{ "ticker": { "uuid": "998f9fb6-62b5-4cac-8df0-121ffc41a1b7", "symbol": "NPKI", "name": "NPK International Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/998f9fb6-62b5-4cac-8df0-121ffc41a1b7/", "api_url": "https://sharemaestro.com/factors/api/tickers/998f9fb6-62b5-4cac-8df0-121ffc41a1b7/" }, "ticker_metadata": { "id": 2889, "uuid": "998f9fb6-62b5-4cac-8df0-121ffc41a1b7", "symbol": "NPKI", "name": "NPK International Inc.", "asset_type": "equity", "market_cap": 1226171000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "NPK International Inc. provides products, rentals, and services primarily to the oil and natural gas exploration and production (E&P) industry. The company is headquartered in The Woodlands, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "998f9fb6-62b5-4cac-8df0-121ffc41a1b7", "symbol": "NPKI", "name": "NPK International Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/998f9fb6-62b5-4cac-8df0-121ffc41a1b7/", "api_url": "https://sharemaestro.com/factors/api/tickers/998f9fb6-62b5-4cac-8df0-121ffc41a1b7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.57, "value": 0.13, "quality": 0.9, "momentum": 0.89, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 14.28, "market_cap": 1225966560, "pe_ratio": 34.5216, "earnings_yield": 0.029, "ebitda_to_ev": 0.0616, "shareholder_yield": 0, "roe": 0.0987, "piotroski_f_score": 7, "momentum_12_1": 0.7755, "volatility_252d": 0.3051 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.058689+00:00", "batch_id": "" }, "size": { "price_close": 14.28, "market_cap": 1225966560, "market_cap_usd": 1225966560, "enterprise_value": 1229983560, "shares_outstanding": 85852000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.5216, "pb_ratio": 3.4075, "ptbv_ratio": 4.6333, "ps_ratio": 4.2667, "pcf_ratio": 14.3773, "pfcf_ratio": 8.8444, "ev_ebitda": 16.2226, "ev_ebit": 25.669, "ev_sales": 4.2806, "ev_fcf": 8.8734, "earnings_yield": 0.029, "fcf_yield": 0.1127, "price_to_sales": 4.2667, "price_to_book": 3.4075, "price_to_cashflow": 14.3773, "ebitda_to_ev": 0.0616, "sales_yield": 0.2336 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3501, "operating_margin": 0.1668, "net_margin": 0.1236, "ebitda_margin": 0.2639, "fcf_margin": 0.4824, "roe": 0.0987, "roa": 0.0811, "roic": 0.0992, "roc_greenblatt": null, "asset_turnover": 0.6562, "cash_conversion": 3.9032, "accruals_ratio": -0.1136, "sbc_to_revenue": 0.0192, "piotroski_f_score": 7, "altman_z_score": 10.23, "earnings_stability_5y": 4.6261, "revenue_stability_5y": 0.607, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2297, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2171, "net_debt_to_ebitda": 0.053, "debt_to_assets": 0.0241, "interest_coverage": 3685.9231, "current_ratio": 1.5817, "quick_ratio": 1.4023, "net_debt": 4017000, "local_beta": 0.0011, "volatility_252d": 0.3051, "volatility_60d": 0.7056, "max_drawdown_12m": -0.1104, "risk_adjusted_momentum": 2.5418 }, "growth": { "revenue_growth_1y": 0.2316, "revenue_growth_3y_cagr": 0.1281, "revenue_growth_5y_cagr": -0.1087, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.8554, "book_value_growth_1y": 0.0966, "revenue_growth": 0.2316, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0448, "price_return_3m": 0.0531, "price_return_6m": 0.1156, "price_return_9m": 0.36, "price_return_12m": 0.696, "price_return_12m_ex1m": 0.7755, "momentum_6m": 0.1156, "momentum_12m": 0.696, "momentum_12_1": 0.7755, "distance_from_52w_high": -0.0829, "distance_from_52w_low": 0.702, "relative_strength": 0.596 }, "raw_ttm": { "revenue_ttm": 287336000, "gross_profit_ttm": 100602000, "ebit_ttm": 47917000, "ebitda_ttm": 75819000, "net_income_ttm": 35513000, "eps_diluted_ttm": 0.4137, "operating_cash_flow_ttm": 85271000, "capital_expenditure_ttm": 53344000, "fcf_ttm": 138615000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13000, "cash_and_equivalents": 6537000, "total_current_assets": 82316000, "total_current_liabilities": 52043000, "net_ppe": null, "total_assets": 437890000, "total_debt": 10554000, "total_equity": 359784000, "net_working_capital": 28569000, "book_value_per_share": 4.1907, "retained_earnings": -90069000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 264599000, "tangible_book_per_share": 3.082 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 68, "rank_ptbv": 66, "rank_ps": 75, "rank_pcf": 62, "rank_ev_ebitda": 68, "rank_ev_ebit": 78, "rank_earnings_yield": 75, "rank_fcf_yield": 35, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 45, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 64, "rank_fcf_margin": 16, "rank_piotroski": 18, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 16 }, "composites": { "value_composite": 87, "quality_composite": 10, "momentum_composite": 11, "growth_composite": 20, "yield_composite": 92, "svqf_composite": 88, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 43, "quality_value_composite": 0.3421, "os_score": 0.57, "value_percentile": 0.13, "quality_percentile": 0.9, "momentum_percentile": 0.89, "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": 24, "small_cap_core_rank": 93, "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": 4591, "ticker_id": 2889, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.058689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.28, "market_cap": 1225966560, "market_cap_usd": 1225966560, "enterprise_value": 1229983560, "shares_outstanding": 85852000, "fx_rate_to_usd": null, "pe_ratio": 34.52162757, "pb_ratio": 3.40750717, "ptbv_ratio": 4.63330005, "ps_ratio": 4.26666537, "pcf_ratio": 14.37729779, "pfcf_ratio": 8.84440039, "ev_ebitda": 16.22262968, "ev_ebit": 25.66904355, "ev_sales": 4.28064552, "ev_fcf": 8.87337994, "earnings_yield": 0.02896735, "fcf_yield": 0.11269663, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35011972, "operating_margin": 0.16676295, "net_margin": 0.12359398, "ebitda_margin": 0.26386878, "fcf_margin": 0.48241432, "roe": 0.09870645, "roa": 0.08110028, "roic": 0.09917537, "roc_greenblatt": null, "asset_turnover": 0.65618306, "cash_conversion": 3.90321854, "accruals_ratio": -0.11363128, "sbc_to_revenue": 0.01923532, "debt_to_equity": 0.21709137, "net_debt_to_ebitda": 0.05298144, "debt_to_assets": 0.02410194, "interest_coverage": 3685.92307692, "current_ratio": 1.58169206, "quick_ratio": 1.40230194, "net_debt": 4017000, "revenue_growth_1y": 0.23162122, "revenue_growth_3y_cagr": 0.12806781, "revenue_growth_5y_cagr": -0.10873645, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.85544862, "book_value_growth_1y": 0.09656164, "piotroski_f_score": 7, "altman_z_score": 10.23000227, "earnings_stability_5y": 4.626133, "revenue_stability_5y": 0.606956, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04481605, "price_return_3m": 0.05309735, "price_return_6m": 0.115625, "price_return_9m": 0.36, "price_return_12m": 0.695962, "price_return_12m_ex1m": 0.77553444, "distance_from_52w_high": -0.08285164, "distance_from_52w_low": 0.70202622, "relative_strength": 0.59599841, "local_beta": 0.0011, "volatility_252d": 0.305113, "volatility_60d": 0.705569, "max_drawdown_12m": -0.11042471, "revenue_ttm": 287336000, "gross_profit_ttm": 100602000, "ebit_ttm": 47917000, "ebitda_ttm": 75819000, "net_income_ttm": 35513000, "eps_diluted_ttm": 0.41365373, "operating_cash_flow_ttm": 85271000, "capital_expenditure_ttm": 53344000, "fcf_ttm": 138615000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13000, "cash_and_equivalents": 6537000, "total_current_assets": 82316000, "total_current_liabilities": 52043000, "net_ppe": null, "total_assets": 437890000, "total_debt": 10554000, "total_equity": 359784000, "net_working_capital": 28569000, "book_value_per_share": 4.19074687, "retained_earnings": -90069000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 264599000, "tangible_book_per_share": 3.08203653, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 75, "rank_pb": 68, "rank_ptbv": 66, "rank_ps": 75, "rank_pcf": 62, "rank_ev_ebitda": 68, "rank_ev_ebit": 78, "rank_earnings_yield": 75, "rank_fcf_yield": 35, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 45, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 64, "rank_fcf_margin": 16, "rank_piotroski": 18, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 16, "value_composite": 87, "quality_composite": 10, "momentum_composite": 11, "growth_composite": 20, "yield_composite": 92, "svqf_composite": 88, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 93, "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": 14.28, "os": 0.57, "value": 0.13, "quality": 0.9, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.5216, "earnings_yield": 0.029, "shareholder_yield": 0, "roe": 0.0987, "momentum_12_1": 0.7755, "complete_fields": { "id": 4591, "ticker_id": 2889, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.058689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.28, "market_cap": 1225966560, "market_cap_usd": 1225966560, "enterprise_value": 1229983560, "shares_outstanding": 85852000, "fx_rate_to_usd": null, "pe_ratio": 34.52162757, "pb_ratio": 3.40750717, "ptbv_ratio": 4.63330005, "ps_ratio": 4.26666537, "pcf_ratio": 14.37729779, "pfcf_ratio": 8.84440039, "ev_ebitda": 16.22262968, "ev_ebit": 25.66904355, "ev_sales": 4.28064552, "ev_fcf": 8.87337994, "earnings_yield": 0.02896735, "fcf_yield": 0.11269663, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35011972, "operating_margin": 0.16676295, "net_margin": 0.12359398, "ebitda_margin": 0.26386878, "fcf_margin": 0.48241432, "roe": 0.09870645, "roa": 0.08110028, "roic": 0.09917537, "roc_greenblatt": null, "asset_turnover": 0.65618306, "cash_conversion": 3.90321854, "accruals_ratio": -0.11363128, "sbc_to_revenue": 0.01923532, "debt_to_equity": 0.21709137, "net_debt_to_ebitda": 0.05298144, "debt_to_assets": 0.02410194, "interest_coverage": 3685.92307692, "current_ratio": 1.58169206, "quick_ratio": 1.40230194, "net_debt": 4017000, "revenue_growth_1y": 0.23162122, "revenue_growth_3y_cagr": 0.12806781, "revenue_growth_5y_cagr": -0.10873645, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.85544862, "book_value_growth_1y": 0.09656164, "piotroski_f_score": 7, "altman_z_score": 10.23000227, "earnings_stability_5y": 4.626133, "revenue_stability_5y": 0.606956, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04481605, "price_return_3m": 0.05309735, "price_return_6m": 0.115625, "price_return_9m": 0.36, "price_return_12m": 0.695962, "price_return_12m_ex1m": 0.77553444, "distance_from_52w_high": -0.08285164, "distance_from_52w_low": 0.70202622, "relative_strength": 0.59599841, "local_beta": 0.0011, "volatility_252d": 0.305113, "volatility_60d": 0.705569, "max_drawdown_12m": -0.11042471, "revenue_ttm": 287336000, "gross_profit_ttm": 100602000, "ebit_ttm": 47917000, "ebitda_ttm": 75819000, "net_income_ttm": 35513000, "eps_diluted_ttm": 0.41365373, "operating_cash_flow_ttm": 85271000, "capital_expenditure_ttm": 53344000, "fcf_ttm": 138615000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13000, "cash_and_equivalents": 6537000, "total_current_assets": 82316000, "total_current_liabilities": 52043000, "net_ppe": null, "total_assets": 437890000, "total_debt": 10554000, "total_equity": 359784000, "net_working_capital": 28569000, "book_value_per_share": 4.19074687, "retained_earnings": -90069000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 264599000, "tangible_book_per_share": 3.08203653, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 75, "rank_pb": 68, "rank_ptbv": 66, "rank_ps": 75, "rank_pcf": 62, "rank_ev_ebitda": 68, "rank_ev_ebit": 78, "rank_earnings_yield": 75, "rank_fcf_yield": 35, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 45, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 64, "rank_fcf_margin": 16, "rank_piotroski": 18, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 16, "value_composite": 87, "quality_composite": 10, "momentum_composite": 11, "growth_composite": 20, "yield_composite": 92, "svqf_composite": 88, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 277043000, "cost_of_revenue": 178295000, "gross_profit": 98748000, "ebit": 46726000, "ebitda": 72263000, "pretax_income": 47650000, "tax_provision": 11705000, "net_income": 35945000, "net_income_to_common": 35945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5140000, "total_current_assets": 81492000, "total_assets": 441758000, "short_term_debt": 5170000, "long_term_debt": 11692000, "total_debt": 16862000, "total_liabilities": 90602000, "total_equity": 351156000, "shares_outstanding": 85719000, "goodwill_and_intangibles": 97638000 }, "cash_flow": { "operating_cash_flow": 72988000, "capital_expenditure": 46671000, "free_cash_flow": 119659000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305121, "ticker_id": 2889, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46726000", "ebitda": "72263000", "netIncome": "35945000", "grossProfit": "98748000", "depreciation": "None", "totalRevenue": "277043000", "costOfRevenue": "178295000", "interestIncome": "None", "incomeBeforeTax": "47650000", "interestExpense": "13000", "operatingIncome": "46726000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11705000", "reportedCurrency": "USD", "netInterestIncome": "-13000", "nonInterestIncome": "None", "operatingExpenses": "52022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25537000", "sellingGeneralAndAdministrative": "54034000", "netIncomeFromContinuingOperations": "35945000" }, "balance": { "goodwill": "76341000", "inventory": "11500000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "441758000", "longTermDebt": "11692000", "shortTermDebt": "5170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21297000", "reportedCurrency": "USD", "retainedEarnings": "-100527000", "totalLiabilities": "90602000", "otherCurrentAssets": "5046000", "totalCurrentAssets": "81492000", "currentLongTermDebt": "5170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360265999", "currentAccountsPayable": "22327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36616000", "totalShareholderEquity": "351156000", "capitalLeaseObligations": "9877000", "otherCurrentLiabilities": "29647000", "totalCurrentLiabilities": "57144000", "otherNonCurrentLiabilities": "4413000", "totalNonCurrentLiabilities": "33458000", "cashAndShortTermInvestments": "5140000", "commonStockSharesOutstanding": "85719000", "intangibleAssetsExcludingGoodwill": "21297000", "cashAndCashEquivalentsAtCarryingValue": "5140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3377000", "operatingCashflow": "72988000", "capitalExpenditures": "46671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20945000", "cashflowFromInvestment": "-65316999", "stockBasedCompensation": "5527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277043000, "cost_of_revenue": 178295000, "gross_profit": 98748000, "research_and_development": null, "selling_general_admin": 54034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46726000, "depreciation_amortisation": 25537000, "ebitda": 72263000, "interest_expense": 13000, "interest_income": null, "other_non_operating": null, "pretax_income": 47650000, "tax_provision": 11705000, "effective_tax_rate": null, "net_income": 35945000, "net_income_continuing_ops": 35945000, "net_income_to_common": 35945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5140000, "short_term_investments": null, "net_receivables": 59806000, "inventory": 11500000, "other_current_assets": null, "total_current_assets": 81492000, "net_ppe": null, "goodwill": 76341000, "intangible_assets": 21297000, "goodwill_and_intangibles": 97638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360265999, "total_assets": 441758000, "short_term_debt": 5170000, "accounts_payable": 22327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57144000, "long_term_debt": 11692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33458000, "total_liabilities": 90602000, "total_debt": 16862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100527000, "total_equity": 351156000, "shares_outstanding": 85719000, "operating_cash_flow": 72988000, "stock_based_compensation": 5527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65316999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20945000, "free_cash_flow": 119659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46726000", "ebitda": "72263000", "netIncome": "35945000", "grossProfit": "98748000", "depreciation": "None", "totalRevenue": "277043000", "costOfRevenue": "178295000", "interestIncome": "None", "incomeBeforeTax": "47650000", "interestExpense": "13000", "operatingIncome": "46726000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11705000", "reportedCurrency": "USD", "netInterestIncome": "-13000", "nonInterestIncome": "None", "operatingExpenses": "52022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25537000", "sellingGeneralAndAdministrative": "54034000", "netIncomeFromContinuingOperations": "35945000" }, "balance": { "goodwill": "76341000", "inventory": "11500000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "441758000", "longTermDebt": "11692000", "shortTermDebt": "5170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21297000", "reportedCurrency": "USD", "retainedEarnings": "-100527000", "totalLiabilities": "90602000", "otherCurrentAssets": "5046000", "totalCurrentAssets": "81492000", "currentLongTermDebt": "5170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360265999", "currentAccountsPayable": "22327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36616000", "totalShareholderEquity": "351156000", "capitalLeaseObligations": "9877000", "otherCurrentLiabilities": "29647000", "totalCurrentLiabilities": "57144000", "otherNonCurrentLiabilities": "4413000", "totalNonCurrentLiabilities": "33458000", "cashAndShortTermInvestments": "5140000", "commonStockSharesOutstanding": "85719000", "intangibleAssetsExcludingGoodwill": "21297000", "cashAndCashEquivalentsAtCarryingValue": "5140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3377000", "operatingCashflow": "72988000", "capitalExpenditures": "46671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20945000", "cashflowFromInvestment": "-65316999", "stockBasedCompensation": "5527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 217489000, "cost_of_revenue": 140359000, "gross_profit": 77130000, "ebit": 31482000, "ebitda": 59012000, "pretax_income": 28861000, "tax_provision": -6738000, "net_income": -150262000, "net_income_to_common": -150262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17756000, "total_current_assets": 112984000, "total_assets": 393682000, "short_term_debt": 2900000, "long_term_debt": 4827000, "total_debt": 7727000, "total_liabilities": 67187000, "total_equity": 326495000, "shares_outstanding": 87395000, "goodwill_and_intangibles": 57553000 }, "cash_flow": { "operating_cash_flow": 38169000, "capital_expenditure": 43531000, "free_cash_flow": 81700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305126, "ticker_id": 2889, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31482000", "ebitda": "59012000", "netIncome": "-150262000", "grossProfit": "77130000", "depreciation": "None", "totalRevenue": "217489000", "costOfRevenue": "140359000", "interestIncome": "None", "incomeBeforeTax": "28861000", "interestExpense": "2621000", "operatingIncome": "32351000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6738000", "reportedCurrency": "USD", "netInterestIncome": "-2621000", "nonInterestIncome": "None", "operatingExpenses": "44779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27530000", "sellingGeneralAndAdministrative": "46048000", "netIncomeFromContinuingOperations": "35599000" }, "balance": { "goodwill": "47222000", "inventory": "14659000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "393682000", "longTermDebt": "4827000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10331000", "reportedCurrency": "USD", "retainedEarnings": "-139466000", "totalLiabilities": "67187000", "otherCurrentAssets": "5728000", "totalCurrentAssets": "112984000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280698000", "currentAccountsPayable": "19459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18623000", "totalShareholderEquity": "326495000", "capitalLeaseObligations": "10896000", "otherCurrentLiabilities": "22300000", "totalCurrentLiabilities": "44659000", "otherNonCurrentLiabilities": "5602000", "totalNonCurrentLiabilities": "22528000", "cashAndShortTermInvestments": "17756000", "commonStockSharesOutstanding": "87395000", "intangibleAssetsExcludingGoodwill": "10331000", "cashAndCashEquivalentsAtCarryingValue": "17756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9746000", "operatingCashflow": "38169000", "capitalExpenditures": "43531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66882000", "cashflowFromInvestment": "8261000", "stockBasedCompensation": "5247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217489000, "cost_of_revenue": 140359000, "gross_profit": 77130000, "research_and_development": null, "selling_general_admin": 46048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31482000, "depreciation_amortisation": 27530000, "ebitda": 59012000, "interest_expense": 2621000, "interest_income": null, "other_non_operating": null, "pretax_income": 28861000, "tax_provision": -6738000, "effective_tax_rate": null, "net_income": -150262000, "net_income_continuing_ops": 35599000, "net_income_to_common": -150262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17756000, "short_term_investments": null, "net_receivables": 74841000, "inventory": 14659000, "other_current_assets": null, "total_current_assets": 112984000, "net_ppe": null, "goodwill": 47222000, "intangible_assets": 10331000, "goodwill_and_intangibles": 57553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280698000, "total_assets": 393682000, "short_term_debt": 2900000, "accounts_payable": 19459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44659000, "long_term_debt": 4827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22528000, "total_liabilities": 67187000, "total_debt": 7727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139466000, "total_equity": 326495000, "shares_outstanding": 87395000, "operating_cash_flow": 38169000, "stock_based_compensation": 5247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66882000, "free_cash_flow": 81700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31482000", "ebitda": "59012000", "netIncome": "-150262000", "grossProfit": "77130000", "depreciation": "None", "totalRevenue": "217489000", "costOfRevenue": "140359000", "interestIncome": "None", "incomeBeforeTax": "28861000", "interestExpense": "2621000", "operatingIncome": "32351000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6738000", "reportedCurrency": "USD", "netInterestIncome": "-2621000", "nonInterestIncome": "None", "operatingExpenses": "44779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27530000", "sellingGeneralAndAdministrative": "46048000", "netIncomeFromContinuingOperations": "35599000" }, "balance": { "goodwill": "47222000", "inventory": "14659000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "393682000", "longTermDebt": "4827000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10331000", "reportedCurrency": "USD", "retainedEarnings": "-139466000", "totalLiabilities": "67187000", "otherCurrentAssets": "5728000", "totalCurrentAssets": "112984000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280698000", "currentAccountsPayable": "19459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18623000", "totalShareholderEquity": "326495000", "capitalLeaseObligations": "10896000", "otherCurrentLiabilities": "22300000", "totalCurrentLiabilities": "44659000", "otherNonCurrentLiabilities": "5602000", "totalNonCurrentLiabilities": "22528000", "cashAndShortTermInvestments": "17756000", "commonStockSharesOutstanding": "87395000", "intangibleAssetsExcludingGoodwill": "10331000", "cashAndCashEquivalentsAtCarryingValue": "17756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9746000", "operatingCashflow": "38169000", "capitalExpenditures": "43531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66882000", "cashflowFromInvestment": "8261000", "stockBasedCompensation": "5247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 207648000, "cost_of_revenue": 135094000, "gross_profit": 72554000, "ebit": 23829000, "ebitda": 55201000, "pretax_income": 19722000, "tax_provision": 5573000, "net_income": 14516000, "net_income_to_common": 14516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 789000, "total_current_assets": 357224000, "total_assets": 642336000, "short_term_debt": 6319000, "long_term_debt": 58117000, "total_debt": 64436000, "total_liabilities": 226972000, "total_equity": 415364000, "shares_outstanding": 88315000, "goodwill_and_intangibles": 59744000 }, "cash_flow": { "operating_cash_flow": 100001000, "capital_expenditure": 29232000, "free_cash_flow": 129233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305131, "ticker_id": 2889, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23829000", "ebitda": "55201000", "netIncome": "14516000", "grossProfit": "72554000", "depreciation": "None", "totalRevenue": "207648000", "costOfRevenue": "135094000", "interestIncome": "None", "incomeBeforeTax": "19722000", "interestExpense": "4107000", "operatingIncome": "22940000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5573000", "reportedCurrency": "USD", "netInterestIncome": "-4107000", "nonInterestIncome": "None", "operatingExpenses": "49614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31372000", "sellingGeneralAndAdministrative": "51083000", "netIncomeFromContinuingOperations": "14149000" }, "balance": { "goodwill": "47283000", "inventory": "18606000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "642336000", "longTermDebt": "58117000", "shortTermDebt": "6319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12461000", "reportedCurrency": "USD", "retainedEarnings": "10773000", "totalLiabilities": "226972000", "otherCurrentAssets": "295011000", "totalCurrentAssets": "357224000", "currentLongTermDebt": "16916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285112000", "currentAccountsPayable": "16345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72742000", "totalShareholderEquity": "415364000", "capitalLeaseObligations": "17404000", "otherCurrentLiabilities": "113620000", "totalCurrentLiabilities": "136284000", "otherNonCurrentLiabilities": "6860000", "totalNonCurrentLiabilities": "90688000", "cashAndShortTermInvestments": "789000", "commonStockSharesOutstanding": "88315000", "intangibleAssetsExcludingGoodwill": "12461000", "cashAndCashEquivalentsAtCarryingValue": "789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2256000", "operatingCashflow": "100001000", "capitalExpenditures": "29232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81047000", "cashflowFromInvestment": "-5690000", "stockBasedCompensation": "6638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207648000, "cost_of_revenue": 135094000, "gross_profit": 72554000, "research_and_development": null, "selling_general_admin": 51083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23829000, "depreciation_amortisation": 31372000, "ebitda": 55201000, "interest_expense": 4107000, "interest_income": null, "other_non_operating": null, "pretax_income": 19722000, "tax_provision": 5573000, "effective_tax_rate": null, "net_income": 14516000, "net_income_continuing_ops": 14149000, "net_income_to_common": 14516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 789000, "short_term_investments": null, "net_receivables": 42818000, "inventory": 18606000, "other_current_assets": null, "total_current_assets": 357224000, "net_ppe": null, "goodwill": 47283000, "intangible_assets": 12461000, "goodwill_and_intangibles": 59744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285112000, "total_assets": 642336000, "short_term_debt": 6319000, "accounts_payable": 16345000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136284000, "long_term_debt": 58117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90688000, "total_liabilities": 226972000, "total_debt": 64436000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10773000, "total_equity": 415364000, "shares_outstanding": 88315000, "operating_cash_flow": 100001000, "stock_based_compensation": 6638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81047000, "free_cash_flow": 129233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23829000", "ebitda": "55201000", "netIncome": "14516000", "grossProfit": "72554000", "depreciation": "None", "totalRevenue": "207648000", "costOfRevenue": "135094000", "interestIncome": "None", "incomeBeforeTax": "19722000", "interestExpense": "4107000", "operatingIncome": "22940000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5573000", "reportedCurrency": "USD", "netInterestIncome": "-4107000", "nonInterestIncome": "None", "operatingExpenses": "49614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31372000", "sellingGeneralAndAdministrative": "51083000", "netIncomeFromContinuingOperations": "14149000" }, "balance": { "goodwill": "47283000", "inventory": "18606000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "642336000", "longTermDebt": "58117000", "shortTermDebt": "6319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12461000", "reportedCurrency": "USD", "retainedEarnings": "10773000", "totalLiabilities": "226972000", "otherCurrentAssets": "295011000", "totalCurrentAssets": "357224000", "currentLongTermDebt": "16916000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285112000", "currentAccountsPayable": "16345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72742000", "totalShareholderEquity": "415364000", "capitalLeaseObligations": "17404000", "otherCurrentLiabilities": "113620000", "totalCurrentLiabilities": "136284000", "otherNonCurrentLiabilities": "6860000", "totalNonCurrentLiabilities": "90688000", "cashAndShortTermInvestments": "789000", "commonStockSharesOutstanding": "88315000", "intangibleAssetsExcludingGoodwill": "12461000", "cashAndCashEquivalentsAtCarryingValue": "789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2256000", "operatingCashflow": "100001000", "capitalExpenditures": "29232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81047000", "cashflowFromInvestment": "-5690000", "stockBasedCompensation": "6638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 192993000, "cost_of_revenue": 133002000, "gross_profit": 59991000, "ebit": 5256000, "ebitda": 43866000, "pretax_income": 1746000, "tax_provision": 924000, "net_income": -20834000, "net_income_to_common": -20834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23182000, "total_current_assets": 425966000, "total_assets": 714875000, "short_term_debt": 22438000, "long_term_debt": 91677000, "total_debt": 114115000, "total_liabilities": 291847000, "total_equity": 423028000, "shares_outstanding": 94012000, "goodwill_and_intangibles": 67325000 }, "cash_flow": { "operating_cash_flow": -25021000, "capital_expenditure": 28273000, "free_cash_flow": 3252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305136, "ticker_id": 2889, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5256000", "ebitda": "43866000", "netIncome": "-20834000", "grossProfit": "59991000", "depreciation": "None", "totalRevenue": "192993000", "costOfRevenue": "133002000", "interestIncome": "None", "incomeBeforeTax": "1746000", "interestExpense": "3510000", "operatingIncome": "6532000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "924000", "reportedCurrency": "USD", "netInterestIncome": "-3510000", "nonInterestIncome": "None", "operatingExpenses": "53459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38610000", "sellingGeneralAndAdministrative": "48780000", "netIncomeFromContinuingOperations": "822000" }, "balance": { "goodwill": "47110000", "inventory": "149571000", "commonStock": "1115000", "currentDebt": "None", "investments": "None", "totalAssets": "714875000", "longTermDebt": "91677000", "shortTermDebt": "22438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20215000", "reportedCurrency": "USD", "retainedEarnings": "2489000", "totalLiabilities": "291847000", "otherCurrentAssets": "10966000", "totalCurrentAssets": "425966000", "currentLongTermDebt": "22438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288909000", "currentAccountsPayable": "93633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133931000", "totalShareholderEquity": "423028000", "capitalLeaseObligations": "19816000", "otherCurrentLiabilities": "46871000", "totalCurrentLiabilities": "162942000", "otherNonCurrentLiabilities": "9291000", "totalNonCurrentLiabilities": "128905000", "cashAndShortTermInvestments": "23182000", "commonStockSharesOutstanding": "94012000", "intangibleAssetsExcludingGoodwill": "20215000", "cashAndCashEquivalentsAtCarryingValue": "23182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46909000", "operatingCashflow": "-25021000", "capitalExpenditures": "28273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24930000", "cashflowFromInvestment": "46230000", "stockBasedCompensation": "6861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192993000, "cost_of_revenue": 133002000, "gross_profit": 59991000, "research_and_development": null, "selling_general_admin": 48780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5256000, "depreciation_amortisation": 38610000, "ebitda": 43866000, "interest_expense": 3510000, "interest_income": null, "other_non_operating": null, "pretax_income": 1746000, "tax_provision": 924000, "effective_tax_rate": null, "net_income": -20834000, "net_income_continuing_ops": 822000, "net_income_to_common": -20834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23182000, "short_term_investments": null, "net_receivables": 242247000, "inventory": 149571000, "other_current_assets": null, "total_current_assets": 425966000, "net_ppe": null, "goodwill": 47110000, "intangible_assets": 20215000, "goodwill_and_intangibles": 67325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288909000, "total_assets": 714875000, "short_term_debt": 22438000, "accounts_payable": 93633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162942000, "long_term_debt": 91677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128905000, "total_liabilities": 291847000, "total_debt": 114115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2489000, "total_equity": 423028000, "shares_outstanding": 94012000, "operating_cash_flow": -25021000, "stock_based_compensation": 6861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24930000, "free_cash_flow": 3252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5256000", "ebitda": "43866000", "netIncome": "-20834000", "grossProfit": "59991000", "depreciation": "None", "totalRevenue": "192993000", "costOfRevenue": "133002000", "interestIncome": "None", "incomeBeforeTax": "1746000", "interestExpense": "3510000", "operatingIncome": "6532000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "924000", "reportedCurrency": "USD", "netInterestIncome": "-3510000", "nonInterestIncome": "None", "operatingExpenses": "53459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38610000", "sellingGeneralAndAdministrative": "48780000", "netIncomeFromContinuingOperations": "822000" }, "balance": { "goodwill": "47110000", "inventory": "149571000", "commonStock": "1115000", "currentDebt": "None", "investments": "None", "totalAssets": "714875000", "longTermDebt": "91677000", "shortTermDebt": "22438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20215000", "reportedCurrency": "USD", "retainedEarnings": "2489000", "totalLiabilities": "291847000", "otherCurrentAssets": "10966000", "totalCurrentAssets": "425966000", "currentLongTermDebt": "22438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "242247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288909000", "currentAccountsPayable": "93633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133931000", "totalShareholderEquity": "423028000", "capitalLeaseObligations": "19816000", "otherCurrentLiabilities": "46871000", "totalCurrentLiabilities": "162942000", "otherNonCurrentLiabilities": "9291000", "totalNonCurrentLiabilities": "128905000", "cashAndShortTermInvestments": "23182000", "commonStockSharesOutstanding": "94012000", "intangibleAssetsExcludingGoodwill": "20215000", "cashAndCashEquivalentsAtCarryingValue": "23182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46909000", "operatingCashflow": "-25021000", "capitalExpenditures": "28273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24930000", "cashflowFromInvestment": "46230000", "stockBasedCompensation": "6861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 614781000, "cost_of_revenue": 529552000, "gross_profit": 85229000, "ebit": -9428000, "ebitda": 32797000, "pretax_income": -18233000, "tax_provision": 7293000, "net_income": -25526000, "net_income_to_common": -25526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24088000, "total_current_assets": 388512000, "total_assets": 752886000, "short_term_debt": 19210000, "long_term_debt": 95593000, "total_debt": 114803000, "total_liabilities": 290500000, "total_equity": 462386000, "shares_outstanding": 91460000, "goodwill_and_intangibles": 72242000 }, "cash_flow": { "operating_cash_flow": -3013000, "capital_expenditure": 21793000, "free_cash_flow": 18780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305141, "ticker_id": 2889, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9428000", "ebitda": "32797000", "netIncome": "-25526000", "grossProfit": "85229000", "depreciation": "None", "totalRevenue": "614781000", "costOfRevenue": "529552000", "interestIncome": "None", "incomeBeforeTax": "-18233000", "interestExpense": "8805000", "operatingIncome": "-8825000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7293000", "reportedCurrency": "USD", "netInterestIncome": "-8805000", "nonInterestIncome": "None", "operatingExpenses": "94054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42225000", "sellingGeneralAndAdministrative": "94445000", "netIncomeFromContinuingOperations": "-25526000" }, "balance": { "goodwill": "47283000", "inventory": "155341000", "commonStock": "1093000", "currentDebt": "None", "investments": "None", "totalAssets": "752886000", "longTermDebt": "95593000", "shortTermDebt": "19210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24959000", "reportedCurrency": "USD", "retainedEarnings": "24345000", "totalLiabilities": "290500000", "otherCurrentAssets": "14787000", "totalCurrentAssets": "388512000", "currentLongTermDebt": "19210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364374000", "currentAccountsPayable": "84585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137155000", "totalShareholderEquity": "462386000", "capitalLeaseObligations": "22352000", "otherCurrentLiabilities": "46597000", "totalCurrentLiabilities": "150392000", "otherNonCurrentLiabilities": "10344000", "totalNonCurrentLiabilities": "140108000", "cashAndShortTermInvestments": "24088000", "commonStockSharesOutstanding": "91460000", "intangibleAssetsExcludingGoodwill": "24959000", "cashAndCashEquivalentsAtCarryingValue": "24088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10336000", "operatingCashflow": "-3013000", "capitalExpenditures": "21793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21408000", "cashflowFromInvestment": "-17475000", "stockBasedCompensation": "7926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614781000, "cost_of_revenue": 529552000, "gross_profit": 85229000, "research_and_development": null, "selling_general_admin": 94445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9428000, "depreciation_amortisation": 42225000, "ebitda": 32797000, "interest_expense": 8805000, "interest_income": null, "other_non_operating": null, "pretax_income": -18233000, "tax_provision": 7293000, "effective_tax_rate": null, "net_income": -25526000, "net_income_continuing_ops": -25526000, "net_income_to_common": -25526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24088000, "short_term_investments": null, "net_receivables": 194296000, "inventory": 155341000, "other_current_assets": null, "total_current_assets": 388512000, "net_ppe": null, "goodwill": 47283000, "intangible_assets": 24959000, "goodwill_and_intangibles": 72242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364374000, "total_assets": 752886000, "short_term_debt": 19210000, "accounts_payable": 84585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150392000, "long_term_debt": 95593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140108000, "total_liabilities": 290500000, "total_debt": 114803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24345000, "total_equity": 462386000, "shares_outstanding": 91460000, "operating_cash_flow": -3013000, "stock_based_compensation": 7926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17475000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21408000, "free_cash_flow": 18780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9428000", "ebitda": "32797000", "netIncome": "-25526000", "grossProfit": "85229000", "depreciation": "None", "totalRevenue": "614781000", "costOfRevenue": "529552000", "interestIncome": "None", "incomeBeforeTax": "-18233000", "interestExpense": "8805000", "operatingIncome": "-8825000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7293000", "reportedCurrency": "USD", "netInterestIncome": "-8805000", "nonInterestIncome": "None", "operatingExpenses": "94054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42225000", "sellingGeneralAndAdministrative": "94445000", "netIncomeFromContinuingOperations": "-25526000" }, "balance": { "goodwill": "47283000", "inventory": "155341000", "commonStock": "1093000", "currentDebt": "None", "investments": "None", "totalAssets": "752886000", "longTermDebt": "95593000", "shortTermDebt": "19210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24959000", "reportedCurrency": "USD", "retainedEarnings": "24345000", "totalLiabilities": "290500000", "otherCurrentAssets": "14787000", "totalCurrentAssets": "388512000", "currentLongTermDebt": "19210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364374000", "currentAccountsPayable": "84585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137155000", "totalShareholderEquity": "462386000", "capitalLeaseObligations": "22352000", "otherCurrentLiabilities": "46597000", "totalCurrentLiabilities": "150392000", "otherNonCurrentLiabilities": "10344000", "totalNonCurrentLiabilities": "140108000", "cashAndShortTermInvestments": "24088000", "commonStockSharesOutstanding": "91460000", "intangibleAssetsExcludingGoodwill": "24959000", "cashAndCashEquivalentsAtCarryingValue": "24088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10336000", "operatingCashflow": "-3013000", "capitalExpenditures": "21793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21408000", "cashflowFromInvestment": "-17475000", "stockBasedCompensation": "7926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 492625000, "cost_of_revenue": 473258000, "gross_profit": 19367000, "ebit": -81593000, "ebitda": -36279000, "pretax_income": -92579000, "tax_provision": -11883000, "net_income": -80696000, "net_income_to_common": -80696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30348000, "total_current_assets": 328180000, "total_assets": 709192000, "short_term_debt": 74360000, "long_term_debt": 19690000, "total_debt": 94050000, "total_liabilities": 221160000, "total_equity": 488032000, "shares_outstanding": 90198000, "goodwill_and_intangibles": 67872000 }, "cash_flow": { "operating_cash_flow": 55791000, "capital_expenditure": 15794000, "free_cash_flow": 71585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305146, "ticker_id": 2889, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81593000", "ebitda": "-36279000", "netIncome": "-80696000", "grossProfit": "19367000", "depreciation": "None", "totalRevenue": "492625000", "costOfRevenue": "473258000", "interestIncome": "None", "incomeBeforeTax": "-92579000", "interestExpense": "10986000", "operatingIncome": "-78634000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-11883000", "reportedCurrency": "USD", "netInterestIncome": "-10986000", "nonInterestIncome": "None", "operatingExpenses": "98001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45314000", "sellingGeneralAndAdministrative": "86604000", "netIncomeFromContinuingOperations": "-80696000" }, "balance": { "goodwill": "42444000", "inventory": "147857000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "709192000", "longTermDebt": "19690000", "shortTermDebt": "74360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25428000", "reportedCurrency": "USD", "retainedEarnings": "50937000", "totalLiabilities": "221160000", "otherCurrentAssets": "8930000", "totalCurrentAssets": "328180000", "currentLongTermDebt": "67472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381012000", "currentAccountsPayable": "49252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119118000", "totalShareholderEquity": "488032000", "capitalLeaseObligations": "25068000", "otherCurrentLiabilities": "30045999", "totalCurrentLiabilities": "153658000", "otherNonCurrentLiabilities": "9376000", "totalNonCurrentLiabilities": "67502000", "cashAndShortTermInvestments": "30348000", "commonStockSharesOutstanding": "90198000", "intangibleAssetsExcludingGoodwill": "25428000", "cashAndCashEquivalentsAtCarryingValue": "30348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "39889000", "operatingCashflow": "55791000", "capitalExpenditures": "15794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77941000", "cashflowFromInvestment": "-3395000", "stockBasedCompensation": "6578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 492625000, "cost_of_revenue": 473258000, "gross_profit": 19367000, "research_and_development": null, "selling_general_admin": 86604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81593000, "depreciation_amortisation": 45314000, "ebitda": -36279000, "interest_expense": 10986000, "interest_income": null, "other_non_operating": null, "pretax_income": -92579000, "tax_provision": -11883000, "effective_tax_rate": null, "net_income": -80696000, "net_income_continuing_ops": -80696000, "net_income_to_common": -80696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30348000, "short_term_investments": null, "net_receivables": 141045000, "inventory": 147857000, "other_current_assets": null, "total_current_assets": 328180000, "net_ppe": null, "goodwill": 42444000, "intangible_assets": 25428000, "goodwill_and_intangibles": 67872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 381012000, "total_assets": 709192000, "short_term_debt": 74360000, "accounts_payable": 49252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153658000, "long_term_debt": 19690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67502000, "total_liabilities": 221160000, "total_debt": 94050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50937000, "total_equity": 488032000, "shares_outstanding": 90198000, "operating_cash_flow": 55791000, "stock_based_compensation": 6578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77941000, "free_cash_flow": 71585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81593000", "ebitda": "-36279000", "netIncome": "-80696000", "grossProfit": "19367000", "depreciation": "None", "totalRevenue": "492625000", "costOfRevenue": "473258000", "interestIncome": "None", "incomeBeforeTax": "-92579000", "interestExpense": "10986000", "operatingIncome": "-78634000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-11883000", "reportedCurrency": "USD", "netInterestIncome": "-10986000", "nonInterestIncome": "None", "operatingExpenses": "98001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45314000", "sellingGeneralAndAdministrative": "86604000", "netIncomeFromContinuingOperations": "-80696000" }, "balance": { "goodwill": "42444000", "inventory": "147857000", "commonStock": "1076000", "currentDebt": "None", "investments": "None", "totalAssets": "709192000", "longTermDebt": "19690000", "shortTermDebt": "74360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25428000", "reportedCurrency": "USD", "retainedEarnings": "50937000", "totalLiabilities": "221160000", "otherCurrentAssets": "8930000", "totalCurrentAssets": "328180000", "currentLongTermDebt": "67472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381012000", "currentAccountsPayable": "49252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119118000", "totalShareholderEquity": "488032000", "capitalLeaseObligations": "25068000", "otherCurrentLiabilities": "30045999", "totalCurrentLiabilities": "153658000", "otherNonCurrentLiabilities": "9376000", "totalNonCurrentLiabilities": "67502000", "cashAndShortTermInvestments": "30348000", "commonStockSharesOutstanding": "90198000", "intangibleAssetsExcludingGoodwill": "25428000", "cashAndCashEquivalentsAtCarryingValue": "30348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "39889000", "operatingCashflow": "55791000", "capitalExpenditures": "15794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77941000", "cashflowFromInvestment": "-3395000", "stockBasedCompensation": "6578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 820119000, "cost_of_revenue": 684738000, "gross_profit": 135381000, "ebit": 11211000, "ebitda": 58355000, "pretax_income": -3158000, "tax_provision": 9788000, "net_income": -12946000, "net_income_to_common": -12946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48672000, "total_current_assets": 478809000, "total_assets": 900079000, "short_term_debt": 6335000, "long_term_debt": null, "total_debt": 6335000, "total_liabilities": 351434000, "total_equity": 548645000, "shares_outstanding": 89782000, "goodwill_and_intangibles": 72009000 }, "cash_flow": { "operating_cash_flow": 72286000, "capital_expenditure": 44806000, "free_cash_flow": 117092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305151, "ticker_id": 2889, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11211000", "ebitda": "58355000", "netIncome": "-12946000", "grossProfit": "135381000", "depreciation": "None", "totalRevenue": "820119000", "costOfRevenue": "684738000", "interestIncome": "None", "incomeBeforeTax": "-3158000", "interestExpense": "14369000", "operatingIncome": "10395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9788000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47144000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "42332000", "inventory": "196897000", "commonStock": "1067000", "currentDebt": "None", "investments": "None", "totalAssets": "900079000", "longTermDebt": "None", "shortTermDebt": "6335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29677000", "reportedCurrency": "None", "retainedEarnings": "134119000", "totalLiabilities": "351434000", "otherCurrentAssets": "16526000", "totalCurrentAssets": "478809000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "421270000", "currentAccountsPayable": "79777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186819000", "totalShareholderEquity": "548645000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42750000", "totalCurrentLiabilities": "128862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "222572000", "cashAndShortTermInvestments": "48672000", "commonStockSharesOutstanding": "89782000", "intangibleAssetsExcludingGoodwill": "29677000", "cashAndCashEquivalentsAtCarryingValue": "48672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12946000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "699000", "operatingCashflow": "72286000", "capitalExpenditures": "44806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29526000", "cashflowFromInvestment": "-49764000", "stockBasedCompensation": "11640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 820119000, "cost_of_revenue": 684738000, "gross_profit": 135381000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11211000, "depreciation_amortisation": 47144000, "ebitda": 58355000, "interest_expense": 14369000, "interest_income": null, "other_non_operating": null, "pretax_income": -3158000, "tax_provision": 9788000, "effective_tax_rate": null, "net_income": -12946000, "net_income_continuing_ops": null, "net_income_to_common": -12946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48672000, "short_term_investments": null, "net_receivables": 216714000, "inventory": 196897000, "other_current_assets": null, "total_current_assets": 478809000, "net_ppe": null, "goodwill": 42332000, "intangible_assets": 29677000, "goodwill_and_intangibles": 72009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 421270000, "total_assets": 900079000, "short_term_debt": 6335000, "accounts_payable": 79777000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128862000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222572000, "total_liabilities": 351434000, "total_debt": 6335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 134119000, "total_equity": 548645000, "shares_outstanding": 89782000, "operating_cash_flow": 72286000, "stock_based_compensation": 11640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29526000, "free_cash_flow": 117092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11211000", "ebitda": "58355000", "netIncome": "-12946000", "grossProfit": "135381000", "depreciation": "None", "totalRevenue": "820119000", "costOfRevenue": "684738000", "interestIncome": "None", "incomeBeforeTax": "-3158000", "interestExpense": "14369000", "operatingIncome": "10395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9788000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47144000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "42332000", "inventory": "196897000", "commonStock": "1067000", "currentDebt": "None", "investments": "None", "totalAssets": "900079000", "longTermDebt": "None", "shortTermDebt": "6335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29677000", "reportedCurrency": "None", "retainedEarnings": "134119000", "totalLiabilities": "351434000", "otherCurrentAssets": "16526000", "totalCurrentAssets": "478809000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "421270000", "currentAccountsPayable": "79777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186819000", "totalShareholderEquity": "548645000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42750000", "totalCurrentLiabilities": "128862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "222572000", "cashAndShortTermInvestments": "48672000", "commonStockSharesOutstanding": "89782000", "intangibleAssetsExcludingGoodwill": "29677000", "cashAndCashEquivalentsAtCarryingValue": "48672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12946000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "699000", "operatingCashflow": "72286000", "capitalExpenditures": "44806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29526000", "cashflowFromInvestment": "-49764000", "stockBasedCompensation": "11640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 946548000, "cost_of_revenue": 766975000, "gross_profit": 179573000, "ebit": 62142000, "ebitda": 108041000, "pretax_income": 47278000, "tax_provision": 14997000, "net_income": 32281000, "net_income_to_common": 32281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56118000, "total_current_assets": 523312000, "total_assets": 915854000, "short_term_debt": 2522000, "long_term_debt": null, "total_debt": 2522000, "total_liabilities": 346173000, "total_equity": 569681000, "shares_outstanding": 92925000, "goodwill_and_intangibles": 68992000 }, "cash_flow": { "operating_cash_flow": 63403000, "capital_expenditure": 45141000, "free_cash_flow": 108544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305156, "ticker_id": 2889, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62142000", "ebitda": "108041000", "netIncome": "32281000", "grossProfit": "179573000", "depreciation": "None", "totalRevenue": "946548000", "costOfRevenue": "766975000", "interestIncome": "None", "incomeBeforeTax": "47278000", "interestExpense": "14864000", "operatingIncome": "63558000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14997000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45899000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "43832000", "inventory": "196896000", "commonStock": "1064000", "currentDebt": "None", "investments": "None", "totalAssets": "915854000", "longTermDebt": "None", "shortTermDebt": "2522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25160000", "reportedCurrency": "None", "retainedEarnings": "148802000", "totalLiabilities": "346173000", "otherCurrentAssets": "15904000", "totalCurrentAssets": "523312000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392542000", "currentAccountsPayable": "90607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161747000", "totalShareholderEquity": "569681000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48797000", "totalCurrentLiabilities": "141926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204247000", "cashAndShortTermInvestments": "56118000", "commonStockSharesOutstanding": "92925000", "intangibleAssetsExcludingGoodwill": "25160000", "cashAndCashEquivalentsAtCarryingValue": "56118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-30352000", "operatingCashflow": "63403000", "capitalExpenditures": "45141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4513000", "cashflowFromInvestment": "-55752000", "stockBasedCompensation": "10361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 946548000, "cost_of_revenue": 766975000, "gross_profit": 179573000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62142000, "depreciation_amortisation": 45899000, "ebitda": 108041000, "interest_expense": 14864000, "interest_income": null, "other_non_operating": null, "pretax_income": 47278000, "tax_provision": 14997000, "effective_tax_rate": null, "net_income": 32281000, "net_income_continuing_ops": null, "net_income_to_common": 32281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56118000, "short_term_investments": null, "net_receivables": 254394000, "inventory": 196896000, "other_current_assets": null, "total_current_assets": 523312000, "net_ppe": null, "goodwill": 43832000, "intangible_assets": 25160000, "goodwill_and_intangibles": 68992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 392542000, "total_assets": 915854000, "short_term_debt": 2522000, "accounts_payable": 90607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141926000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204247000, "total_liabilities": 346173000, "total_debt": 2522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148802000, "total_equity": 569681000, "shares_outstanding": 92925000, "operating_cash_flow": 63403000, "stock_based_compensation": 10361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4513000, "free_cash_flow": 108544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62142000", "ebitda": "108041000", "netIncome": "32281000", "grossProfit": "179573000", "depreciation": "None", "totalRevenue": "946548000", "costOfRevenue": "766975000", "interestIncome": "None", "incomeBeforeTax": "47278000", "interestExpense": "14864000", "operatingIncome": "63558000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14997000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45899000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "43832000", "inventory": "196896000", "commonStock": "1064000", "currentDebt": "None", "investments": "None", "totalAssets": "915854000", "longTermDebt": "None", "shortTermDebt": "2522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25160000", "reportedCurrency": "None", "retainedEarnings": "148802000", "totalLiabilities": "346173000", "otherCurrentAssets": "15904000", "totalCurrentAssets": "523312000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392542000", "currentAccountsPayable": "90607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161747000", "totalShareholderEquity": "569681000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48797000", "totalCurrentLiabilities": "141926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "204247000", "cashAndShortTermInvestments": "56118000", "commonStockSharesOutstanding": "92925000", "intangibleAssetsExcludingGoodwill": "25160000", "cashAndCashEquivalentsAtCarryingValue": "56118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-30352000", "operatingCashflow": "63403000", "capitalExpenditures": "45141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4513000", "cashflowFromInvestment": "-55752000", "stockBasedCompensation": "10361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 75070000, "cost_of_revenue": 48421000, "gross_profit": 26649000, "ebit": 14695000, "ebitda": 22862000, "pretax_income": 13955000, "tax_provision": 3597000, "net_income": 10458000, "net_income_to_common": 10458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6537000, "total_current_assets": 82316000, "total_assets": 437890000, "short_term_debt": 4833000, "long_term_debt": 5721000, "total_debt": 10554000, "total_liabilities": 78106000, "total_equity": 359784000, "shares_outstanding": 85852000, "goodwill_and_intangibles": 95185000 }, "cash_flow": { "operating_cash_flow": 21111000, "capital_expenditure": 16684000, "free_cash_flow": 37795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305119, "ticker_id": 2889, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14695000", "ebitda": "22862000", "netIncome": "10458000", "grossProfit": "26649000", "depreciation": "None", "totalRevenue": "75070000", "costOfRevenue": "48421000", "interestIncome": "None", "incomeBeforeTax": "13955000", "interestExpense": "323000", "operatingIncome": "14695000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3597000", "reportedCurrency": "USD", "netInterestIncome": "-323000", "nonInterestIncome": "None", "operatingExpenses": "11954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8167000", "sellingGeneralAndAdministrative": "13191000", "netIncomeFromContinuingOperations": "10358000" }, "balance": { "goodwill": "75507000", "inventory": "9336000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "437890000", "longTermDebt": "5721000", "shortTermDebt": "4833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19678000", "reportedCurrency": "USD", "retainedEarnings": "-90069000", "totalLiabilities": "78106000", "otherCurrentAssets": "4819000", "totalCurrentAssets": "82316000", "currentLongTermDebt": "4833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355574000", "currentAccountsPayable": "23103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19608000", "totalShareholderEquity": "359784000", "capitalLeaseObligations": "9054000", "otherCurrentLiabilities": "24107000", "totalCurrentLiabilities": "52043000", "otherNonCurrentLiabilities": "4120000", "totalNonCurrentLiabilities": "26063000", "cashAndShortTermInvestments": "6537000", "commonStockSharesOutstanding": "85852000", "intangibleAssetsExcludingGoodwill": "19678000", "cashAndCashEquivalentsAtCarryingValue": "6537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10458000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2159000", "operatingCashflow": "21111000", "capitalExpenditures": "16684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8920000", "cashflowFromInvestment": "-10711000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75070000, "cost_of_revenue": 48421000, "gross_profit": 26649000, "research_and_development": null, "selling_general_admin": 13191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14695000, "depreciation_amortisation": 8167000, "ebitda": 22862000, "interest_expense": 323000, "interest_income": null, "other_non_operating": null, "pretax_income": 13955000, "tax_provision": 3597000, "effective_tax_rate": null, "net_income": 10458000, "net_income_continuing_ops": 10358000, "net_income_to_common": 10458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6537000, "short_term_investments": null, "net_receivables": 61624000, "inventory": 9336000, "other_current_assets": null, "total_current_assets": 82316000, "net_ppe": null, "goodwill": 75507000, "intangible_assets": 19678000, "goodwill_and_intangibles": 95185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 355574000, "total_assets": 437890000, "short_term_debt": 4833000, "accounts_payable": 23103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52043000, "long_term_debt": 5721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26063000, "total_liabilities": 78106000, "total_debt": 10554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90069000, "total_equity": 359784000, "shares_outstanding": 85852000, "operating_cash_flow": 21111000, "stock_based_compensation": 1720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8920000, "free_cash_flow": 37795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14695000", "ebitda": "22862000", "netIncome": "10458000", "grossProfit": "26649000", "depreciation": "None", "totalRevenue": "75070000", "costOfRevenue": "48421000", "interestIncome": "None", "incomeBeforeTax": "13955000", "interestExpense": "323000", "operatingIncome": "14695000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3597000", "reportedCurrency": "USD", "netInterestIncome": "-323000", "nonInterestIncome": "None", "operatingExpenses": "11954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8167000", "sellingGeneralAndAdministrative": "13191000", "netIncomeFromContinuingOperations": "10358000" }, "balance": { "goodwill": "75507000", "inventory": "9336000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "437890000", "longTermDebt": "5721000", "shortTermDebt": "4833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19678000", "reportedCurrency": "USD", "retainedEarnings": "-90069000", "totalLiabilities": "78106000", "otherCurrentAssets": "4819000", "totalCurrentAssets": "82316000", "currentLongTermDebt": "4833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355574000", "currentAccountsPayable": "23103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19608000", "totalShareholderEquity": "359784000", "capitalLeaseObligations": "9054000", "otherCurrentLiabilities": "24107000", "totalCurrentLiabilities": "52043000", "otherNonCurrentLiabilities": "4120000", "totalNonCurrentLiabilities": "26063000", "cashAndShortTermInvestments": "6537000", "commonStockSharesOutstanding": "85852000", "intangibleAssetsExcludingGoodwill": "19678000", "cashAndCashEquivalentsAtCarryingValue": "6537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10458000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2159000", "operatingCashflow": "21111000", "capitalExpenditures": "16684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8920000", "cashflowFromInvestment": "-10711000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 75195000, "cost_of_revenue": 47444000, "gross_profit": 27751000, "ebit": 12609000, "ebitda": 19911000, "pretax_income": 12433000, "tax_provision": 1710000, "net_income": 10723000, "net_income_to_common": 10723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5140000, "total_current_assets": 81492000, "total_assets": 441758000, "short_term_debt": 5170000, "long_term_debt": 11692000, "total_debt": 16862000, "total_liabilities": 90602000, "total_equity": 351156000, "shares_outstanding": 85414000, "goodwill_and_intangibles": 97638000 }, "cash_flow": { "operating_cash_flow": 18815000, "capital_expenditure": 12252000, "free_cash_flow": 31067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305120, "ticker_id": 2889, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12609000", "ebitda": "19911000", "netIncome": "10723000", "grossProfit": "27751000", "depreciation": "None", "totalRevenue": "75195000", "costOfRevenue": "47444000", "interestIncome": "None", "incomeBeforeTax": "12433000", "interestExpense": "107000", "operatingIncome": "12609000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1710000", "reportedCurrency": "USD", "netInterestIncome": "-107000", "nonInterestIncome": "None", "operatingExpenses": "15142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7302000", "sellingGeneralAndAdministrative": "15352000", "netIncomeFromContinuingOperations": "10723000" }, "balance": { "goodwill": "76341000", "inventory": "11500000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "441758000", "longTermDebt": "11692000", "shortTermDebt": "5170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21297000", "reportedCurrency": "USD", "retainedEarnings": "-100527000", "totalLiabilities": "90602000", "otherCurrentAssets": "5046000", "totalCurrentAssets": "81492000", "currentLongTermDebt": "5170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360265999", "currentAccountsPayable": "22327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36616000", "totalShareholderEquity": "351156000", "capitalLeaseObligations": "9877000", "otherCurrentLiabilities": "29647000", "totalCurrentLiabilities": "57144000", "otherNonCurrentLiabilities": "4413000", "totalNonCurrentLiabilities": "33458000", "cashAndShortTermInvestments": "5140000", "commonStockSharesOutstanding": "85414000", "intangibleAssetsExcludingGoodwill": "21297000", "cashAndCashEquivalentsAtCarryingValue": "5140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5007000", "operatingCashflow": "18815000", "capitalExpenditures": "12252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2892000", "cashflowFromInvestment": "-52290999", "stockBasedCompensation": "-1185000", "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": "-18235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75195000, "cost_of_revenue": 47444000, "gross_profit": 27751000, "research_and_development": null, "selling_general_admin": 15352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12609000, "depreciation_amortisation": 7302000, "ebitda": 19911000, "interest_expense": 107000, "interest_income": null, "other_non_operating": null, "pretax_income": 12433000, "tax_provision": 1710000, "effective_tax_rate": null, "net_income": 10723000, "net_income_continuing_ops": 10723000, "net_income_to_common": 10723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5140000, "short_term_investments": null, "net_receivables": 59806000, "inventory": 11500000, "other_current_assets": null, "total_current_assets": 81492000, "net_ppe": null, "goodwill": 76341000, "intangible_assets": 21297000, "goodwill_and_intangibles": 97638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360265999, "total_assets": 441758000, "short_term_debt": 5170000, "accounts_payable": 22327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57144000, "long_term_debt": 11692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33458000, "total_liabilities": 90602000, "total_debt": 16862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100527000, "total_equity": 351156000, "shares_outstanding": 85414000, "operating_cash_flow": 18815000, "stock_based_compensation": -1185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52290999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2892000, "free_cash_flow": 31067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12609000", "ebitda": "19911000", "netIncome": "10723000", "grossProfit": "27751000", "depreciation": "None", "totalRevenue": "75195000", "costOfRevenue": "47444000", "interestIncome": "None", "incomeBeforeTax": "12433000", "interestExpense": "107000", "operatingIncome": "12609000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1710000", "reportedCurrency": "USD", "netInterestIncome": "-107000", "nonInterestIncome": "None", "operatingExpenses": "15142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7302000", "sellingGeneralAndAdministrative": "15352000", "netIncomeFromContinuingOperations": "10723000" }, "balance": { "goodwill": "76341000", "inventory": "11500000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "441758000", "longTermDebt": "11692000", "shortTermDebt": "5170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21297000", "reportedCurrency": "USD", "retainedEarnings": "-100527000", "totalLiabilities": "90602000", "otherCurrentAssets": "5046000", "totalCurrentAssets": "81492000", "currentLongTermDebt": "5170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360265999", "currentAccountsPayable": "22327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36616000", "totalShareholderEquity": "351156000", "capitalLeaseObligations": "9877000", "otherCurrentLiabilities": "29647000", "totalCurrentLiabilities": "57144000", "otherNonCurrentLiabilities": "4413000", "totalNonCurrentLiabilities": "33458000", "cashAndShortTermInvestments": "5140000", "commonStockSharesOutstanding": "85414000", "intangibleAssetsExcludingGoodwill": "21297000", "cashAndCashEquivalentsAtCarryingValue": "5140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5007000", "operatingCashflow": "18815000", "capitalExpenditures": "12252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2892000", "cashflowFromInvestment": "-52290999", "stockBasedCompensation": "-1185000", "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": "-18235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 68838000, "cost_of_revenue": 47320000, "gross_profit": 21518000, "ebit": 9089000, "ebitda": 15350000, "pretax_income": 9073000, "tax_provision": 3010000, "net_income": 5654000, "net_income_to_common": 5654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35636000, "total_current_assets": 107818000, "total_assets": 404459000, "short_term_debt": 3636000, "long_term_debt": null, "total_debt": 3636000, "total_liabilities": 70536000, "total_equity": 333923000, "shares_outstanding": 85066000, "goodwill_and_intangibles": 56349000 }, "cash_flow": { "operating_cash_flow": 24702000, "capital_expenditure": 12714000, "free_cash_flow": 37416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305122, "ticker_id": 2889, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9089000", "ebitda": "15350000", "netIncome": "5654000", "grossProfit": "21518000", "depreciation": "None", "totalRevenue": "68838000", "costOfRevenue": "47320000", "interestIncome": "None", "incomeBeforeTax": "9073000", "interestExpense": "None", "operatingIncome": "9089000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3010000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6261000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "47481000", "inventory": "9668000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "404459000", "longTermDebt": "None", "shortTermDebt": "3636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8868000", "reportedCurrency": "None", "retainedEarnings": "-115131000", "totalLiabilities": "70536000", "otherCurrentAssets": "5152000", "totalCurrentAssets": "107818000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296641000", "currentAccountsPayable": "21960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19191000", "totalShareholderEquity": "333923000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23392000", "totalCurrentLiabilities": "48988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21548000", "cashAndShortTermInvestments": "35636000", "commonStockSharesOutstanding": "85066000", "intangibleAssetsExcludingGoodwill": "8868000", "cashAndCashEquivalentsAtCarryingValue": "35636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6063000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1411000", "operatingCashflow": "24702000", "capitalExpenditures": "12714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2842000", "cashflowFromInvestment": "-12215000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68838000, "cost_of_revenue": 47320000, "gross_profit": 21518000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9089000, "depreciation_amortisation": 6261000, "ebitda": 15350000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 9073000, "tax_provision": 3010000, "effective_tax_rate": null, "net_income": 5654000, "net_income_continuing_ops": null, "net_income_to_common": 5654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35636000, "short_term_investments": null, "net_receivables": 57362000, "inventory": 9668000, "other_current_assets": null, "total_current_assets": 107818000, "net_ppe": null, "goodwill": 47481000, "intangible_assets": 8868000, "goodwill_and_intangibles": 56349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296641000, "total_assets": 404459000, "short_term_debt": 3636000, "accounts_payable": 21960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48988000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21548000, "total_liabilities": 70536000, "total_debt": 3636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115131000, "total_equity": 333923000, "shares_outstanding": 85066000, "operating_cash_flow": 24702000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12215000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2842000, "free_cash_flow": 37416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9089000", "ebitda": "15350000", "netIncome": "5654000", "grossProfit": "21518000", "depreciation": "None", "totalRevenue": "68838000", "costOfRevenue": "47320000", "interestIncome": "None", "incomeBeforeTax": "9073000", "interestExpense": "None", "operatingIncome": "9089000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3010000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6261000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "47481000", "inventory": "9668000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "404459000", "longTermDebt": "None", "shortTermDebt": "3636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8868000", "reportedCurrency": "None", "retainedEarnings": "-115131000", "totalLiabilities": "70536000", "otherCurrentAssets": "5152000", "totalCurrentAssets": "107818000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296641000", "currentAccountsPayable": "21960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19191000", "totalShareholderEquity": "333923000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23392000", "totalCurrentLiabilities": "48988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21548000", "cashAndShortTermInvestments": "35636000", "commonStockSharesOutstanding": "85066000", "intangibleAssetsExcludingGoodwill": "8868000", "cashAndCashEquivalentsAtCarryingValue": "35636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6063000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1411000", "operatingCashflow": "24702000", "capitalExpenditures": "12714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2842000", "cashflowFromInvestment": "-12215000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 68233000, "cost_of_revenue": 43549000, "gross_profit": 24684000, "ebit": 11524000, "ebitda": 17696000, "pretax_income": 12254000, "tax_provision": 3470000, "net_income": 8678000, "net_income_to_common": 8678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26012000, "total_current_assets": 102365000, "total_assets": 393682000, "short_term_debt": 3429000, "long_term_debt": 5907000, "total_debt": 9336000, "total_liabilities": 64846999, "total_equity": 328835000, "shares_outstanding": 85423000, "goodwill_and_intangibles": 56911000 }, "cash_flow": { "operating_cash_flow": 20643000, "capital_expenditure": 11694000, "free_cash_flow": 32337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305123, "ticker_id": 2889, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11524000", "ebitda": "17696000", "netIncome": "8678000", "grossProfit": "24684000", "depreciation": "None", "totalRevenue": "68233000", "costOfRevenue": "43549000", "interestIncome": "None", "incomeBeforeTax": "12254000", "interestExpense": "1000", "operatingIncome": "11524000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3470000", "reportedCurrency": "USD", "netInterestIncome": "-1000", "nonInterestIncome": "None", "operatingExpenses": "13160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6172000", "sellingGeneralAndAdministrative": "13657000", "netIncomeFromContinuingOperations": "8784000" }, "balance": { "goodwill": "47555000", "inventory": "11084000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "393682000", "longTermDebt": "5907000", "shortTermDebt": "3429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9356000", "reportedCurrency": "USD", "retainedEarnings": "-120785000", "totalLiabilities": "64846999", "otherCurrentAssets": "4294000", "totalCurrentAssets": "102365000", "currentLongTermDebt": "3429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291317000", "currentAccountsPayable": "22051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19310000", "totalShareholderEquity": "328835000", "capitalLeaseObligations": "9974000", "otherCurrentLiabilities": "18352000", "totalCurrentLiabilities": "43832000", "otherNonCurrentLiabilities": "3678000", "totalNonCurrentLiabilities": "21014999", "cashAndShortTermInvestments": "26012000", "commonStockSharesOutstanding": "85423000", "intangibleAssetsExcludingGoodwill": "9356000", "cashAndCashEquivalentsAtCarryingValue": "26012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1492000", "operatingCashflow": "20643000", "capitalExpenditures": "11694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9320000", "cashflowFromInvestment": "-6229000", "stockBasedCompensation": "1411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6172000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68233000, "cost_of_revenue": 43549000, "gross_profit": 24684000, "research_and_development": null, "selling_general_admin": 13657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11524000, "depreciation_amortisation": 6172000, "ebitda": 17696000, "interest_expense": 1000, "interest_income": null, "other_non_operating": null, "pretax_income": 12254000, "tax_provision": 3470000, "effective_tax_rate": null, "net_income": 8678000, "net_income_continuing_ops": 8784000, "net_income_to_common": 8678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26012000, "short_term_investments": null, "net_receivables": 60975000, "inventory": 11084000, "other_current_assets": null, "total_current_assets": 102365000, "net_ppe": null, "goodwill": 47555000, "intangible_assets": 9356000, "goodwill_and_intangibles": 56911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291317000, "total_assets": 393682000, "short_term_debt": 3429000, "accounts_payable": 22051000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43832000, "long_term_debt": 5907000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21014999, "total_liabilities": 64846999, "total_debt": 9336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120785000, "total_equity": 328835000, "shares_outstanding": 85423000, "operating_cash_flow": 20643000, "stock_based_compensation": 1411000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9320000, "free_cash_flow": 32337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11524000", "ebitda": "17696000", "netIncome": "8678000", "grossProfit": "24684000", "depreciation": "None", "totalRevenue": "68233000", "costOfRevenue": "43549000", "interestIncome": "None", "incomeBeforeTax": "12254000", "interestExpense": "1000", "operatingIncome": "11524000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3470000", "reportedCurrency": "USD", "netInterestIncome": "-1000", "nonInterestIncome": "None", "operatingExpenses": "13160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6172000", "sellingGeneralAndAdministrative": "13657000", "netIncomeFromContinuingOperations": "8784000" }, "balance": { "goodwill": "47555000", "inventory": "11084000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "393682000", "longTermDebt": "5907000", "shortTermDebt": "3429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9356000", "reportedCurrency": "USD", "retainedEarnings": "-120785000", "totalLiabilities": "64846999", "otherCurrentAssets": "4294000", "totalCurrentAssets": "102365000", "currentLongTermDebt": "3429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291317000", "currentAccountsPayable": "22051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19310000", "totalShareholderEquity": "328835000", "capitalLeaseObligations": "9974000", "otherCurrentLiabilities": "18352000", "totalCurrentLiabilities": "43832000", "otherNonCurrentLiabilities": "3678000", "totalNonCurrentLiabilities": "21014999", "cashAndShortTermInvestments": "26012000", "commonStockSharesOutstanding": "85423000", "intangibleAssetsExcludingGoodwill": "9356000", "cashAndCashEquivalentsAtCarryingValue": "26012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1492000", "operatingCashflow": "20643000", "capitalExpenditures": "11694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9320000", "cashflowFromInvestment": "-6229000", "stockBasedCompensation": "1411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6172000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 64777000, "cost_of_revenue": 39527000, "gross_profit": 25250000, "ebit": 13504000, "ebitda": 19306000, "pretax_income": 13890000, "tax_provision": 3515000, "net_income": 10003000, "net_income_to_common": 10003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20832000, "total_current_assets": 105088000, "total_assets": 390010000, "short_term_debt": 3030000, "long_term_debt": 5020000, "total_debt": 8050000, "total_liabilities": 63124000, "total_equity": 326886000, "shares_outstanding": 86996000, "goodwill_and_intangibles": 57184000 }, "cash_flow": { "operating_cash_flow": 8828000, "capital_expenditure": 10011000, "free_cash_flow": 18839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305124, "ticker_id": 2889, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13504000", "ebitda": "19306000", "netIncome": "10003000", "grossProfit": "25250000", "depreciation": "None", "totalRevenue": "64777000", "costOfRevenue": "39527000", "interestIncome": "None", "incomeBeforeTax": "13890000", "interestExpense": "None", "operatingIncome": "13504000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3515000", "reportedCurrency": "USD", "netInterestIncome": "48000", "nonInterestIncome": "None", "operatingExpenses": "11746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5802000", "sellingGeneralAndAdministrative": "11746000", "netIncomeFromContinuingOperations": "10375000" }, "balance": { "goodwill": "47341000", "inventory": "9579000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "390010000", "longTermDebt": "5020000", "shortTermDebt": "3030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9843000", "reportedCurrency": "USD", "retainedEarnings": "-129463000", "totalLiabilities": "63124000", "otherCurrentAssets": "4323000", "totalCurrentAssets": "105088000", "currentLongTermDebt": "3030000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "284922000", "currentAccountsPayable": "19712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18549000", "totalShareholderEquity": "326886000", "capitalLeaseObligations": "10499000", "otherCurrentLiabilities": "17612000", "totalCurrentLiabilities": "40354000", "otherNonCurrentLiabilities": "5942000", "totalNonCurrentLiabilities": "22770000", "cashAndShortTermInvestments": "20832000", "commonStockSharesOutstanding": "86996000", "intangibleAssetsExcludingGoodwill": "9843000", "cashAndCashEquivalentsAtCarryingValue": "20832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5088000", "operatingCashflow": "8828000", "capitalExpenditures": "10011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11675000", "cashflowFromInvestment": "5418000", "stockBasedCompensation": "1185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64777000, "cost_of_revenue": 39527000, "gross_profit": 25250000, "research_and_development": null, "selling_general_admin": 11746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13504000, "depreciation_amortisation": 5802000, "ebitda": 19306000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 13890000, "tax_provision": 3515000, "effective_tax_rate": null, "net_income": 10003000, "net_income_continuing_ops": 10375000, "net_income_to_common": 10003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20832000, "short_term_investments": null, "net_receivables": 70354000, "inventory": 9579000, "other_current_assets": null, "total_current_assets": 105088000, "net_ppe": null, "goodwill": 47341000, "intangible_assets": 9843000, "goodwill_and_intangibles": 57184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 284922000, "total_assets": 390010000, "short_term_debt": 3030000, "accounts_payable": 19712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40354000, "long_term_debt": 5020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22770000, "total_liabilities": 63124000, "total_debt": 8050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -129463000, "total_equity": 326886000, "shares_outstanding": 86996000, "operating_cash_flow": 8828000, "stock_based_compensation": 1185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11675000, "free_cash_flow": 18839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13504000", "ebitda": "19306000", "netIncome": "10003000", "grossProfit": "25250000", "depreciation": "None", "totalRevenue": "64777000", "costOfRevenue": "39527000", "interestIncome": "None", "incomeBeforeTax": "13890000", "interestExpense": "None", "operatingIncome": "13504000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3515000", "reportedCurrency": "USD", "netInterestIncome": "48000", "nonInterestIncome": "None", "operatingExpenses": "11746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5802000", "sellingGeneralAndAdministrative": "11746000", "netIncomeFromContinuingOperations": "10375000" }, "balance": { "goodwill": "47341000", "inventory": "9579000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "390010000", "longTermDebt": "5020000", "shortTermDebt": "3030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9843000", "reportedCurrency": "USD", "retainedEarnings": "-129463000", "totalLiabilities": "63124000", "otherCurrentAssets": "4323000", "totalCurrentAssets": "105088000", "currentLongTermDebt": "3030000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "284922000", "currentAccountsPayable": "19712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18549000", "totalShareholderEquity": "326886000", "capitalLeaseObligations": "10499000", "otherCurrentLiabilities": "17612000", "totalCurrentLiabilities": "40354000", "otherNonCurrentLiabilities": "5942000", "totalNonCurrentLiabilities": "22770000", "cashAndShortTermInvestments": "20832000", "commonStockSharesOutstanding": "86996000", "intangibleAssetsExcludingGoodwill": "9843000", "cashAndCashEquivalentsAtCarryingValue": "20832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5088000", "operatingCashflow": "8828000", "capitalExpenditures": "10011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11675000", "cashflowFromInvestment": "5418000", "stockBasedCompensation": "1185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 57524000, "cost_of_revenue": 35001000, "gross_profit": 22523000, "ebit": 10945000, "ebitda": 16671000, "pretax_income": 10936000, "tax_provision": 2888000, "net_income": 8703000, "net_income_to_common": 8703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17756000, "total_current_assets": 112984000, "total_assets": 393682000, "short_term_debt": 2900000, "long_term_debt": 4827000, "total_debt": 7727000, "total_liabilities": 67187000, "total_equity": 326495000, "shares_outstanding": 87395000, "goodwill_and_intangibles": 57553000 }, "cash_flow": { "operating_cash_flow": -4127000, "capital_expenditure": 13591000, "free_cash_flow": 9464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305125, "ticker_id": 2889, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10945000", "ebitda": "16671000", "netIncome": "8703000", "grossProfit": "22523000", "depreciation": "None", "totalRevenue": "57524000", "costOfRevenue": "35001000", "interestIncome": "None", "incomeBeforeTax": "10936000", "interestExpense": "1868000", "operatingIncome": "11644000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2888000", "reportedCurrency": "USD", "netInterestIncome": "-9000", "nonInterestIncome": "None", "operatingExpenses": "10879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5726000", "sellingGeneralAndAdministrative": "10713000", "netIncomeFromContinuingOperations": "8048000" }, "balance": { "goodwill": "47222000", "inventory": "14659000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "393682000", "longTermDebt": "4827000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10331000", "reportedCurrency": "USD", "retainedEarnings": "-139466000", "totalLiabilities": "67187000", "otherCurrentAssets": "5728000", "totalCurrentAssets": "112984000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280698000", "currentAccountsPayable": "19459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18623000", "totalShareholderEquity": "326495000", "capitalLeaseObligations": "10896000", "otherCurrentLiabilities": "22300000", "totalCurrentLiabilities": "44659000", "otherNonCurrentLiabilities": "5602000", "totalNonCurrentLiabilities": "22528000", "cashAndShortTermInvestments": "17756000", "commonStockSharesOutstanding": "87395000", "intangibleAssetsExcludingGoodwill": "10331000", "cashAndCashEquivalentsAtCarryingValue": "17756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "265000", "operatingCashflow": "-4127000", "capitalExpenditures": "13591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6056000", "cashflowFromInvestment": "-14871000", "stockBasedCompensation": "1128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57524000, "cost_of_revenue": 35001000, "gross_profit": 22523000, "research_and_development": null, "selling_general_admin": 10713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10945000, "depreciation_amortisation": 5726000, "ebitda": 16671000, "interest_expense": 1868000, "interest_income": null, "other_non_operating": null, "pretax_income": 10936000, "tax_provision": 2888000, "effective_tax_rate": null, "net_income": 8703000, "net_income_continuing_ops": 8048000, "net_income_to_common": 8703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17756000, "short_term_investments": null, "net_receivables": 74841000, "inventory": 14659000, "other_current_assets": null, "total_current_assets": 112984000, "net_ppe": null, "goodwill": 47222000, "intangible_assets": 10331000, "goodwill_and_intangibles": 57553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280698000, "total_assets": 393682000, "short_term_debt": 2900000, "accounts_payable": 19459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44659000, "long_term_debt": 4827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22528000, "total_liabilities": 67187000, "total_debt": 7727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139466000, "total_equity": 326495000, "shares_outstanding": 87395000, "operating_cash_flow": -4127000, "stock_based_compensation": 1128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6056000, "free_cash_flow": 9464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10945000", "ebitda": "16671000", "netIncome": "8703000", "grossProfit": "22523000", "depreciation": "None", "totalRevenue": "57524000", "costOfRevenue": "35001000", "interestIncome": "None", "incomeBeforeTax": "10936000", "interestExpense": "1868000", "operatingIncome": "11644000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2888000", "reportedCurrency": "USD", "netInterestIncome": "-9000", "nonInterestIncome": "None", "operatingExpenses": "10879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5726000", "sellingGeneralAndAdministrative": "10713000", "netIncomeFromContinuingOperations": "8048000" }, "balance": { "goodwill": "47222000", "inventory": "14659000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "393682000", "longTermDebt": "4827000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10331000", "reportedCurrency": "USD", "retainedEarnings": "-139466000", "totalLiabilities": "67187000", "otherCurrentAssets": "5728000", "totalCurrentAssets": "112984000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280698000", "currentAccountsPayable": "19459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18623000", "totalShareholderEquity": "326495000", "capitalLeaseObligations": "10896000", "otherCurrentLiabilities": "22300000", "totalCurrentLiabilities": "44659000", "otherNonCurrentLiabilities": "5602000", "totalNonCurrentLiabilities": "22528000", "cashAndShortTermInvestments": "17756000", "commonStockSharesOutstanding": "87395000", "intangibleAssetsExcludingGoodwill": "10331000", "cashAndCashEquivalentsAtCarryingValue": "17756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8703000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "265000", "operatingCashflow": "-4127000", "capitalExpenditures": "13591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6056000", "cashflowFromInvestment": "-14871000", "stockBasedCompensation": "1128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 44207000, "cost_of_revenue": 32067000, "gross_profit": 12140000, "ebit": 1796000, "ebitda": 8765000, "pretax_income": 853000, "tax_provision": -14016000, "net_income": -174298000, "net_income_to_common": -174298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42907000, "total_current_assets": 116974000, "total_assets": 389606000, "short_term_debt": 8457000, "long_term_debt": 5506000, "total_debt": 13963000, "total_liabilities": 73152000, "total_equity": 316454000, "shares_outstanding": 87490000, "goodwill_and_intangibles": 58325000 }, "cash_flow": { "operating_cash_flow": 2765000, "capital_expenditure": 9472000, "free_cash_flow": 12237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305127, "ticker_id": 2889, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1796000", "ebitda": "8765000", "netIncome": "-174298000", "grossProfit": "12140000", "depreciation": "None", "totalRevenue": "44207000", "costOfRevenue": "32067000", "interestIncome": "None", "incomeBeforeTax": "853000", "interestExpense": "943000", "operatingIncome": "1234000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14016000", "reportedCurrency": "USD", "netInterestIncome": "-943000", "nonInterestIncome": "None", "operatingExpenses": "10906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6969000", "sellingGeneralAndAdministrative": "11005000", "netIncomeFromContinuingOperations": "14869000" }, "balance": { "goodwill": "47461000", "inventory": "14910000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "389606000", "longTermDebt": "5506000", "shortTermDebt": "8457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10864000", "reportedCurrency": "USD", "retainedEarnings": "-148161000", "totalLiabilities": "73152000", "otherCurrentAssets": "4596000", "totalCurrentAssets": "116974000", "currentLongTermDebt": "8457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272632000", "currentAccountsPayable": "19130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23920000", "totalShareholderEquity": "316454000", "capitalLeaseObligations": "9957000", "otherCurrentLiabilities": "23572000", "totalCurrentLiabilities": "51159000", "otherNonCurrentLiabilities": "5321000", "totalNonCurrentLiabilities": "21993000", "cashAndShortTermInvestments": "42907000", "commonStockSharesOutstanding": "87490000", "intangibleAssetsExcludingGoodwill": "10864000", "cashAndCashEquivalentsAtCarryingValue": "42907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174298000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2677000", "operatingCashflow": "2765000", "capitalExpenditures": "9472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35838000", "cashflowFromInvestment": "40173000", "stockBasedCompensation": "997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44207000, "cost_of_revenue": 32067000, "gross_profit": 12140000, "research_and_development": null, "selling_general_admin": 11005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1796000, "depreciation_amortisation": 6969000, "ebitda": 8765000, "interest_expense": 943000, "interest_income": null, "other_non_operating": null, "pretax_income": 853000, "tax_provision": -14016000, "effective_tax_rate": null, "net_income": -174298000, "net_income_continuing_ops": 14869000, "net_income_to_common": -174298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42907000, "short_term_investments": null, "net_receivables": 54561000, "inventory": 14910000, "other_current_assets": null, "total_current_assets": 116974000, "net_ppe": null, "goodwill": 47461000, "intangible_assets": 10864000, "goodwill_and_intangibles": 58325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 272632000, "total_assets": 389606000, "short_term_debt": 8457000, "accounts_payable": 19130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51159000, "long_term_debt": 5506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21993000, "total_liabilities": 73152000, "total_debt": 13963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148161000, "total_equity": 316454000, "shares_outstanding": 87490000, "operating_cash_flow": 2765000, "stock_based_compensation": 997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35838000, "free_cash_flow": 12237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1796000", "ebitda": "8765000", "netIncome": "-174298000", "grossProfit": "12140000", "depreciation": "None", "totalRevenue": "44207000", "costOfRevenue": "32067000", "interestIncome": "None", "incomeBeforeTax": "853000", "interestExpense": "943000", "operatingIncome": "1234000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14016000", "reportedCurrency": "USD", "netInterestIncome": "-943000", "nonInterestIncome": "None", "operatingExpenses": "10906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6969000", "sellingGeneralAndAdministrative": "11005000", "netIncomeFromContinuingOperations": "14869000" }, "balance": { "goodwill": "47461000", "inventory": "14910000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "389606000", "longTermDebt": "5506000", "shortTermDebt": "8457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10864000", "reportedCurrency": "USD", "retainedEarnings": "-148161000", "totalLiabilities": "73152000", "otherCurrentAssets": "4596000", "totalCurrentAssets": "116974000", "currentLongTermDebt": "8457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272632000", "currentAccountsPayable": "19130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23920000", "totalShareholderEquity": "316454000", "capitalLeaseObligations": "9957000", "otherCurrentLiabilities": "23572000", "totalCurrentLiabilities": "51159000", "otherNonCurrentLiabilities": "5321000", "totalNonCurrentLiabilities": "21993000", "cashAndShortTermInvestments": "42907000", "commonStockSharesOutstanding": "87490000", "intangibleAssetsExcludingGoodwill": "10864000", "cashAndCashEquivalentsAtCarryingValue": "42907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174298000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2677000", "operatingCashflow": "2765000", "capitalExpenditures": "9472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35838000", "cashflowFromInvestment": "40173000", "stockBasedCompensation": "997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 66791000, "cost_of_revenue": 42517000, "gross_profit": 24274000, "ebit": 12020000, "ebitda": 17694000, "pretax_income": 11111000, "tax_provision": 2483000, "net_income": 8040000, "net_income_to_common": 8040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35087000, "total_current_assets": 331626000, "total_assets": 624800000, "short_term_debt": 17591000, "long_term_debt": 40392000, "total_debt": 57983000, "total_liabilities": 198191000, "total_equity": 426609000, "shares_outstanding": 87626000, "goodwill_and_intangibles": 62839000 }, "cash_flow": { "operating_cash_flow": 27581000, "capital_expenditure": 6586000, "free_cash_flow": 34167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305128, "ticker_id": 2889, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12020000", "ebitda": "17694000", "netIncome": "8040000", "grossProfit": "24274000", "depreciation": "None", "totalRevenue": "66791000", "costOfRevenue": "42517000", "interestIncome": "None", "incomeBeforeTax": "11111000", "interestExpense": "1796000", "operatingIncome": "12075000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2483000", "reportedCurrency": "USD", "netInterestIncome": "-1796000", "nonInterestIncome": "None", "operatingExpenses": "12199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5674000", "sellingGeneralAndAdministrative": "26381000", "netIncomeFromContinuingOperations": "8040000" }, "balance": { "goodwill": "47259000", "inventory": "127421000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "624800000", "longTermDebt": "40392000", "shortTermDebt": "17591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15580000", "reportedCurrency": "USD", "retainedEarnings": "26137000", "totalLiabilities": "198191000", "otherCurrentAssets": "10284000", "totalCurrentAssets": "331626000", "currentLongTermDebt": "17591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293174000", "currentAccountsPayable": "69153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74570000", "totalShareholderEquity": "426609000", "capitalLeaseObligations": "16587000", "otherCurrentLiabilities": "40162000", "totalCurrentLiabilities": "126906000", "otherNonCurrentLiabilities": "7463000", "totalNonCurrentLiabilities": "71285000", "cashAndShortTermInvestments": "35087000", "commonStockSharesOutstanding": "87626000", "intangibleAssetsExcludingGoodwill": "15580000", "cashAndCashEquivalentsAtCarryingValue": "35087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8040000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3908000", "operatingCashflow": "27581000", "capitalExpenditures": "6586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25577000", "cashflowFromInvestment": "-4302000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66791000, "cost_of_revenue": 42517000, "gross_profit": 24274000, "research_and_development": null, "selling_general_admin": 26381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12020000, "depreciation_amortisation": 5674000, "ebitda": 17694000, "interest_expense": 1796000, "interest_income": null, "other_non_operating": null, "pretax_income": 11111000, "tax_provision": 2483000, "effective_tax_rate": null, "net_income": 8040000, "net_income_continuing_ops": 8040000, "net_income_to_common": 8040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35087000, "short_term_investments": null, "net_receivables": 158834000, "inventory": 127421000, "other_current_assets": null, "total_current_assets": 331626000, "net_ppe": null, "goodwill": 47259000, "intangible_assets": 15580000, "goodwill_and_intangibles": 62839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293174000, "total_assets": 624800000, "short_term_debt": 17591000, "accounts_payable": 69153000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126906000, "long_term_debt": 40392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71285000, "total_liabilities": 198191000, "total_debt": 57983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26137000, "total_equity": 426609000, "shares_outstanding": 87626000, "operating_cash_flow": 27581000, "stock_based_compensation": 1627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25577000, "free_cash_flow": 34167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12020000", "ebitda": "17694000", "netIncome": "8040000", "grossProfit": "24274000", "depreciation": "None", "totalRevenue": "66791000", "costOfRevenue": "42517000", "interestIncome": "None", "incomeBeforeTax": "11111000", "interestExpense": "1796000", "operatingIncome": "12075000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2483000", "reportedCurrency": "USD", "netInterestIncome": "-1796000", "nonInterestIncome": "None", "operatingExpenses": "12199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5674000", "sellingGeneralAndAdministrative": "26381000", "netIncomeFromContinuingOperations": "8040000" }, "balance": { "goodwill": "47259000", "inventory": "127421000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "624800000", "longTermDebt": "40392000", "shortTermDebt": "17591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15580000", "reportedCurrency": "USD", "retainedEarnings": "26137000", "totalLiabilities": "198191000", "otherCurrentAssets": "10284000", "totalCurrentAssets": "331626000", "currentLongTermDebt": "17591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293174000", "currentAccountsPayable": "69153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74570000", "totalShareholderEquity": "426609000", "capitalLeaseObligations": "16587000", "otherCurrentLiabilities": "40162000", "totalCurrentLiabilities": "126906000", "otherNonCurrentLiabilities": "7463000", "totalNonCurrentLiabilities": "71285000", "cashAndShortTermInvestments": "35087000", "commonStockSharesOutstanding": "87626000", "intangibleAssetsExcludingGoodwill": "15580000", "cashAndCashEquivalentsAtCarryingValue": "35087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8040000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3908000", "operatingCashflow": "27581000", "capitalExpenditures": "6586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25577000", "cashflowFromInvestment": "-4302000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 48967000, "cost_of_revenue": 31325000, "gross_profit": 17642000, "ebit": 6721000, "ebitda": 14132000, "pretax_income": 5961000, "tax_provision": 1907000, "net_income": 7293000, "net_income_to_common": 7293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37695000, "total_current_assets": 347918000, "total_assets": 640829000, "short_term_debt": 16433000, "long_term_debt": 61005000, "total_debt": 77438000, "total_liabilities": 219240000, "total_equity": 421589000, "shares_outstanding": 87245000, "goodwill_and_intangibles": 63576000 }, "cash_flow": { "operating_cash_flow": 11950000, "capital_expenditure": 13882000, "free_cash_flow": 25832000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305129, "ticker_id": 2889, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6721000", "ebitda": "14132000", "netIncome": "7293000", "grossProfit": "17642000", "depreciation": "None", "totalRevenue": "48967000", "costOfRevenue": "31325000", "interestIncome": "None", "incomeBeforeTax": "5961000", "interestExpense": "1750000", "operatingIncome": "6062000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1907000", "reportedCurrency": "USD", "netInterestIncome": "-1750000", "nonInterestIncome": "None", "operatingExpenses": "11580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7411000", "sellingGeneralAndAdministrative": "24344000", "netIncomeFromContinuingOperations": "7293000" }, "balance": { "goodwill": "47253000", "inventory": "131599000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "640829000", "longTermDebt": "61005000", "shortTermDebt": "16433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16323000", "reportedCurrency": "USD", "retainedEarnings": "18137000", "totalLiabilities": "219240000", "otherCurrentAssets": "8901000", "totalCurrentAssets": "347918000", "currentLongTermDebt": "16433000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292911000", "currentAccountsPayable": "68370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94917000", "totalShareholderEquity": "421589000", "capitalLeaseObligations": "17479000", "otherCurrentLiabilities": "39792000", "totalCurrentLiabilities": "124595000", "otherNonCurrentLiabilities": "8905000", "totalNonCurrentLiabilities": "94645000", "cashAndShortTermInvestments": "37695000", "commonStockSharesOutstanding": "87245000", "intangibleAssetsExcludingGoodwill": "16323000", "cashAndCashEquivalentsAtCarryingValue": "37695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8250000", "operatingCashflow": "11950000", "capitalExpenditures": "13882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589000", "cashflowFromInvestment": "-12739000", "stockBasedCompensation": "1495000", "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": "7411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48967000, "cost_of_revenue": 31325000, "gross_profit": 17642000, "research_and_development": null, "selling_general_admin": 24344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6721000, "depreciation_amortisation": 7411000, "ebitda": 14132000, "interest_expense": 1750000, "interest_income": null, "other_non_operating": null, "pretax_income": 5961000, "tax_provision": 1907000, "effective_tax_rate": null, "net_income": 7293000, "net_income_continuing_ops": 7293000, "net_income_to_common": 7293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37695000, "short_term_investments": null, "net_receivables": 169723000, "inventory": 131599000, "other_current_assets": null, "total_current_assets": 347918000, "net_ppe": null, "goodwill": 47253000, "intangible_assets": 16323000, "goodwill_and_intangibles": 63576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 292911000, "total_assets": 640829000, "short_term_debt": 16433000, "accounts_payable": 68370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124595000, "long_term_debt": 61005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 94645000, "total_liabilities": 219240000, "total_debt": 77438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18137000, "total_equity": 421589000, "shares_outstanding": 87245000, "operating_cash_flow": 11950000, "stock_based_compensation": 1495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13882000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 589000, "free_cash_flow": 25832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6721000", "ebitda": "14132000", "netIncome": "7293000", "grossProfit": "17642000", "depreciation": "None", "totalRevenue": "48967000", "costOfRevenue": "31325000", "interestIncome": "None", "incomeBeforeTax": "5961000", "interestExpense": "1750000", "operatingIncome": "6062000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1907000", "reportedCurrency": "USD", "netInterestIncome": "-1750000", "nonInterestIncome": "None", "operatingExpenses": "11580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7411000", "sellingGeneralAndAdministrative": "24344000", "netIncomeFromContinuingOperations": "7293000" }, "balance": { "goodwill": "47253000", "inventory": "131599000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "640829000", "longTermDebt": "61005000", "shortTermDebt": "16433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16323000", "reportedCurrency": "USD", "retainedEarnings": "18137000", "totalLiabilities": "219240000", "otherCurrentAssets": "8901000", "totalCurrentAssets": "347918000", "currentLongTermDebt": "16433000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292911000", "currentAccountsPayable": "68370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94917000", "totalShareholderEquity": "421589000", "capitalLeaseObligations": "17479000", "otherCurrentLiabilities": "39792000", "totalCurrentLiabilities": "124595000", "otherNonCurrentLiabilities": "8905000", "totalNonCurrentLiabilities": "94645000", "cashAndShortTermInvestments": "37695000", "commonStockSharesOutstanding": "87245000", "intangibleAssetsExcludingGoodwill": "16323000", "cashAndCashEquivalentsAtCarryingValue": "37695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8250000", "operatingCashflow": "11950000", "capitalExpenditures": "13882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "589000", "cashflowFromInvestment": "-12739000", "stockBasedCompensation": "1495000", "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": "7411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 46455000, "cost_of_revenue": 30566000, "gross_profit": 15889000, "ebit": 6794000, "ebitda": 20478000, "pretax_income": 5841000, "tax_provision": 673000, "net_income": -476000, "net_income_to_common": -476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 789000, "total_current_assets": 357224000, "total_assets": 642336000, "short_term_debt": 6319000, "long_term_debt": 55710000, "total_debt": 62029000, "total_liabilities": 226972000, "total_equity": 415364000, "shares_outstanding": 85003000, "goodwill_and_intangibles": 59744000 }, "cash_flow": { "operating_cash_flow": 36159000, "capital_expenditure": 9098000, "free_cash_flow": 45257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305130, "ticker_id": 2889, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6794000", "ebitda": "20478000", "netIncome": "-476000", "grossProfit": "15889000", "depreciation": "None", "totalRevenue": "46455000", "costOfRevenue": "30566000", "interestIncome": "None", "incomeBeforeTax": "5841000", "interestExpense": "1919000", "operatingIncome": "10538000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "673000", "reportedCurrency": "USD", "netInterestIncome": "-1919000", "nonInterestIncome": "None", "operatingExpenses": "5351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13684000", "sellingGeneralAndAdministrative": "23329000", "netIncomeFromContinuingOperations": "-476000" }, "balance": { "goodwill": "47283000", "inventory": "18606000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "642336000", "longTermDebt": "55710000", "shortTermDebt": "6319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12461000", "reportedCurrency": "USD", "retainedEarnings": "10773000", "totalLiabilities": "226972000", "otherCurrentAssets": "295011000", "totalCurrentAssets": "357224000", "currentLongTermDebt": "6319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285112000", "currentAccountsPayable": "16345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72742000", "totalShareholderEquity": "415364000", "capitalLeaseObligations": "10713000", "otherCurrentLiabilities": "113620000", "totalCurrentLiabilities": "136284000", "otherNonCurrentLiabilities": "4191000", "totalNonCurrentLiabilities": "90688000", "cashAndShortTermInvestments": "789000", "commonStockSharesOutstanding": "85003000", "intangibleAssetsExcludingGoodwill": "12461000", "cashAndCashEquivalentsAtCarryingValue": "789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4416000", "operatingCashflow": "36159000", "capitalExpenditures": "9098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18879000", "cashflowFromInvestment": "-7863000", "stockBasedCompensation": "1671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46455000, "cost_of_revenue": 30566000, "gross_profit": 15889000, "research_and_development": null, "selling_general_admin": 23329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6794000, "depreciation_amortisation": 13684000, "ebitda": 20478000, "interest_expense": 1919000, "interest_income": null, "other_non_operating": null, "pretax_income": 5841000, "tax_provision": 673000, "effective_tax_rate": null, "net_income": -476000, "net_income_continuing_ops": -476000, "net_income_to_common": -476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 789000, "short_term_investments": null, "net_receivables": 42818000, "inventory": 18606000, "other_current_assets": null, "total_current_assets": 357224000, "net_ppe": null, "goodwill": 47283000, "intangible_assets": 12461000, "goodwill_and_intangibles": 59744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285112000, "total_assets": 642336000, "short_term_debt": 6319000, "accounts_payable": 16345000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136284000, "long_term_debt": 55710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90688000, "total_liabilities": 226972000, "total_debt": 62029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10773000, "total_equity": 415364000, "shares_outstanding": 85003000, "operating_cash_flow": 36159000, "stock_based_compensation": 1671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7863000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18879000, "free_cash_flow": 45257000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6794000", "ebitda": "20478000", "netIncome": "-476000", "grossProfit": "15889000", "depreciation": "None", "totalRevenue": "46455000", "costOfRevenue": "30566000", "interestIncome": "None", "incomeBeforeTax": "5841000", "interestExpense": "1919000", "operatingIncome": "10538000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "673000", "reportedCurrency": "USD", "netInterestIncome": "-1919000", "nonInterestIncome": "None", "operatingExpenses": "5351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13684000", "sellingGeneralAndAdministrative": "23329000", "netIncomeFromContinuingOperations": "-476000" }, "balance": { "goodwill": "47283000", "inventory": "18606000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "642336000", "longTermDebt": "55710000", "shortTermDebt": "6319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12461000", "reportedCurrency": "USD", "retainedEarnings": "10773000", "totalLiabilities": "226972000", "otherCurrentAssets": "295011000", "totalCurrentAssets": "357224000", "currentLongTermDebt": "6319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285112000", "currentAccountsPayable": "16345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72742000", "totalShareholderEquity": "415364000", "capitalLeaseObligations": "10713000", "otherCurrentLiabilities": "113620000", "totalCurrentLiabilities": "136284000", "otherNonCurrentLiabilities": "4191000", "totalNonCurrentLiabilities": "90688000", "cashAndShortTermInvestments": "789000", "commonStockSharesOutstanding": "85003000", "intangibleAssetsExcludingGoodwill": "12461000", "cashAndCashEquivalentsAtCarryingValue": "789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4416000", "operatingCashflow": "36159000", "capitalExpenditures": "9098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18879000", "cashflowFromInvestment": "-7863000", "stockBasedCompensation": "1671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 57262000, "cost_of_revenue": 37602000, "gross_profit": 19660000, "ebit": 5759000, "ebitda": 13463000, "pretax_income": 4742000, "tax_provision": 2062000, "net_income": 7670000, "net_income_to_common": 7670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26611000, "total_current_assets": 378093000, "total_assets": 662035000, "short_term_debt": 24818000, "long_term_debt": 60896000, "total_debt": 85714000, "total_liabilities": 248068000, "total_equity": 413967000, "shares_outstanding": 88034000, "goodwill_and_intangibles": 64888000 }, "cash_flow": { "operating_cash_flow": 26994000, "capital_expenditure": 4787000, "free_cash_flow": 31781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305132, "ticker_id": 2889, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5759000", "ebitda": "13463000", "netIncome": "7670000", "grossProfit": "19660000", "depreciation": "None", "totalRevenue": "57262000", "costOfRevenue": "37602000", "interestIncome": "None", "incomeBeforeTax": "4742000", "interestExpense": "1017000", "operatingIncome": "6273000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2062000", "reportedCurrency": "USD", "netInterestIncome": "-1017000", "nonInterestIncome": "None", "operatingExpenses": "13387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7704000", "sellingGeneralAndAdministrative": "13910000", "netIncomeFromContinuingOperations": "2680000" }, "balance": { "goodwill": "47138000", "inventory": "143252000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "662035000", "longTermDebt": "60896000", "shortTermDebt": "24818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17750000", "reportedCurrency": "USD", "retainedEarnings": "11441000", "totalLiabilities": "248068000", "otherCurrentAssets": "12961000", "totalCurrentAssets": "378093000", "currentLongTermDebt": "24818000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283942000", "currentAccountsPayable": "81423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103933000", "totalShareholderEquity": "413967000", "capitalLeaseObligations": "18219000", "otherCurrentLiabilities": "46815000", "totalCurrentLiabilities": "153056000", "otherNonCurrentLiabilities": "8714000", "totalNonCurrentLiabilities": "95012000", "cashAndShortTermInvestments": "26611000", "commonStockSharesOutstanding": "88034000", "intangibleAssetsExcludingGoodwill": "17750000", "cashAndCashEquivalentsAtCarryingValue": "26611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1280000", "operatingCashflow": "26994000", "capitalExpenditures": "4787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19156000", "cashflowFromInvestment": "-2870000", "stockBasedCompensation": "1669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57262000, "cost_of_revenue": 37602000, "gross_profit": 19660000, "research_and_development": null, "selling_general_admin": 13910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5759000, "depreciation_amortisation": 7704000, "ebitda": 13463000, "interest_expense": 1017000, "interest_income": null, "other_non_operating": null, "pretax_income": 4742000, "tax_provision": 2062000, "effective_tax_rate": null, "net_income": 7670000, "net_income_continuing_ops": 2680000, "net_income_to_common": 7670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26611000, "short_term_investments": null, "net_receivables": 195269000, "inventory": 143252000, "other_current_assets": null, "total_current_assets": 378093000, "net_ppe": null, "goodwill": 47138000, "intangible_assets": 17750000, "goodwill_and_intangibles": 64888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283942000, "total_assets": 662035000, "short_term_debt": 24818000, "accounts_payable": 81423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153056000, "long_term_debt": 60896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 95012000, "total_liabilities": 248068000, "total_debt": 85714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11441000, "total_equity": 413967000, "shares_outstanding": 88034000, "operating_cash_flow": 26994000, "stock_based_compensation": 1669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19156000, "free_cash_flow": 31781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5759000", "ebitda": "13463000", "netIncome": "7670000", "grossProfit": "19660000", "depreciation": "None", "totalRevenue": "57262000", "costOfRevenue": "37602000", "interestIncome": "None", "incomeBeforeTax": "4742000", "interestExpense": "1017000", "operatingIncome": "6273000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2062000", "reportedCurrency": "USD", "netInterestIncome": "-1017000", "nonInterestIncome": "None", "operatingExpenses": "13387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7704000", "sellingGeneralAndAdministrative": "13910000", "netIncomeFromContinuingOperations": "2680000" }, "balance": { "goodwill": "47138000", "inventory": "143252000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "662035000", "longTermDebt": "60896000", "shortTermDebt": "24818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17750000", "reportedCurrency": "USD", "retainedEarnings": "11441000", "totalLiabilities": "248068000", "otherCurrentAssets": "12961000", "totalCurrentAssets": "378093000", "currentLongTermDebt": "24818000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283942000", "currentAccountsPayable": "81423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103933000", "totalShareholderEquity": "413967000", "capitalLeaseObligations": "18219000", "otherCurrentLiabilities": "46815000", "totalCurrentLiabilities": "153056000", "otherNonCurrentLiabilities": "8714000", "totalNonCurrentLiabilities": "95012000", "cashAndShortTermInvestments": "26611000", "commonStockSharesOutstanding": "88034000", "intangibleAssetsExcludingGoodwill": "17750000", "cashAndCashEquivalentsAtCarryingValue": "26611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1280000", "operatingCashflow": "26994000", "capitalExpenditures": "4787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19156000", "cashflowFromInvestment": "-2870000", "stockBasedCompensation": "1669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "income_statement": { "revenue": 183256000, "cost_of_revenue": 150170000, "gross_profit": 33086000, "ebit": 5980000, "ebitda": 13888000, "pretax_income": 3834000, "tax_provision": 2132000, "net_income": 1702000, "net_income_to_common": 1702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22353000, "total_current_assets": 377062000, "total_assets": 664951000, "short_term_debt": 21654000, "long_term_debt": null, "total_debt": 21654000, "total_liabilities": 250818000, "total_equity": 414133000, "shares_outstanding": 87473000, "goodwill_and_intangibles": 66039000 }, "cash_flow": { "operating_cash_flow": 7404000, "capital_expenditure": 8375000, "free_cash_flow": 15779000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305133, "ticker_id": 2889, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:50.762096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5980000", "ebitda": "13888000", "netIncome": "1702000", "grossProfit": "33086000", "depreciation": "None", "totalRevenue": "183256000", "costOfRevenue": "150170000", "interestIncome": "None", "incomeBeforeTax": "3834000", "interestExpense": "2146000", "operatingIncome": "5878000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2132000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7908000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "47273000", "inventory": "147113000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "664951000", "longTermDebt": "None", "shortTermDebt": "21654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18766000", "reportedCurrency": "None", "retainedEarnings": "3903000", "totalLiabilities": "250818000", "otherCurrentAssets": "14231000", "totalCurrentAssets": "377062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287889000", "currentAccountsPayable": "79437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116964000", "totalShareholderEquity": "414133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39327000", "totalCurrentLiabilities": "140418000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "110400000", "cashAndShortTermInvestments": "22353000", "commonStockSharesOutstanding": "87473000", "intangibleAssetsExcludingGoodwill": "18766000", "cashAndCashEquivalentsAtCarryingValue": "22353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "430000", "operatingCashflow": "7404000", "capitalExpenditures": "8375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12742000", "cashflowFromInvestment": "4122000", "stockBasedCompensation": "1560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183256000, "cost_of_revenue": 150170000, "gross_profit": 33086000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5980000, "depreciation_amortisation": 7908000, "ebitda": 13888000, "interest_expense": 2146000, "interest_income": null, "other_non_operating": null, "pretax_income": 3834000, "tax_provision": 2132000, "effective_tax_rate": null, "net_income": 1702000, "net_income_continuing_ops": null, "net_income_to_common": 1702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22353000, "short_term_investments": null, "net_receivables": 193365000, "inventory": 147113000, "other_current_assets": null, "total_current_assets": 377062000, "net_ppe": null, "goodwill": 47273000, "intangible_assets": 18766000, "goodwill_and_intangibles": 66039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287889000, "total_assets": 664951000, "short_term_debt": 21654000, "accounts_payable": 79437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140418000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110400000, "total_liabilities": 250818000, "total_debt": 21654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3903000, "total_equity": 414133000, "shares_outstanding": 87473000, "operating_cash_flow": 7404000, "stock_based_compensation": 1560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12742000, "free_cash_flow": 15779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5980000", "ebitda": "13888000", "netIncome": "1702000", "grossProfit": "33086000", "depreciation": "None", "totalRevenue": "183256000", "costOfRevenue": "150170000", "interestIncome": "None", "incomeBeforeTax": "3834000", "interestExpense": "2146000", "operatingIncome": "5878000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2132000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7908000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "47273000", "inventory": "147113000", "commonStock": "1117000", "currentDebt": "None", "investments": "None", "totalAssets": "664951000", "longTermDebt": "None", "shortTermDebt": "21654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18766000", "reportedCurrency": "None", "retainedEarnings": "3903000", "totalLiabilities": "250818000", "otherCurrentAssets": "14231000", "totalCurrentAssets": "377062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287889000", "currentAccountsPayable": "79437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116964000", "totalShareholderEquity": "414133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39327000", "totalCurrentLiabilities": "140418000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "110400000", "cashAndShortTermInvestments": "22353000", "commonStockSharesOutstanding": "87473000", "intangibleAssetsExcludingGoodwill": "18766000", "cashAndCashEquivalentsAtCarryingValue": "22353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "430000", "operatingCashflow": "7404000", "capitalExpenditures": "8375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12742000", "cashflowFromInvestment": "4122000", "stockBasedCompensation": "1560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7908000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }