short_term_debt": null, "accounts_payable": 29241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81346000, "long_term_debt": 131750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138211000, "total_liabilities": 219557000, "total_debt": 131750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 112152000, "total_equity": 575407000, "shares_outstanding": 167562000, "operating_cash_flow": -13821000, "stock_based_compensation": 2594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9969000, "free_cash_flow": -1600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19208000", "ebitda": "22543000", "netIncome": "13855000", "grossProfit": "41202000", "depreciation": "None", "totalRevenue": "110841000", "costOfRevenue": "69639000", "interestIncome": "76000", "incomeBeforeTax": "16972000", "interestExpense": "2236000", "operatingIncome": "15998000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3117000", "reportedCurrency": "USD", "netInterestIncome": "-2160000", "nonInterestIncome": "None", "operatingExpenses": "25204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3335000", "sellingGeneralAndAdministrative": "23064000", "netIncomeFromContinuingOperations": "13855000" }, "balance": { "goodwill": "69941000", "inventory": "56899000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "794964000", "longTermDebt": "131750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37291000", "reportedCurrency": "USD", "retainedEarnings": "112152000", "totalLiabilities": "219557000", "otherCurrentAssets": "15195000", "totalCurrentAssets": "190073000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604891000", "currentAccountsPayable": "29241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131750000", "totalShareholderEquity": "575407000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32030000", "totalCurrentLiabilities": "81346000", "otherNonCurrentLiabilities": "1776000", "totalNonCurrentLiabilities": "138211000", "cashAndShortTermInvestments": "4686000", "commonStockSharesOutstanding": "167562000", "intangibleAssetsExcludingGoodwill": "37291000", "cashAndCashEquivalentsAtCarryingValue": "4686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13855000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3909000", "operatingCashflow": "-13821000", "capitalExpenditures": "12221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9969000", "cashflowFromInvestment": "-7133000", "stockBasedCompensation": "2594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 80361000, "cost_of_revenue": 52221000, "gross_profit": 28140000, "ebit": 4430000, "ebitda": 7717000, "pretax_income": 2015000, "tax_provision": 2297000, "net_income": -282000, "net_income_to_common": -282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35609000, "total_current_assets": 187746000, "total_assets": 788421000, "short_term_debt": null, "long_term_debt": 141750000, "total_debt": 141750000, "total_liabilities": 229493000, "total_equity": 558928000, "shares_outstanding": 166960000, "goodwill_and_intangibles": 109128000 }, "cash_flow": { "operating_cash_flow": 15558000, "capital_expenditure": 3209000, "free_cash_flow": 18767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168971, "ticker_id": 8211, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4430000", "ebitda": "7717000", "netIncome": "-282000", "grossProfit": "28140000", "depreciation": "None", "totalRevenue": "80361000", "costOfRevenue": "52221000", "interestIncome": "118000", "incomeBeforeTax": "2015000", "interestExpense": "2415000", "operatingIncome": "4312000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2297000", "reportedCurrency": "USD", "netInterestIncome": "-2297000", "nonInterestIncome": "None", "operatingExpenses": "23828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3287000", "sellingGeneralAndAdministrative": "21693000", "netIncomeFromContinuingOperations": "-282000" }, "balance": { "goodwill": "69941000", "inventory": "61173000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "788421000", "longTermDebt": "141750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39187000", "reportedCurrency": "USD", "retainedEarnings": "98297000", "totalLiabilities": "229493000", "otherCurrentAssets": "12851000", "totalCurrentAssets": "187746000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600675000", "currentAccountsPayable": "26714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "558928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38374000", "totalCurrentLiabilities": "80283000", "otherNonCurrentLiabilities": "7460000", "totalNonCurrentLiabilities": "149210000", "cashAndShortTermInvestments": "35609000", "commonStockSharesOutstanding": "166960000", "intangibleAssetsExcludingGoodwill": "39187000", "cashAndCashEquivalentsAtCarryingValue": "35609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5448000", "operatingCashflow": "15558000", "capitalExpenditures": "3209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251000", "cashflowFromInvestment": "-3209000", "stockBasedCompensation": "2661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80361000, "cost_of_revenue": 52221000, "gross_profit": 28140000, "research_and_development": null, "selling_general_admin": 21693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4430000, "depreciation_amortisation": 3287000, "ebitda": 7717000, "interest_expense": 2415000, "interest_income": null, "other_non_operating": null, "pretax_income": 2015000, "tax_provision": 2297000, "effective_tax_rate": null, "net_income": -282000, "net_income_continuing_ops": -282000, "net_income_to_common": -282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35609000, "short_term_investments": null, "net_receivables": 78113000, "inventory": 61173000, "other_current_assets": null, "total_current_assets": 187746000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 39187000, "goodwill_and_intangibles": 109128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 600675000, "total_assets": 788421000, "short_term_debt": null, "accounts_payable": 26714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80283000, "long_term_debt": 141750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149210000, "total_liabilities": 229493000, "total_debt": 141750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 98297000, "total_equity": 558928000, "shares_outstanding": 166960000, "operating_cash_flow": 15558000, "stock_based_compensation": 2661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251000, "free_cash_flow": 18767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4430000", "ebitda": "7717000", "netIncome": "-282000", "grossProfit": "28140000", "depreciation": "None", "totalRevenue": "80361000", "costOfRevenue": "52221000", "interestIncome": "118000", "incomeBeforeTax": "2015000", "interestExpense": "2415000", "operatingIncome": "4312000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2297000", "reportedCurrency": "USD", "netInterestIncome": "-2297000", "nonInterestIncome": "None", "operatingExpenses": "23828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3287000", "sellingGeneralAndAdministrative": "21693000", "netIncomeFromContinuingOperations": "-282000" }, "balance": { "goodwill": "69941000", "inventory": "61173000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "788421000", "longTermDebt": "141750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39187000", "reportedCurrency": "USD", "retainedEarnings": "98297000", "totalLiabilities": "229493000", "otherCurrentAssets": "12851000", "totalCurrentAssets": "187746000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600675000", "currentAccountsPayable": "26714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "558928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38374000", "totalCurrentLiabilities": "80283000", "otherNonCurrentLiabilities": "7460000", "totalNonCurrentLiabilities": "149210000", "cashAndShortTermInvestments": "35609000", "commonStockSharesOutstanding": "166960000", "intangibleAssetsExcludingGoodwill": "39187000", "cashAndCashEquivalentsAtCarryingValue": "35609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5448000", "operatingCashflow": "15558000", "capitalExpenditures": "3209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251000", "cashflowFromInvestment": "-3209000", "stockBasedCompensation": "2661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 106987000, "cost_of_revenue": 66803000, "gross_profit": 40184000, "ebit": 17001000, "ebitda": 20295000, "pretax_income": 13687000, "tax_provision": 5869000, "net_income": 7818000, "net_income_to_common": 7818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23511000, "total_current_assets": 188352000, "total_assets": 793080000, "short_term_debt": null, "long_term_debt": 141750000, "total_debt": 141750000, "total_liabilities": 236280000, "total_equity": 556800000, "shares_outstanding": 166830000, "goodwill_and_intangibles": 111024000 }, "cash_flow": { "operating_cash_flow": 13988000, "capital_expenditure": 1531000, "free_cash_flow": 15519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168972, "ticker_id": 8211, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17001000", "ebitda": "20295000", "netIncome": "7818000", "grossProfit": "40184000", "depreciation": "None", "totalRevenue": "106987000", "costOfRevenue": "66803000", "interestIncome": "None", "incomeBeforeTax": "13687000", "interestExpense": "3314000", "operatingIncome": "16483000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5869000", "reportedCurrency": "USD", "netInterestIncome": "-2796000", "nonInterestIncome": "None", "operatingExpenses": "23701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3294000", "sellingGeneralAndAdministrative": "21521000", "netIncomeFromContinuingOperations": "7818000" }, "balance": { "goodwill": "69941000", "inventory": "55977000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "793080000", "longTermDebt": "141750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41083000", "reportedCurrency": "USD", "retainedEarnings": "98579000", "totalLiabilities": "236280000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "188352000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604728000", "currentAccountsPayable": "20032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "556800000", "capitalLeaseObligations": "1235000", "otherCurrentLiabilities": "42143000", "totalCurrentLiabilities": "80912000", "otherNonCurrentLiabilities": "13618000", "totalNonCurrentLiabilities": "155368000", "cashAndShortTermInvestments": "23511000", "commonStockSharesOutstanding": "166830000", "intangibleAssetsExcludingGoodwill": "41083000", "cashAndCashEquivalentsAtCarryingValue": "23511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8712000", "operatingCashflow": "13988000", "capitalExpenditures": "1531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000", "cashflowFromInvestment": "-1531000", "stockBasedCompensation": "3838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106987000, "cost_of_revenue": 66803000, "gross_profit": 40184000, "research_and_development": null, "selling_general_admin": 21521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17001000, "depreciation_amortisation": 3294000, "ebitda": 20295000, "interest_expense": 3314000, "interest_income": null, "other_non_operating": null, "pretax_income": 13687000, "tax_provision": 5869000, "effective_tax_rate": null, "net_income": 7818000, "net_income_continuing_ops": 7818000, "net_income_to_common": 7818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23511000, "short_term_investments": null, "net_receivables": 99015000, "inventory": 55977000, "other_current_assets": null, "total_current_assets": 188352000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 41083000, "goodwill_and_intangibles": 111024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604728000, "total_assets": 793080000, "short_term_debt": null, "accounts_payable": 20032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80912000, "long_term_debt": 141750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155368000, "total_liabilities": 236280000, "total_debt": 141750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 98579000, "total_equity": 556800000, "shares_outstanding": 166830000, "operating_cash_flow": 13988000, "stock_based_compensation": 3838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52000, "free_cash_flow": 15519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17001000", "ebitda": "20295000", "netIncome": "7818000", "grossProfit": "40184000", "depreciation": "None", "totalRevenue": "106987000", "costOfRevenue": "66803000", "interestIncome": "None", "incomeBeforeTax": "13687000", "interestExpense": "3314000", "operatingIncome": "16483000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5869000", "reportedCurrency": "USD", "netInterestIncome": "-2796000", "nonInterestIncome": "None", "operatingExpenses": "23701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3294000", "sellingGeneralAndAdministrative": "21521000", "netIncomeFromContinuingOperations": "7818000" }, "balance": { "goodwill": "69941000", "inventory": "55977000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "793080000", "longTermDebt": "141750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41083000", "reportedCurrency": "USD", "retainedEarnings": "98579000", "totalLiabilities": "236280000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "188352000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604728000", "currentAccountsPayable": "20032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "556800000", "capitalLeaseObligations": "1235000", "otherCurrentLiabilities": "42143000", "totalCurrentLiabilities": "80912000", "otherNonCurrentLiabilities": "13618000", "totalNonCurrentLiabilities": "155368000", "cashAndShortTermInvestments": "23511000", "commonStockSharesOutstanding": "166830000", "intangibleAssetsExcludingGoodwill": "41083000", "cashAndCashEquivalentsAtCarryingValue": "23511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8712000", "operatingCashflow": "13988000", "capitalExpenditures": "1531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000", "cashflowFromInvestment": "-1531000", "stockBasedCompensation": "3838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 102165000, "cost_of_revenue": 76789000, "gross_profit": 25376000, "ebit": 4524000, "ebitda": 7675000, "pretax_income": 1436000, "tax_provision": -1703000, "net_income": 3139000, "net_income_to_common": 3139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11106000, "total_current_assets": 190769000, "total_assets": 801301000, "short_term_debt": null, "long_term_debt": 141750000, "total_debt": 141750000, "total_liabilities": 256105000, "total_equity": 545196000, "shares_outstanding": 167381000, "goodwill_and_intangibles": 112920000 }, "cash_flow": { "operating_cash_flow": 15699000, "capital_expenditure": 2377000, "free_cash_flow": 18076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168974, "ticker_id": 8211, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4524000", "ebitda": "7675000", "netIncome": "3139000", "grossProfit": "25376000", "depreciation": "None", "totalRevenue": "102165000", "costOfRevenue": "76789000", "interestIncome": "None", "incomeBeforeTax": "1436000", "interestExpense": "3088000", "operatingIncome": "4524000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1703000", "reportedCurrency": "USD", "netInterestIncome": "-3088000", "nonInterestIncome": "None", "operatingExpenses": "20852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3151000", "sellingGeneralAndAdministrative": "18743000", "netIncomeFromContinuingOperations": "-267000" }, "balance": { "goodwill": "69941000", "inventory": "65854000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "801301000", "longTermDebt": "141750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "42979000", "reportedCurrency": "USD", "retainedEarnings": "90761000", "totalLiabilities": "256105000", "otherCurrentAssets": "4716000", "totalCurrentAssets": "190769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610532000", "currentAccountsPayable": "23743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "545196000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47608000", "totalCurrentLiabilities": "91913000", "otherNonCurrentLiabilities": "22442000", "totalNonCurrentLiabilities": "164192000", "cashAndShortTermInvestments": "11106000", "commonStockSharesOutstanding": "167381000", "intangibleAssetsExcludingGoodwill": "42979000", "cashAndCashEquivalentsAtCarryingValue": "11106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-267000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6887000", "operatingCashflow": "15699000", "capitalExpenditures": "2377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5405000", "cashflowFromInvestment": "-2377000", "stockBasedCompensation": "1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102165000, "cost_of_revenue": 76789000, "gross_profit": 25376000, "research_and_development": null, "selling_general_admin": 18743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4524000, "depreciation_amortisation": 3151000, "ebitda": 7675000, "interest_expense": 3088000, "interest_income": null, "other_non_operating": null, "pretax_income": 1436000, "tax_provision": -1703000, "effective_tax_rate": null, "net_income": 3139000, "net_income_continuing_ops": -267000, "net_income_to_common": 3139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11106000, "short_term_investments": null, "net_receivables": 109093000, "inventory": 65854000, "other_current_assets": null, "total_current_assets": 190769000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 42979000, "goodwill_and_intangibles": 112920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 610532000, "total_assets": 801301000, "short_term_debt": null, "accounts_payable": 23743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91913000, "long_term_debt": 141750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164192000, "total_liabilities": 256105000, "total_debt": 141750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 90761000, "total_equity": 545196000, "shares_outstanding": 167381000, "operating_cash_flow": 15699000, "stock_based_compensation": 1282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5405000, "free_cash_flow": 18076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4524000", "ebitda": "7675000", "netIncome": "3139000", "grossProfit": "25376000", "depreciation": "None", "totalRevenue": "102165000", "costOfRevenue": "76789000", "interestIncome": "None", "incomeBeforeTax": "1436000", "interestExpense": "3088000", "operatingIncome": "4524000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1703000", "reportedCurrency": "USD", "netInterestIncome": "-3088000", "nonInterestIncome": "None", "operatingExpenses": "20852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3151000", "sellingGeneralAndAdministrative": "18743000", "netIncomeFromContinuingOperations": "-267000" }, "balance": { "goodwill": "69941000", "inventory": "65854000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "801301000", "longTermDebt": "141750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "42979000", "reportedCurrency": "USD", "retainedEarnings": "90761000", "totalLiabilities": "256105000", "otherCurrentAssets": "4716000", "totalCurrentAssets": "190769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610532000", "currentAccountsPayable": "23743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141750000", "totalShareholderEquity": "545196000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47608000", "totalCurrentLiabilities": "91913000", "otherNonCurrentLiabilities": "22442000", "totalNonCurrentLiabilities": "164192000", "cashAndShortTermInvestments": "11106000", "commonStockSharesOutstanding": "167381000", "intangibleAssetsExcludingGoodwill": "42979000", "cashAndCashEquivalentsAtCarryingValue": "11106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-267000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6887000", "operatingCashflow": "15699000", "capitalExpenditures": "2377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5405000", "cashflowFromInvestment": "-2377000", "stockBasedCompensation": "1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 99249000, "cost_of_revenue": 59252000, "gross_profit": 39997000, "ebit": 18581000, "ebitda": 21760000, "pretax_income": 15518000, "tax_provision": 3716000, "net_income": 11802000, "net_income_to_common": 11802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3189000, "total_current_assets": 177255000, "total_assets": 788437000, "short_term_debt": null, "long_term_debt": 146750000, "total_debt": 146750000, "total_liabilities": 243851000, "total_equity": 544586000, "shares_outstanding": 170100000, "goodwill_and_intangibles": 114817000 }, "cash_flow": { "operating_cash_flow": 37841000, "capital_expenditure": 2002000, "free_cash_flow": 39843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168975, "ticker_id": 8211, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18581000", "ebitda": "21760000", "netIncome": "11802000", "grossProfit": "39997000", "depreciation": "None", "totalRevenue": "99249000", "costOfRevenue": "59252000", "interestIncome": "202000", "incomeBeforeTax": "15518000", "interestExpense": "3063000", "operatingIncome": "18581000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3716000", "reportedCurrency": "USD", "netInterestIncome": "-3063000", "nonInterestIncome": "None", "operatingExpenses": "21416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3179000", "sellingGeneralAndAdministrative": "19218000", "netIncomeFromContinuingOperations": "11802000" }, "balance": { "goodwill": "69941000", "inventory": "60006000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "788437000", "longTermDebt": "146750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "44876000", "reportedCurrency": "USD", "retainedEarnings": "91028000", "totalLiabilities": "243851000", "otherCurrentAssets": "4784000", "totalCurrentAssets": "177255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "611182000", "currentAccountsPayable": "16187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146750000", "totalShareholderEquity": "544586000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40831000", "totalCurrentLiabilities": "78262000", "otherNonCurrentLiabilities": "18839000", "totalNonCurrentLiabilities": "165589000", "cashAndShortTermInvestments": "3189000", "commonStockSharesOutstanding": "170100000", "intangibleAssetsExcludingGoodwill": "44876000", "cashAndCashEquivalentsAtCarryingValue": "3189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-907000", "operatingCashflow": "37841000", "capitalExpenditures": "2002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47886000", "cashflowFromInvestment": "-2002000", "stockBasedCompensation": "4087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99249000, "cost_of_revenue": 59252000, "gross_profit": 39997000, "research_and_development": null, "selling_general_admin": 19218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18581000, "depreciation_amortisation": 3179000, "ebitda": 21760000, "interest_expense": 3063000, "interest_income": null, "other_non_operating": null, "pretax_income": 15518000, "tax_provision": 3716000, "effective_tax_rate": null, "net_income": 11802000, "net_income_continuing_ops": 11802000, "net_income_to_common": 11802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3189000, "short_term_investments": null, "net_receivables": 109276000, "inventory": 60006000, "other_current_assets": null, "total_current_assets": 177255000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 44876000, "goodwill_and_intangibles": 114817000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 611182000, "total_assets": 788437000, "short_term_debt": null, "accounts_payable": 16187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78262000, "long_term_debt": 146750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165589000, "total_liabilities": 243851000, "total_debt": 146750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91028000, "total_equity": 544586000, "shares_outstanding": 170100000, "operating_cash_flow": 37841000, "stock_based_compensation": 4087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47886000, "free_cash_flow": 39843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18581000", "ebitda": "21760000", "netIncome": "11802000", "grossProfit": "39997000", "depreciation": "None", "totalRevenue": "99249000", "costOfRevenue": "59252000", "interestIncome": "202000", "incomeBeforeTax": "15518000", "interestExpense": "3063000", "operatingIncome": "18581000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3716000", "reportedCurrency": "USD", "netInterestIncome": "-3063000", "nonInterestIncome": "None", "operatingExpenses": "21416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3179000", "sellingGeneralAndAdministrative": "19218000", "netIncomeFromContinuingOperations": "11802000" }, "balance": { "goodwill": "69941000", "inventory": "60006000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "788437000", "longTermDebt": "146750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "44876000", "reportedCurrency": "USD", "retainedEarnings": "91028000", "totalLiabilities": "243851000", "otherCurrentAssets": "4784000", "totalCurrentAssets": "177255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "611182000", "currentAccountsPayable": "16187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146750000", "totalShareholderEquity": "544586000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40831000", "totalCurrentLiabilities": "78262000", "otherNonCurrentLiabilities": "18839000", "totalNonCurrentLiabilities": "165589000", "cashAndShortTermInvestments": "3189000", "commonStockSharesOutstanding": "170100000", "intangibleAssetsExcludingGoodwill": "44876000", "cashAndCashEquivalentsAtCarryingValue": "3189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-907000", "operatingCashflow": "37841000", "capitalExpenditures": "2002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47886000", "cashflowFromInvestment": "-2002000", "stockBasedCompensation": "4087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 90807000, "cost_of_revenue": 54347000, "gross_profit": 36460000, "ebit": 11697000, "ebitda": 14699000, "pretax_income": 7222000, "tax_provision": 2448000, "net_income": 4774000, "net_income_to_common": 4774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15236000, "total_current_assets": 208482000, "total_assets": 825306000, "short_term_debt": null, "long_term_debt": 168750000, "total_debt": 168750000, "total_liabilities": 271329000, "total_equity": 553977000, "shares_outstanding": 170514000, "goodwill_and_intangibles": 116713000 }, "cash_flow": { "operating_cash_flow": 12860000, "capital_expenditure": 2483000, "free_cash_flow": 15343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168976, "ticker_id": 8211, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11697000", "ebitda": "14699000", "netIncome": "4774000", "grossProfit": "36460000", "depreciation": "None", "totalRevenue": "90807000", "costOfRevenue": "54347000", "interestIncome": "113000", "incomeBeforeTax": "7222000", "interestExpense": "4475000", "operatingIncome": "11584000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2448000", "reportedCurrency": "USD", "netInterestIncome": "-4362000", "nonInterestIncome": "None", "operatingExpenses": "24876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3002000", "sellingGeneralAndAdministrative": "22772000", "netIncomeFromContinuingOperations": "4774000" }, "balance": { "goodwill": "69941000", "inventory": "59565000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "825306000", "longTermDebt": "168750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46772000", "reportedCurrency": "USD", "retainedEarnings": "79226000", "totalLiabilities": "271329000", "otherCurrentAssets": "6872000", "totalCurrentAssets": "208482000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616824000", "currentAccountsPayable": "15728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168750000", "totalShareholderEquity": "553977000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42060000", "totalCurrentLiabilities": "79622000", "otherNonCurrentLiabilities": "22957000", "totalNonCurrentLiabilities": "191707000", "cashAndShortTermInvestments": "15236000", "commonStockSharesOutstanding": "170514000", "intangibleAssetsExcludingGoodwill": "46772000", "cashAndCashEquivalentsAtCarryingValue": "15236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6761000", "operatingCashflow": "12860000", "capitalExpenditures": "2483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17848000", "cashflowFromInvestment": "-2483000", "stockBasedCompensation": "5023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-816000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90807000, "cost_of_revenue": 54347000, "gross_profit": 36460000, "research_and_development": null, "selling_general_admin": 22772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11697000, "depreciation_amortisation": 3002000, "ebitda": 14699000, "interest_expense": 4475000, "interest_income": null, "other_non_operating": null, "pretax_income": 7222000, "tax_provision": 2448000, "effective_tax_rate": null, "net_income": 4774000, "net_income_continuing_ops": 4774000, "net_income_to_common": 4774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15236000, "short_term_investments": null, "net_receivables": 126809000, "inventory": 59565000, "other_current_assets": null, "total_current_assets": 208482000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 46772000, "goodwill_and_intangibles": 116713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 616824000, "total_assets": 825306000, "short_term_debt": null, "accounts_payable": 15728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79622000, "long_term_debt": 168750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191707000, "total_liabilities": 271329000, "total_debt": 168750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 79226000, "total_equity": 553977000, "shares_outstanding": 170514000, "operating_cash_flow": 12860000, "stock_based_compensation": 5023000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17848000, "free_cash_flow": 15343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11697000", "ebitda": "14699000", "netIncome": "4774000", "grossProfit": "36460000", "depreciation": "None", "totalRevenue": "90807000", "costOfRevenue": "54347000", "interestIncome": "113000", "incomeBeforeTax": "7222000", "interestExpense": "4475000", "operatingIncome": "11584000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2448000", "reportedCurrency": "USD", "netInterestIncome": "-4362000", "nonInterestIncome": "None", "operatingExpenses": "24876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3002000", "sellingGeneralAndAdministrative": "22772000", "netIncomeFromContinuingOperations": "4774000" }, "balance": { "goodwill": "69941000", "inventory": "59565000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "825306000", "longTermDebt": "168750000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46772000", "reportedCurrency": "USD", "retainedEarnings": "79226000", "totalLiabilities": "271329000", "otherCurrentAssets": "6872000", "totalCurrentAssets": "208482000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616824000", "currentAccountsPayable": "15728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168750000", "totalShareholderEquity": "553977000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42060000", "totalCurrentLiabilities": "79622000", "otherNonCurrentLiabilities": "22957000", "totalNonCurrentLiabilities": "191707000", "cashAndShortTermInvestments": "15236000", "commonStockSharesOutstanding": "170514000", "intangibleAssetsExcludingGoodwill": "46772000", "cashAndCashEquivalentsAtCarryingValue": "15236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6761000", "operatingCashflow": "12860000", "capitalExpenditures": "2483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17848000", "cashflowFromInvestment": "-2483000", "stockBasedCompensation": "5023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-816000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 130436000, "cost_of_revenue": 75056000, "gross_profit": 55380000, "ebit": 31870000, "ebitda": 34655000, "pretax_income": 26170000, "tax_provision": 9588000, "net_income": 16582000, "net_income_to_common": 16582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22707000, "total_current_assets": 227186000, "total_assets": 843993000, "short_term_debt": 2000000, "long_term_debt": 179445000, "total_debt": 181445000, "total_liabilities": 298997000, "total_equity": 544996000, "shares_outstanding": 170287000, "goodwill_and_intangibles": 118609000 }, "cash_flow": { "operating_cash_flow": 26447000, "capital_expenditure": 2936000, "free_cash_flow": 29383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168977, "ticker_id": 8211, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31870000", "ebitda": "34655000", "netIncome": "16582000", "grossProfit": "55380000", "depreciation": "None", "totalRevenue": "130436000", "costOfRevenue": "75056000", "interestIncome": "None", "incomeBeforeTax": "26170000", "interestExpense": "5700000", "operatingIncome": "31870000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9588000", "reportedCurrency": "USD", "netInterestIncome": "-5700000", "nonInterestIncome": "None", "operatingExpenses": "23510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2785000", "sellingGeneralAndAdministrative": "21453000", "netIncomeFromContinuingOperations": "16582000" }, "balance": { "goodwill": "69941000", "inventory": "52804000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "843993000", "longTermDebt": "179445000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48668000", "reportedCurrency": "USD", "retainedEarnings": "74452000", "totalLiabilities": "298997000", "otherCurrentAssets": "4421000", "totalCurrentAssets": "227186000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616807000", "currentAccountsPayable": "14396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181445000", "totalShareholderEquity": "544996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54006000", "totalCurrentLiabilities": "92630000", "otherNonCurrentLiabilities": "26922000", "totalNonCurrentLiabilities": "206367000", "cashAndShortTermInvestments": "22707000", "commonStockSharesOutstanding": "170287000", "intangibleAssetsExcludingGoodwill": "48668000", "cashAndCashEquivalentsAtCarryingValue": "22707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16582000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6755000", "operatingCashflow": "26447000", "capitalExpenditures": "2936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10028000", "cashflowFromInvestment": "-2936000", "stockBasedCompensation": "3802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130436000, "cost_of_revenue": 75056000, "gross_profit": 55380000, "research_and_development": null, "selling_general_admin": 21453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31870000, "depreciation_amortisation": 2785000, "ebitda": 34655000, "interest_expense": 5700000, "interest_income": null, "other_non_operating": null, "pretax_income": 26170000, "tax_provision": 9588000, "effective_tax_rate": null, "net_income": 16582000, "net_income_continuing_ops": 16582000, "net_income_to_common": 16582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22707000, "short_term_investments": null, "net_receivables": 147254000, "inventory": 52804000, "other_current_assets": null, "total_current_assets": 227186000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 48668000, "goodwill_and_intangibles": 118609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 616807000, "total_assets": 843993000, "short_term_debt": 2000000, "accounts_payable": 14396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92630000, "long_term_debt": 179445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206367000, "total_liabilities": 298997000, "total_debt": 181445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74452000, "total_equity": 544996000, "shares_outstanding": 170287000, "operating_cash_flow": 26447000, "stock_based_compensation": 3802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2936000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10028000, "free_cash_flow": 29383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31870000", "ebitda": "34655000", "netIncome": "16582000", "grossProfit": "55380000", "depreciation": "None", "totalRevenue": "130436000", "costOfRevenue": "75056000", "interestIncome": "None", "incomeBeforeTax": "26170000", "interestExpense": "5700000", "operatingIncome": "31870000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9588000", "reportedCurrency": "USD", "netInterestIncome": "-5700000", "nonInterestIncome": "None", "operatingExpenses": "23510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2785000", "sellingGeneralAndAdministrative": "21453000", "netIncomeFromContinuingOperations": "16582000" }, "balance": { "goodwill": "69941000", "inventory": "52804000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "843993000", "longTermDebt": "179445000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48668000", "reportedCurrency": "USD", "retainedEarnings": "74452000", "totalLiabilities": "298997000", "otherCurrentAssets": "4421000", "totalCurrentAssets": "227186000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616807000", "currentAccountsPayable": "14396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181445000", "totalShareholderEquity": "544996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54006000", "totalCurrentLiabilities": "92630000", "otherNonCurrentLiabilities": "26922000", "totalNonCurrentLiabilities": "206367000", "cashAndShortTermInvestments": "22707000", "commonStockSharesOutstanding": "170287000", "intangibleAssetsExcludingGoodwill": "48668000", "cashAndCashEquivalentsAtCarryingValue": "22707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16582000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6755000", "operatingCashflow": "26447000", "capitalExpenditures": "2936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10028000", "cashflowFromInvestment": "-2936000", "stockBasedCompensation": "3802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 134209000, "cost_of_revenue": 120059000, "gross_profit": 14150000, "ebit": -10571000, "ebitda": -7919000, "pretax_income": -16470000, "tax_provision": -6642000, "net_income": -9828000, "net_income_to_common": -9828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9224000, "total_current_assets": 214241000, "total_assets": 840148000, "short_term_debt": 2000000, "long_term_debt": 188380000, "total_debt": 190380000, "total_liabilities": 315508000, "total_equity": 524640000, "shares_outstanding": 169965000, "goodwill_and_intangibles": 120505000 }, "cash_flow": { "operating_cash_flow": 27674000, "capital_expenditure": 3265000, "free_cash_flow": 30939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168979, "ticker_id": 8211, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10571000", "ebitda": "-7919000", "netIncome": "-9828000", "grossProfit": "14150000", "depreciation": "None", "totalRevenue": "134209000", "costOfRevenue": "120059000", "interestIncome": "None", "incomeBeforeTax": "-16470000", "interestExpense": "5899000", "operatingIncome": "-10571000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6642000", "reportedCurrency": "USD", "netInterestIncome": "-5899000", "nonInterestIncome": "None", "operatingExpenses": "24721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2652000", "sellingGeneralAndAdministrative": "22551000", "netIncomeFromContinuingOperations": "-9828000" }, "balance": { "goodwill": "69941000", "inventory": "60961000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "840148000", "longTermDebt": "188380000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "50564000", "reportedCurrency": "USD", "retainedEarnings": "57870000", "totalLiabilities": "315508000", "otherCurrentAssets": "6664000", "totalCurrentAssets": "214241000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625907000", "currentAccountsPayable": "16615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "190380000", "totalShareholderEquity": "524640000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38770000", "totalCurrentLiabilities": "84410000", "otherNonCurrentLiabilities": "3358000", "totalNonCurrentLiabilities": "231098000", "cashAndShortTermInvestments": "9224000", "commonStockSharesOutstanding": "169965000", "intangibleAssetsExcludingGoodwill": "50564000", "cashAndCashEquivalentsAtCarryingValue": "9224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6852000", "operatingCashflow": "27674000", "capitalExpenditures": "3265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20776000", "cashflowFromInvestment": "-3534000", "stockBasedCompensation": "5092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134209000, "cost_of_revenue": 120059000, "gross_profit": 14150000, "research_and_development": null, "selling_general_admin": 22551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10571000, "depreciation_amortisation": 2652000, "ebitda": -7919000, "interest_expense": 5899000, "interest_income": null, "other_non_operating": null, "pretax_income": -16470000, "tax_provision": -6642000, "effective_tax_rate": null, "net_income": -9828000, "net_income_continuing_ops": -9828000, "net_income_to_common": -9828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9224000, "short_term_investments": null, "net_receivables": 137392000, "inventory": 60961000, "other_current_assets": null, "total_current_assets": 214241000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 50564000, "goodwill_and_intangibles": 120505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 625907000, "total_assets": 840148000, "short_term_debt": 2000000, "accounts_payable": 16615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84410000, "long_term_debt": 188380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 231098000, "total_liabilities": 315508000, "total_debt": 190380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57870000, "total_equity": 524640000, "shares_outstanding": 169965000, "operating_cash_flow": 27674000, "stock_based_compensation": 5092000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20776000, "free_cash_flow": 30939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10571000", "ebitda": "-7919000", "netIncome": "-9828000", "grossProfit": "14150000", "depreciation": "None", "totalRevenue": "134209000", "costOfRevenue": "120059000", "interestIncome": "None", "incomeBeforeTax": "-16470000", "interestExpense": "5899000", "operatingIncome": "-10571000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6642000", "reportedCurrency": "USD", "netInterestIncome": "-5899000", "nonInterestIncome": "None", "operatingExpenses": "24721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2652000", "sellingGeneralAndAdministrative": "22551000", "netIncomeFromContinuingOperations": "-9828000" }, "balance": { "goodwill": "69941000", "inventory": "60961000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "840148000", "longTermDebt": "188380000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "50564000", "reportedCurrency": "USD", "retainedEarnings": "57870000", "totalLiabilities": "315508000", "otherCurrentAssets": "6664000", "totalCurrentAssets": "214241000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625907000", "currentAccountsPayable": "16615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "190380000", "totalShareholderEquity": "524640000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38770000", "totalCurrentLiabilities": "84410000", "otherNonCurrentLiabilities": "3358000", "totalNonCurrentLiabilities": "231098000", "cashAndShortTermInvestments": "9224000", "commonStockSharesOutstanding": "169965000", "intangibleAssetsExcludingGoodwill": "50564000", "cashAndCashEquivalentsAtCarryingValue": "9224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6852000", "operatingCashflow": "27674000", "capitalExpenditures": "3265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20776000", "cashflowFromInvestment": "-3534000", "stockBasedCompensation": "5092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "income_statement": { "revenue": 119208000, "cost_of_revenue": 68691000, "gross_profit": 50517000, "ebit": 31636000, "ebitda": 34221000, "pretax_income": 25131000, "tax_provision": 6207000, "net_income": 18924000, "net_income_to_common": 18924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5860000, "total_current_assets": 200115000, "total_assets": 818820000, "short_term_debt": 2000000, "long_term_debt": 208609000, "total_debt": 210609000, "total_liabilities": 289415000, "total_equity": 529405000, "shares_outstanding": 170241000, "goodwill_and_intangibles": 122483000 }, "cash_flow": { "operating_cash_flow": 27921000, "capital_expenditure": 2374000, "free_cash_flow": 30295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168980, "ticker_id": 8211, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:26:05.877064+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31636000", "ebitda": "34221000", "netIncome": "18924000", "grossProfit": "50517000", "depreciation": "None", "totalRevenue": "119208000", "costOfRevenue": "68691000", "interestIncome": "None", "incomeBeforeTax": "25131000", "interestExpense": "6505000", "operatingIncome": "31636000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6207000", "reportedCurrency": "USD", "netInterestIncome": "-6505000", "nonInterestIncome": "None", "operatingExpenses": "18881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2585000", "sellingGeneralAndAdministrative": "16723000", "netIncomeFromContinuingOperations": "18924000" }, "balance": { "goodwill": "69941000", "inventory": "68312000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "818820000", "longTermDebt": "208609000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52542000", "reportedCurrency": "USD", "retainedEarnings": "67698000", "totalLiabilities": "289415000", "otherCurrentAssets": "7180000", "totalCurrentAssets": "200115000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618705000", "currentAccountsPayable": "16239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20198000", "shortLongTermDebtTotal": "210609000", "totalShareholderEquity": "529405000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27650000", "totalCurrentLiabilities": "77187000", "otherNonCurrentLiabilities": "192228000", "totalNonCurrentLiabilities": "212228000", "cashAndShortTermInvestments": "5860000", "commonStockSharesOutstanding": "170241000", "intangibleAssetsExcludingGoodwill": "52542000", "cashAndCashEquivalentsAtCarryingValue": "5860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4599000", "operatingCashflow": "27921000", "capitalExpenditures": "2374000", "changeInReceivables": "-21672000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26147000", "cashflowFromInvestment": "-2374000", "stockBasedCompensation": "4445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119208000, "cost_of_revenue": 68691000, "gross_profit": 50517000, "research_and_development": null, "selling_general_admin": 16723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31636000, "depreciation_amortisation": 2585000, "ebitda": 34221000, "interest_expense": 6505000, "interest_income": null, "other_non_operating": null, "pretax_income": 25131000, "tax_provision": 6207000, "effective_tax_rate": null, "net_income": 18924000, "net_income_continuing_ops": 18924000, "net_income_to_common": 18924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5860000, "short_term_investments": null, "net_receivables": 118763000, "inventory": 68312000, "other_current_assets": null, "total_current_assets": 200115000, "net_ppe": null, "goodwill": 69941000, "intangible_assets": 52542000, "goodwill_and_intangibles": 122483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 618705000, "total_assets": 818820000, "short_term_debt": 2000000, "accounts_payable": 16239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77187000, "long_term_debt": 208609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 212228000, "total_liabilities": 289415000, "total_debt": 210609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 67698000, "total_equity": 529405000, "shares_outstanding": 170241000, "operating_cash_flow": 27921000, "stock_based_compensation": 4445000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2374000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26147000, "free_cash_flow": 30295000, "net_change_in_cash": -600000 }, "raw_data": { "income": { "ebit": "31636000", "ebitda": "34221000", "netIncome": "18924000", "grossProfit": "50517000", "depreciation": "None", "totalRevenue": "119208000", "costOfRevenue": "68691000", "interestIncome": "None", "incomeBeforeTax": "25131000", "interestExpense": "6505000", "operatingIncome": "31636000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6207000", "reportedCurrency": "USD", "netInterestIncome": "-6505000", "nonInterestIncome": "None", "operatingExpenses": "18881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2585000", "sellingGeneralAndAdministrative": "16723000", "netIncomeFromContinuingOperations": "18924000" }, "balance": { "goodwill": "69941000", "inventory": "68312000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "818820000", "longTermDebt": "208609000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52542000", "reportedCurrency": "USD", "retainedEarnings": "67698000", "totalLiabilities": "289415000", "otherCurrentAssets": "7180000", "totalCurrentAssets": "200115000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618705000", "currentAccountsPayable": "16239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20198000", "shortLongTermDebtTotal": "210609000", "totalShareholderEquity": "529405000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27650000", "totalCurrentLiabilities": "77187000", "otherNonCurrentLiabilities": "192228000", "totalNonCurrentLiabilities": "212228000", "cashAndShortTermInvestments": "5860000", "commonStockSharesOutstanding": "170241000", "intangibleAssetsExcludingGoodwill": "52542000", "cashAndCashEquivalentsAtCarryingValue": "5860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4599000", "operatingCashflow": "27921000", "capitalExpenditures": "2374000", "changeInReceivables": "-21672000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26147000", "cashflowFromInvestment": "-2374000", "stockBasedCompensation": "4445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }