{ "ticker": { "uuid": "9d6b46c6-547f-4ea4-af38-d9d645817686", "symbol": "CTO", "name": "CTO Realty Growth Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/9d6b46c6-547f-4ea4-af38-d9d645817686/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d6b46c6-547f-4ea4-af38-d9d645817686/" }, "ticker_metadata": { "id": 878, "uuid": "9d6b46c6-547f-4ea4-af38-d9d645817686", "symbol": "CTO", "name": "CTO Realty Growth Inc", "asset_type": "equity", "market_cap": 697293000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "CTO Realty Growth, Inc. is a Florida-based publicly traded real estate company owning approximately 2 income properties.", "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": "9d6b46c6-547f-4ea4-af38-d9d645817686", "symbol": "CTO", "name": "CTO Realty Growth Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/9d6b46c6-547f-4ea4-af38-d9d645817686/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d6b46c6-547f-4ea4-af38-d9d645817686/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.28, "quality": 0.27, "momentum": 0.7, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 20.52, "market_cap": 667370687.76, "pe_ratio": 47.1573, "earnings_yield": 0.0212, "ebitda_to_ev": 0.1011, "shareholder_yield": 0.0856, "roe": 0.0246, "piotroski_f_score": 6, "momentum_12_1": 0.1874, "volatility_252d": 0.1917 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:25.370406+00:00", "batch_id": "" }, "size": { "price_close": 20.52, "market_cap": 667370687.76, "market_cap_usd": 667370687.76, "enterprise_value": 1308620687.76, "shares_outstanding": 32522938, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 47.1573, "pb_ratio": 1.1599, "ptbv_ratio": 1.3651, "ps_ratio": 4.3082, "pcf_ratio": 9.6871, "pfcf_ratio": 4.1132, "ev_ebitda": 9.896, "ev_ebit": 31.2305, "ev_sales": 8.4478, "ev_fcf": 8.0655, "earnings_yield": 0.0212, "fcf_yield": 0.124, "price_to_sales": 4.3082, "price_to_book": 1.1599, "price_to_cashflow": 9.6871, "ebitda_to_ev": 0.1011, "sales_yield": 0.1184 }, "yield": { "dividend_yield": 0.0856, "buyback_yield": 0, "shareholder_yield": 0.0856, "debt_paydown_yield": null, "total_yield": 0.0856 }, "quality": { "gross_margin": -0.0279, "operating_margin": 0.2705, "net_margin": 0.0914, "ebitda_margin": 0.8537, "fcf_margin": 1.0474, "roe": 0.0246, "roa": 0.0109, "roic": 0.0336, "roc_greenblatt": null, "asset_turnover": 0.1192, "cash_conversion": 11.4647, "accruals_ratio": -0.0421, "sbc_to_revenue": 0.0276, "piotroski_f_score": 6, "altman_z_score": 1.1593, "earnings_stability_5y": 14.3433, "revenue_stability_5y": 0.4185, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0033, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2589, "net_debt_to_ebitda": 4.8492, "debt_to_assets": 0.4998, "interest_coverage": 1.4931, "current_ratio": 7.2279, "quick_ratio": 7.2188, "net_debt": 641250000, "local_beta": 0.0011, "volatility_252d": 0.1917, "volatility_60d": 0.4066, "max_drawdown_12m": -0.1347, "risk_adjusted_momentum": 0.9773 }, "growth": { "revenue_growth_1y": 0.1717, "revenue_growth_3y_cagr": 0.2202, "revenue_growth_5y_cagr": 0.2154, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.473, "eps_growth_5y_cagr": -0.3365, "fcf_growth_1y": -0.6574, "book_value_growth_1y": -0.2718, "revenue_growth": 0.1717, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0113, "price_return_3m": 0.0588, "price_return_6m": 0.188, "price_return_9m": 0.2557, "price_return_12m": 0.2008, "price_return_12m_ex1m": 0.1874, "momentum_6m": 0.188, "momentum_12m": 0.2008, "momentum_12_1": 0.1874, "distance_from_52w_high": -0.0015, "distance_from_52w_low": 0.4013, "relative_strength": 0.1009 }, "raw_ttm": { "revenue_ttm": 154907000, "gross_profit_ttm": -4323000, "ebit_ttm": 41902000, "ebitda_ttm": 132237000, "net_income_ttm": 14152000, "eps_diluted_ttm": 0.4351, "operating_cash_flow_ttm": 68893000, "capital_expenditure_ttm": 93356000, "fcf_ttm": 162249000, "dividends_paid_ttm": 57110000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28063000, "cash_and_equivalents": 8282000, "total_current_assets": 239806000, "total_current_liabilities": 33178000, "net_ppe": null, "total_assets": 1299667000, "total_debt": 649532000, "total_equity": 575363000, "net_working_capital": 216275000, "book_value_per_share": 17.691, "retained_earnings": 176442000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 488884000, "tangible_book_per_share": 15.032 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 75, "rank_pcf": 42, "rank_ev_ebitda": 38, "rank_ev_ebit": 84, "rank_earnings_yield": 83, "rank_fcf_yield": 32, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 67, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 97, "rank_fcf_margin": 5, "rank_piotroski": 34, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 43 }, "composites": { "value_composite": 72, "quality_composite": 73, "momentum_composite": 30, "growth_composite": 77, "yield_composite": 6, "svqf_composite": 91, "vc1_composite": 70, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.275, "os_score": 0.27, "value_percentile": 0.28, "quality_percentile": 0.27, "momentum_percentile": 0.7, "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": 10, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3749, "ticker_id": 878, "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": "2026-06-07T06:52:25.370406+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.52, "market_cap": 667370687.76, "market_cap_usd": 667370687.76, "enterprise_value": 1308620687.76, "shares_outstanding": 32522938, "fx_rate_to_usd": null, "pe_ratio": 47.15734085, "pb_ratio": 1.15991242, "ptbv_ratio": 1.36509006, "ps_ratio": 4.30820226, "pcf_ratio": 9.68706092, "pfcf_ratio": 4.11324993, "ev_ebitda": 9.89602523, "ev_ebit": 31.2305066, "ev_sales": 8.44778278, "ev_fcf": 8.06550849, "earnings_yield": 0.02120561, "fcf_yield": 0.12398474, "dividend_yield": 0.08557463, "buyback_yield": 0, "shareholder_yield": 0.08557463, "debt_paydown_yield": null, "total_yield": 0.08557463, "gross_margin": -0.02790707, "operating_margin": 0.27049778, "net_margin": 0.09135804, "ebitda_margin": 0.85365413, "fcf_margin": 1.04739618, "roe": 0.02459665, "roa": 0.01088894, "roic": 0.0336358, "roc_greenblatt": null, "asset_turnover": 0.11918976, "cash_conversion": 11.46473997, "accruals_ratio": -0.04211925, "sbc_to_revenue": 0.02763594, "debt_to_equity": 1.2588644, "net_debt_to_ebitda": 4.84924794, "debt_to_assets": 0.49976802, "interest_coverage": 1.49314043, "current_ratio": 7.22786184, "quick_ratio": 7.2188197, "net_debt": 641250000, "revenue_growth_1y": 0.17173589, "revenue_growth_3y_cagr": 0.22017516, "revenue_growth_5y_cagr": 0.21542405, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.47295125, "eps_growth_5y_cagr": -0.33654487, "fcf_growth_1y": -0.65736568, "book_value_growth_1y": -0.27175819, "piotroski_f_score": 6, "altman_z_score": 1.15926669, "earnings_stability_5y": 14.343266, "revenue_stability_5y": 0.418487, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01133563, "price_return_3m": 0.05882899, "price_return_6m": 0.18796749, "price_return_9m": 0.25565258, "price_return_12m": 0.20083567, "price_return_12m_ex1m": 0.18737601, "distance_from_52w_high": -0.00145985, "distance_from_52w_low": 0.40127563, "relative_strength": 0.10087209, "local_beta": 0.0011, "volatility_252d": 0.191725, "volatility_60d": 0.406623, "max_drawdown_12m": -0.1347164, "revenue_ttm": 154907000, "gross_profit_ttm": -4323000, "ebit_ttm": 41902000, "ebitda_ttm": 132237000, "net_income_ttm": 14152000, "eps_diluted_ttm": 0.43513904, "operating_cash_flow_ttm": 68893000, "capital_expenditure_ttm": 93356000, "fcf_ttm": 162249000, "dividends_paid_ttm": 57110000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28063000, "cash_and_equivalents": 8282000, "total_current_assets": 239806000, "total_current_liabilities": 33178000, "net_ppe": null, "total_assets": 1299667000, "total_debt": 649532000, "total_equity": 575363000, "net_working_capital": 216275000, "book_value_per_share": 17.69099089, "retained_earnings": 176442000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 488884000, "tangible_book_per_share": 15.03197528, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 75, "rank_pcf": 42, "rank_ev_ebitda": 38, "rank_ev_ebit": 84, "rank_earnings_yield": 83, "rank_fcf_yield": 32, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 67, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 97, "rank_fcf_margin": 5, "rank_piotroski": 34, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 43, "value_composite": 72, "quality_composite": 73, "momentum_composite": 30, "growth_composite": 77, "yield_composite": 6, "svqf_composite": 91, "vc1_composite": 70, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.52, "os": 0.27, "value": 0.28, "quality": 0.27, "momentum": 0.7, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 47.1573, "earnings_yield": 0.0212, "shareholder_yield": 0.0856, "roe": 0.0246, "momentum_12_1": 0.1874, "complete_fields": { "id": 3749, "ticker_id": 878, "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": "2026-06-07T06:52:25.370406+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.52, "market_cap": 667370687.76, "market_cap_usd": 667370687.76, "enterprise_value": 1308620687.76, "shares_outstanding": 32522938, "fx_rate_to_usd": null, "pe_ratio": 47.15734085, "pb_ratio": 1.15991242, "ptbv_ratio": 1.36509006, "ps_ratio": 4.30820226, "pcf_ratio": 9.68706092, "pfcf_ratio": 4.11324993, "ev_ebitda": 9.89602523, "ev_ebit": 31.2305066, "ev_sales": 8.44778278, "ev_fcf": 8.06550849, "earnings_yield": 0.02120561, "fcf_yield": 0.12398474, "dividend_yield": 0.08557463, "buyback_yield": 0, "shareholder_yield": 0.08557463, "debt_paydown_yield": null, "total_yield": 0.08557463, "gross_margin": -0.02790707, "operating_margin": 0.27049778, "net_margin": 0.09135804, "ebitda_margin": 0.85365413, "fcf_margin": 1.04739618, "roe": 0.02459665, "roa": 0.01088894, "roic": 0.0336358, "roc_greenblatt": null, "asset_turnover": 0.11918976, "cash_conversion": 11.46473997, "accruals_ratio": -0.04211925, "sbc_to_revenue": 0.02763594, "debt_to_equity": 1.2588644, "net_debt_to_ebitda": 4.84924794, "debt_to_assets": 0.49976802, "interest_coverage": 1.49314043, "current_ratio": 7.22786184, "quick_ratio": 7.2188197, "net_debt": 641250000, "revenue_growth_1y": 0.17173589, "revenue_growth_3y_cagr": 0.22017516, "revenue_growth_5y_cagr": 0.21542405, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.47295125, "eps_growth_5y_cagr": -0.33654487, "fcf_growth_1y": -0.65736568, "book_value_growth_1y": -0.27175819, "piotroski_f_score": 6, "altman_z_score": 1.15926669, "earnings_stability_5y": 14.343266, "revenue_stability_5y": 0.418487, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01133563, "price_return_3m": 0.05882899, "price_return_6m": 0.18796749, "price_return_9m": 0.25565258, "price_return_12m": 0.20083567, "price_return_12m_ex1m": 0.18737601, "distance_from_52w_high": -0.00145985, "distance_from_52w_low": 0.40127563, "relative_strength": 0.10087209, "local_beta": 0.0011, "volatility_252d": 0.191725, "volatility_60d": 0.406623, "max_drawdown_12m": -0.1347164, "revenue_ttm": 154907000, "gross_profit_ttm": -4323000, "ebit_ttm": 41902000, "ebitda_ttm": 132237000, "net_income_ttm": 14152000, "eps_diluted_ttm": 0.43513904, "operating_cash_flow_ttm": 68893000, "capital_expenditure_ttm": 93356000, "fcf_ttm": 162249000, "dividends_paid_ttm": 57110000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28063000, "cash_and_equivalents": 8282000, "total_current_assets": 239806000, "total_current_liabilities": 33178000, "net_ppe": null, "total_assets": 1299667000, "total_debt": 649532000, "total_equity": 575363000, "net_working_capital": 216275000, "book_value_per_share": 17.69099089, "retained_earnings": 176442000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 488884000, "tangible_book_per_share": 15.03197528, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 27, "rank_ptbv": 27, "rank_ps": 75, "rank_pcf": 42, "rank_ev_ebitda": 38, "rank_ev_ebit": 84, "rank_earnings_yield": 83, "rank_fcf_yield": 32, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 67, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 97, "rank_fcf_margin": 5, "rank_piotroski": 34, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 43, "value_composite": 72, "quality_composite": 73, "momentum_composite": 30, "growth_composite": 77, "yield_composite": 6, "svqf_composite": 91, "vc1_composite": 70, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 149545000, "cost_of_revenue": 157953000, "gross_profit": -8408000, "ebit": 37466000, "ebitda": 97481000, "pretax_income": 10538000, "tax_provision": 446000, "net_income": 10092000, "net_income_to_common": 10092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6467000, "total_current_assets": 211910000, "total_assets": 1263902000, "short_term_debt": 17929000, "long_term_debt": 616345000, "total_debt": 634274000, "total_liabilities": 696556000, "total_equity": 567346000, "shares_outstanding": 32292812, "goodwill_and_intangibles": 84710000 }, "cash_flow": { "operating_cash_flow": 64600000, "capital_expenditure": 15164999, "free_cash_flow": 79764999, "dividends_paid": 56558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244767, "ticker_id": 878, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37466000", "ebitda": "97481000", "netIncome": "10092000", "grossProfit": "-8408000", "depreciation": "None", "totalRevenue": "149545000", "costOfRevenue": "157953000", "interestIncome": "23477000", "incomeBeforeTax": "10538000", "interestExpense": "26928000", "operatingIncome": "33080000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "446000", "reportedCurrency": "USD", "netInterestIncome": "-26928000", "nonInterestIncome": "None", "operatingExpenses": "-41488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60015000", "sellingGeneralAndAdministrative": "18527000", "netIncomeFromContinuingOperations": "10092000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "324000", "currentDebt": "None", "investments": "None", "totalAssets": "1263902000", "longTermDebt": "616345000", "shortTermDebt": "17929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "84710000", "reportedCurrency": "USD", "retainedEarnings": "184886000", "totalLiabilities": "696556000", "otherCurrentAssets": "34652000", "totalCurrentAssets": "211910000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41324000", "currentNetReceivables": "129467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051992000", "currentAccountsPayable": "1709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953370000", "shortLongTermDebtTotal": "616574000", "totalShareholderEquity": "567346000", "capitalLeaseObligations": "229000", "otherCurrentLiabilities": "12085000", "totalCurrentLiabilities": "32625000", "otherNonCurrentLiabilities": "39788000", "totalNonCurrentLiabilities": "663931000", "cashAndShortTermInvestments": "6467000", "commonStockSharesOutstanding": "32292812", "intangibleAssetsExcludingGoodwill": "84710000", "cashAndCashEquivalentsAtCarryingValue": "6467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10092000", "profitLoss": "None", "dividendPayout": "56558000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "64600000", "capitalExpenditures": "15164999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30660000", "cashflowFromInvestment": "-71502000", "stockBasedCompensation": "4158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149545000, "cost_of_revenue": 157953000, "gross_profit": -8408000, "research_and_development": null, "selling_general_admin": 18527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37466000, "depreciation_amortisation": 60015000, "ebitda": 97481000, "interest_expense": 26928000, "interest_income": null, "other_non_operating": null, "pretax_income": 10538000, "tax_provision": 446000, "effective_tax_rate": null, "net_income": 10092000, "net_income_continuing_ops": 10092000, "net_income_to_common": 10092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6467000, "short_term_investments": 41324000, "net_receivables": 129467000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 211910000, "net_ppe": null, "goodwill": null, "intangible_assets": 84710000, "goodwill_and_intangibles": 84710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1051992000, "total_assets": 1263902000, "short_term_debt": 17929000, "accounts_payable": 1709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32625000, "long_term_debt": 616345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 663931000, "total_liabilities": 696556000, "total_debt": 634274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 184886000, "total_equity": 567346000, "shares_outstanding": 32292812, "operating_cash_flow": 64600000, "stock_based_compensation": 4158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15164999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71502000, "dividends_paid": 56558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30660000, "free_cash_flow": 79764999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37466000", "ebitda": "97481000", "netIncome": "10092000", "grossProfit": "-8408000", "depreciation": "None", "totalRevenue": "149545000", "costOfRevenue": "157953000", "interestIncome": "23477000", "incomeBeforeTax": "10538000", "interestExpense": "26928000", "operatingIncome": "33080000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "446000", "reportedCurrency": "USD", "netInterestIncome": "-26928000", "nonInterestIncome": "None", "operatingExpenses": "-41488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60015000", "sellingGeneralAndAdministrative": "18527000", "netIncomeFromContinuingOperations": "10092000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "324000", "currentDebt": "None", "investments": "None", "totalAssets": "1263902000", "longTermDebt": "616345000", "shortTermDebt": "17929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "84710000", "reportedCurrency": "USD", "retainedEarnings": "184886000", "totalLiabilities": "696556000", "otherCurrentAssets": "34652000", "totalCurrentAssets": "211910000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41324000", "currentNetReceivables": "129467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051992000", "currentAccountsPayable": "1709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953370000", "shortLongTermDebtTotal": "616574000", "totalShareholderEquity": "567346000", "capitalLeaseObligations": "229000", "otherCurrentLiabilities": "12085000", "totalCurrentLiabilities": "32625000", "otherNonCurrentLiabilities": "39788000", "totalNonCurrentLiabilities": "663931000", "cashAndShortTermInvestments": "6467000", "commonStockSharesOutstanding": "32292812", "intangibleAssetsExcludingGoodwill": "84710000", "cashAndCashEquivalentsAtCarryingValue": "6467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10092000", "profitLoss": "None", "dividendPayout": "56558000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "64600000", "capitalExpenditures": "15164999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30660000", "cashflowFromInvestment": "-71502000", "stockBasedCompensation": "4158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 124519000, "cost_of_revenue": 33222000, "gross_profit": 91297000, "ebit": 9979000, "ebitda": 75028000, "pretax_income": -2304000, "tax_provision": -339000, "net_income": -1965000, "net_income_to_common": -1965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9017000, "total_current_assets": 182696000, "total_assets": 1181644000, "short_term_debt": 50989000, "long_term_debt": 468004000, "total_debt": 518993000, "total_liabilities": 568846000, "total_equity": 612798000, "shares_outstanding": 25401000, "goodwill_and_intangibles": 79198000 }, "cash_flow": { "operating_cash_flow": 59867000, "capital_expenditure": 17492000, "free_cash_flow": 77359000, "dividends_paid": 47094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244772, "ticker_id": 878, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9979000", "ebitda": "75028000", "netIncome": "-1965000", "grossProfit": "91297000", "depreciation": "None", "totalRevenue": "124519000", "costOfRevenue": "33222000", "interestIncome": "19915000", "incomeBeforeTax": "-2304000", "interestExpense": "22521000", "operatingIncome": "17611000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-339000", "reportedCurrency": "USD", "netInterestIncome": "-22521000", "nonInterestIncome": "None", "operatingExpenses": "73686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65049000", "sellingGeneralAndAdministrative": "16269000", "netIncomeFromContinuingOperations": "-1965000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "1181644000", "longTermDebt": "468004000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "79198000", "reportedCurrency": "USD", "retainedEarnings": "232089000", "totalLiabilities": "568846000", "otherCurrentAssets": "8344000", "totalCurrentAssets": "182696000", "currentLongTermDebt": "50989000", "longTermInvestments": "None", "shortTermInvestments": "39666000", "currentNetReceivables": "125669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "998948000", "currentAccountsPayable": "3278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "901643000", "shortLongTermDebtTotal": "519286000", "totalShareholderEquity": "612798000", "capitalLeaseObligations": "15417000", "otherCurrentLiabilities": "7954000", "totalCurrentLiabilities": "75023000", "otherNonCurrentLiabilities": "6652000", "totalNonCurrentLiabilities": "493823000", "cashAndShortTermInvestments": "9017000", "commonStockSharesOutstanding": "25401000", "intangibleAssetsExcludingGoodwill": "79198000", "cashAndCashEquivalentsAtCarryingValue": "9017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1965000", "profitLoss": "None", "dividendPayout": "47094000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2000", "operatingCashflow": "59867000", "capitalExpenditures": "17492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172346000", "cashflowFromInvestment": "-232671000", "stockBasedCompensation": "3637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124519000, "cost_of_revenue": 33222000, "gross_profit": 91297000, "research_and_development": null, "selling_general_admin": 16269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9979000, "depreciation_amortisation": 65049000, "ebitda": 75028000, "interest_expense": 22521000, "interest_income": null, "other_non_operating": null, "pretax_income": -2304000, "tax_provision": -339000, "effective_tax_rate": null, "net_income": -1965000, "net_income_continuing_ops": -1965000, "net_income_to_common": -1965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9017000, "short_term_investments": 39666000, "net_receivables": 125669000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 182696000, "net_ppe": null, "goodwill": null, "intangible_assets": 79198000, "goodwill_and_intangibles": 79198000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 998948000, "total_assets": 1181644000, "short_term_debt": 50989000, "accounts_payable": 3278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75023000, "long_term_debt": 468004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493823000, "total_liabilities": 568846000, "total_debt": 518993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 232089000, "total_equity": 612798000, "shares_outstanding": 25401000, "operating_cash_flow": 59867000, "stock_based_compensation": 3637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232671000, "dividends_paid": 47094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172346000, "free_cash_flow": 77359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9979000", "ebitda": "75028000", "netIncome": "-1965000", "grossProfit": "91297000", "depreciation": "None", "totalRevenue": "124519000", "costOfRevenue": "33222000", "interestIncome": "19915000", "incomeBeforeTax": "-2304000", "interestExpense": "22521000", "operatingIncome": "17611000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-339000", "reportedCurrency": "USD", "netInterestIncome": "-22521000", "nonInterestIncome": "None", "operatingExpenses": "73686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65049000", "sellingGeneralAndAdministrative": "16269000", "netIncomeFromContinuingOperations": "-1965000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "1181644000", "longTermDebt": "468004000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "79198000", "reportedCurrency": "USD", "retainedEarnings": "232089000", "totalLiabilities": "568846000", "otherCurrentAssets": "8344000", "totalCurrentAssets": "182696000", "currentLongTermDebt": "50989000", "longTermInvestments": "None", "shortTermInvestments": "39666000", "currentNetReceivables": "125669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "998948000", "currentAccountsPayable": "3278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "901643000", "shortLongTermDebtTotal": "519286000", "totalShareholderEquity": "612798000", "capitalLeaseObligations": "15417000", "otherCurrentLiabilities": "7954000", "totalCurrentLiabilities": "75023000", "otherNonCurrentLiabilities": "6652000", "totalNonCurrentLiabilities": "493823000", "cashAndShortTermInvestments": "9017000", "commonStockSharesOutstanding": "25401000", "intangibleAssetsExcludingGoodwill": "79198000", "cashAndCashEquivalentsAtCarryingValue": "9017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1965000", "profitLoss": "None", "dividendPayout": "47094000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2000", "operatingCashflow": "59867000", "capitalExpenditures": "17492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172346000", "cashflowFromInvestment": "-232671000", "stockBasedCompensation": "3637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 109119000, "cost_of_revenue": 30178000, "gross_profit": 78941000, "ebit": 27523000, "ebitda": 71696000, "pretax_income": 6134000, "tax_provision": 604000, "net_income": 5530000, "net_income_to_common": 5530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10214000, "total_current_assets": 136866000, "total_assets": 989668000, "short_term_debt": 50830000, "long_term_debt": 444540000, "total_debt": 495370000, "total_liabilities": 532142000, "total_equity": 457526000, "shares_outstanding": 22529703, "goodwill_and_intangibles": 97109000 }, "cash_flow": { "operating_cash_flow": 46421000, "capital_expenditure": 102949000, "free_cash_flow": 149370000, "dividends_paid": 39038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244777, "ticker_id": 878, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27523000", "ebitda": "71696000", "netIncome": "5530000", "grossProfit": "78941000", "depreciation": "None", "totalRevenue": "109119000", "costOfRevenue": "30178000", "interestIncome": "20372000", "incomeBeforeTax": "6134000", "interestExpense": "22359000", "operatingIncome": "26506000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "604000", "reportedCurrency": "USD", "netInterestIncome": "-22359000", "nonInterestIncome": "None", "operatingExpenses": "52435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44173000", "sellingGeneralAndAdministrative": "14249000", "netIncomeFromContinuingOperations": "5530000" }, "balance": { "goodwill": "None", "inventory": "731000", "commonStock": "226000", "currentDebt": "None", "investments": "None", "totalAssets": "989668000", "longTermDebt": "444540000", "shortTermDebt": "50830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "97109000", "reportedCurrency": "USD", "retainedEarnings": "281944000", "totalLiabilities": "532142000", "otherCurrentAssets": "7605000", "totalCurrentAssets": "136866000", "currentLongTermDebt": "50830000", "longTermInvestments": "None", "shortTermInvestments": "39445000", "currentNetReceivables": "79602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "852802000", "currentAccountsPayable": "2758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "734885000", "shortLongTermDebtTotal": "495787000", "totalShareholderEquity": "457526000", "capitalLeaseObligations": "10858000", "otherCurrentLiabilities": "4244000", "totalCurrentLiabilities": "65122000", "otherNonCurrentLiabilities": "5521000", "totalNonCurrentLiabilities": "467020000", "cashAndShortTermInvestments": "10214000", "commonStockSharesOutstanding": "22529703", "intangibleAssetsExcludingGoodwill": "97109000", "cashAndCashEquivalentsAtCarryingValue": "10214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5530000", "profitLoss": "None", "dividendPayout": "39038000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46000", "operatingCashflow": "46421000", "capitalExpenditures": "102949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2765000", "cashflowFromInvestment": "-52561000", "stockBasedCompensation": "3673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109119000, "cost_of_revenue": 30178000, "gross_profit": 78941000, "research_and_development": 0.06, "selling_general_admin": 14249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27523000, "depreciation_amortisation": 44173000, "ebitda": 71696000, "interest_expense": 22359000, "interest_income": null, "other_non_operating": null, "pretax_income": 6134000, "tax_provision": 604000, "effective_tax_rate": null, "net_income": 5530000, "net_income_continuing_ops": 5530000, "net_income_to_common": 5530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10214000, "short_term_investments": 39445000, "net_receivables": 79602000, "inventory": 731000, "other_current_assets": null, "total_current_assets": 136866000, "net_ppe": null, "goodwill": null, "intangible_assets": 97109000, "goodwill_and_intangibles": 97109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 852802000, "total_assets": 989668000, "short_term_debt": 50830000, "accounts_payable": 2758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65122000, "long_term_debt": 444540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 467020000, "total_liabilities": 532142000, "total_debt": 495370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281944000, "total_equity": 457526000, "shares_outstanding": 22529703, "operating_cash_flow": 46421000, "stock_based_compensation": 3673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52561000, "dividends_paid": 39038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2765000, "free_cash_flow": 149370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27523000", "ebitda": "71696000", "netIncome": "5530000", "grossProfit": "78941000", "depreciation": "None", "totalRevenue": "109119000", "costOfRevenue": "30178000", "interestIncome": "20372000", "incomeBeforeTax": "6134000", "interestExpense": "22359000", "operatingIncome": "26506000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "604000", "reportedCurrency": "USD", "netInterestIncome": "-22359000", "nonInterestIncome": "None", "operatingExpenses": "52435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44173000", "sellingGeneralAndAdministrative": "14249000", "netIncomeFromContinuingOperations": "5530000" }, "balance": { "goodwill": "None", "inventory": "731000", "commonStock": "226000", "currentDebt": "None", "investments": "None", "totalAssets": "989668000", "longTermDebt": "444540000", "shortTermDebt": "50830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "97109000", "reportedCurrency": "USD", "retainedEarnings": "281944000", "totalLiabilities": "532142000", "otherCurrentAssets": "7605000", "totalCurrentAssets": "136866000", "currentLongTermDebt": "50830000", "longTermInvestments": "None", "shortTermInvestments": "39445000", "currentNetReceivables": "79602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "852802000", "currentAccountsPayable": "2758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "734885000", "shortLongTermDebtTotal": "495787000", "totalShareholderEquity": "457526000", "capitalLeaseObligations": "10858000", "otherCurrentLiabilities": "4244000", "totalCurrentLiabilities": "65122000", "otherNonCurrentLiabilities": "5521000", "totalNonCurrentLiabilities": "467020000", "cashAndShortTermInvestments": "10214000", "commonStockSharesOutstanding": "22529703", "intangibleAssetsExcludingGoodwill": "97109000", "cashAndCashEquivalentsAtCarryingValue": "10214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5530000", "profitLoss": "None", "dividendPayout": "39038000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46000", "operatingCashflow": "46421000", "capitalExpenditures": "102949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2765000", "cashflowFromInvestment": "-52561000", "stockBasedCompensation": "3673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 82320000, "cost_of_revenue": 22857000, "gross_profit": 59463000, "ebit": 17709000, "ebitda": 46564000, "pretax_income": 328000, "tax_provision": -2830000, "net_income": 3158000, "net_income_to_common": 3158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19333000, "total_current_assets": 106135000, "total_assets": 986545000, "short_term_debt": 50670000, "long_term_debt": 445583000, "total_debt": 496253000, "total_liabilities": 481775000, "total_equity": 504770000, "shares_outstanding": 18508201, "goodwill_and_intangibles": 116709000 }, "cash_flow": { "operating_cash_flow": 56097000, "capital_expenditure": 313926000, "free_cash_flow": 370023000, "dividends_paid": 33677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244782, "ticker_id": 878, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17709000", "ebitda": "46564000", "netIncome": "3158000", "grossProfit": "59463000", "depreciation": "None", "totalRevenue": "82320000", "costOfRevenue": "22857000", "interestIncome": "10339000", "incomeBeforeTax": "328000", "interestExpense": "11115000", "operatingIncome": "17709000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2830000", "reportedCurrency": "USD", "netInterestIncome": "-11115000", "nonInterestIncome": "None", "operatingExpenses": "41754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "776000", "costofGoodsAndServicesSold": "22857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28855000", "sellingGeneralAndAdministrative": "12899000", "netIncomeFromContinuingOperations": "3158000" }, "balance": { "goodwill": "None", "inventory": "-5421000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "986545000", "longTermDebt": "445583000", "shortTermDebt": "50670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "116709000", "reportedCurrency": "USD", "retainedEarnings": "316279000", "totalLiabilities": "481775000", "otherCurrentAssets": "1861000", "totalCurrentAssets": "106135000", "currentLongTermDebt": "50670000", "longTermInvestments": "31908000", "shortTermInvestments": "42041000", "currentNetReceivables": "42900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "880410000", "currentAccountsPayable": "2544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "734721000", "shortLongTermDebtTotal": "445647000", "totalShareholderEquity": "504770000", "capitalLeaseObligations": "64000", "otherCurrentLiabilities": "4494000", "totalCurrentLiabilities": "64159000", "otherNonCurrentLiabilities": "9885000", "totalNonCurrentLiabilities": "417616000", "cashAndShortTermInvestments": "19333000", "commonStockSharesOutstanding": "18508201", "intangibleAssetsExcludingGoodwill": "116709000", "cashAndCashEquivalentsAtCarryingValue": "19333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3158000", "profitLoss": "None", "dividendPayout": "33677000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "7000", "operatingCashflow": "56097000", "capitalExpenditures": "313926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201377000", "cashflowFromInvestment": "-267629000", "stockBasedCompensation": "3232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2792000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82320000, "cost_of_revenue": 22857000, "gross_profit": 59463000, "research_and_development": 0, "selling_general_admin": 12899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17709000, "depreciation_amortisation": 28855000, "ebitda": 46564000, "interest_expense": 11115000, "interest_income": null, "other_non_operating": null, "pretax_income": 328000, "tax_provision": -2830000, "effective_tax_rate": null, "net_income": 3158000, "net_income_continuing_ops": 3158000, "net_income_to_common": 3158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19333000, "short_term_investments": 42041000, "net_receivables": 42900000, "inventory": -5421000, "other_current_assets": null, "total_current_assets": 106135000, "net_ppe": null, "goodwill": null, "intangible_assets": 116709000, "goodwill_and_intangibles": 116709000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 880410000, "total_assets": 986545000, "short_term_debt": 50670000, "accounts_payable": 2544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64159000, "long_term_debt": 445583000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 417616000, "total_liabilities": 481775000, "total_debt": 496253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 316279000, "total_equity": 504770000, "shares_outstanding": 18508201, "operating_cash_flow": 56097000, "stock_based_compensation": 3232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 313926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267629000, "dividends_paid": 33677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 201377000, "free_cash_flow": 370023000, "net_change_in_cash": -10155000 }, "raw_data": { "income": { "ebit": "17709000", "ebitda": "46564000", "netIncome": "3158000", "grossProfit": "59463000", "depreciation": "None", "totalRevenue": "82320000", "costOfRevenue": "22857000", "interestIncome": "10339000", "incomeBeforeTax": "328000", "interestExpense": "11115000", "operatingIncome": "17709000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2830000", "reportedCurrency": "USD", "netInterestIncome": "-11115000", "nonInterestIncome": "None", "operatingExpenses": "41754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "776000", "costofGoodsAndServicesSold": "22857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28855000", "sellingGeneralAndAdministrative": "12899000", "netIncomeFromContinuingOperations": "3158000" }, "balance": { "goodwill": "None", "inventory": "-5421000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "986545000", "longTermDebt": "445583000", "shortTermDebt": "50670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "116709000", "reportedCurrency": "USD", "retainedEarnings": "316279000", "totalLiabilities": "481775000", "otherCurrentAssets": "1861000", "totalCurrentAssets": "106135000", "currentLongTermDebt": "50670000", "longTermInvestments": "31908000", "shortTermInvestments": "42041000", "currentNetReceivables": "42900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "880410000", "currentAccountsPayable": "2544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "734721000", "shortLongTermDebtTotal": "445647000", "totalShareholderEquity": "504770000", "capitalLeaseObligations": "64000", "otherCurrentLiabilities": "4494000", "totalCurrentLiabilities": "64159000", "otherNonCurrentLiabilities": "9885000", "totalNonCurrentLiabilities": "417616000", "cashAndShortTermInvestments": "19333000", "commonStockSharesOutstanding": "18508201", "intangibleAssetsExcludingGoodwill": "116709000", "cashAndCashEquivalentsAtCarryingValue": "19333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3158000", "profitLoss": "None", "dividendPayout": "33677000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "7000", "operatingCashflow": "56097000", "capitalExpenditures": "313926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201377000", "cashflowFromInvestment": "-267629000", "stockBasedCompensation": "3232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2792000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 70272000, "cost_of_revenue": 22430000, "gross_profit": 47842000, "ebit": 35204000, "ebitda": 55785000, "pretax_income": 26861000, "tax_provision": -3079000, "net_income": 29940000, "net_income_to_common": 29940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8615000, "total_current_assets": 79548000, "total_assets": 733139000, "short_term_debt": 47469000, "long_term_debt": 278273000, "total_debt": 325742000, "total_liabilities": 302659000, "total_equity": 430480000, "shares_outstanding": 17676809, "goodwill_and_intangibles": 100510000 }, "cash_flow": { "operating_cash_flow": 27577000, "capital_expenditure": 129461000, "free_cash_flow": 157038000, "dividends_paid": 25905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244787, "ticker_id": 878, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35204000", "ebitda": "55785000", "netIncome": "29940000", "grossProfit": "47842000", "depreciation": "None", "totalRevenue": "70272000", "costOfRevenue": "22430000", "interestIncome": "3516000", "incomeBeforeTax": "26861000", "interestExpense": "8929000", "operatingIncome": "23345000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3079000", "reportedCurrency": "USD", "netInterestIncome": "-8929000", "nonInterestIncome": "None", "operatingExpenses": "24497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "12445000", "costofGoodsAndServicesSold": "22430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20581000", "sellingGeneralAndAdministrative": "11047000", "netIncomeFromContinuingOperations": "29940000" }, "balance": { "goodwill": "None", "inventory": "25928000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "733139000", "longTermDebt": "278273000", "shortTermDebt": "47469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100510000", "reportedCurrency": "USD", "retainedEarnings": "343459000", "totalLiabilities": "302659000", "otherCurrentAssets": "3526000", "totalCurrentAssets": "79548000", "currentLongTermDebt": "47469000", "longTermInvestments": "39095000", "shortTermInvestments": "41037000", "currentNetReceivables": "442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "653591000", "currentAccountsPayable": "676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494695000", "shortLongTermDebtTotal": "325742000", "totalShareholderEquity": "430480000", "capitalLeaseObligations": "198000", "otherCurrentLiabilities": "-34348000", "totalCurrentLiabilities": "18302000", "otherNonCurrentLiabilities": "5601000", "totalNonCurrentLiabilities": "284357000", "cashAndShortTermInvestments": "8615000", "commonStockSharesOutstanding": "17676809", "intangibleAssetsExcludingGoodwill": "100510000", "cashAndCashEquivalentsAtCarryingValue": "8615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29940000", "profitLoss": "None", "dividendPayout": "25905000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6391000", "operatingCashflow": "27577000", "capitalExpenditures": "129461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72914000", "cashflowFromInvestment": "-102967000", "stockBasedCompensation": "3168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70272000, "cost_of_revenue": 22430000, "gross_profit": 47842000, "research_and_development": 0.38, "selling_general_admin": 11047000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35204000, "depreciation_amortisation": 20581000, "ebitda": 55785000, "interest_expense": 8929000, "interest_income": null, "other_non_operating": null, "pretax_income": 26861000, "tax_provision": -3079000, "effective_tax_rate": null, "net_income": 29940000, "net_income_continuing_ops": 29940000, "net_income_to_common": 29940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8615000, "short_term_investments": 41037000, "net_receivables": 442000, "inventory": 25928000, "other_current_assets": null, "total_current_assets": 79548000, "net_ppe": null, "goodwill": null, "intangible_assets": 100510000, "goodwill_and_intangibles": 100510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 653591000, "total_assets": 733139000, "short_term_debt": 47469000, "accounts_payable": 676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18302000, "long_term_debt": 278273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 284357000, "total_liabilities": 302659000, "total_debt": 325742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 343459000, "total_equity": 430480000, "shares_outstanding": 17676809, "operating_cash_flow": 27577000, "stock_based_compensation": 3168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102967000, "dividends_paid": 25905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72914000, "free_cash_flow": 157038000, "net_change_in_cash": -2476000 }, "raw_data": { "income": { "ebit": "35204000", "ebitda": "55785000", "netIncome": "29940000", "grossProfit": "47842000", "depreciation": "None", "totalRevenue": "70272000", "costOfRevenue": "22430000", "interestIncome": "3516000", "incomeBeforeTax": "26861000", "interestExpense": "8929000", "operatingIncome": "23345000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3079000", "reportedCurrency": "USD", "netInterestIncome": "-8929000", "nonInterestIncome": "None", "operatingExpenses": "24497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "12445000", "costofGoodsAndServicesSold": "22430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20581000", "sellingGeneralAndAdministrative": "11047000", "netIncomeFromContinuingOperations": "29940000" }, "balance": { "goodwill": "None", "inventory": "25928000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "733139000", "longTermDebt": "278273000", "shortTermDebt": "47469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100510000", "reportedCurrency": "USD", "retainedEarnings": "343459000", "totalLiabilities": "302659000", "otherCurrentAssets": "3526000", "totalCurrentAssets": "79548000", "currentLongTermDebt": "47469000", "longTermInvestments": "39095000", "shortTermInvestments": "41037000", "currentNetReceivables": "442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "653591000", "currentAccountsPayable": "676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494695000", "shortLongTermDebtTotal": "325742000", "totalShareholderEquity": "430480000", "capitalLeaseObligations": "198000", "otherCurrentLiabilities": "-34348000", "totalCurrentLiabilities": "18302000", "otherNonCurrentLiabilities": "5601000", "totalNonCurrentLiabilities": "284357000", "cashAndShortTermInvestments": "8615000", "commonStockSharesOutstanding": "17676809", "intangibleAssetsExcludingGoodwill": "100510000", "cashAndCashEquivalentsAtCarryingValue": "8615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29940000", "profitLoss": "None", "dividendPayout": "25905000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6391000", "operatingCashflow": "27577000", "capitalExpenditures": "129461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72914000", "cashflowFromInvestment": "-102967000", "stockBasedCompensation": "3168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 56381000, "cost_of_revenue": 15211000, "gross_profit": 41170000, "ebit": 5394000, "ebitda": 24457000, "pretax_income": -4990000, "tax_provision": -83499000, "net_income": 78509000, "net_income_to_common": 78509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4289000, "total_current_assets": 65258000, "total_assets": 665931000, "short_term_debt": 164845000, "long_term_debt": 273061000, "total_debt": 437906000, "total_liabilities": 315032000, "total_equity": 350899000, "shares_outstanding": 14114630, "goodwill_and_intangibles": 50176000 }, "cash_flow": { "operating_cash_flow": 16930000, "capital_expenditure": 167811000, "free_cash_flow": 184741000, "dividends_paid": 14470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244792, "ticker_id": 878, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5394000", "ebitda": "24457000", "netIncome": "78509000", "grossProfit": "41170000", "depreciation": "None", "totalRevenue": "56381000", "costOfRevenue": "15211000", "interestIncome": "17270000", "incomeBeforeTax": "-4990000", "interestExpense": "10838000", "operatingIncome": "12280000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-83499000", "reportedCurrency": "USD", "netInterestIncome": "-10838000", "nonInterestIncome": "None", "operatingExpenses": "28890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-6432000", "costofGoodsAndServicesSold": "15211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19063000", "sellingGeneralAndAdministrative": "10141000", "netIncomeFromContinuingOperations": "78509000" }, "balance": { "goodwill": "None", "inventory": "28676000", "commonStock": "7250000", "currentDebt": "None", "investments": "None", "totalAssets": "665931000", "longTermDebt": "273061000", "shortTermDebt": "164845000", "treasuryStock": "-77541000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50176000", "reportedCurrency": "USD", "retainedEarnings": "339917000", "totalLiabilities": "315032000", "otherCurrentAssets": "1693000", "totalCurrentAssets": "65258000", "currentLongTermDebt": "164845000", "longTermInvestments": "86997000", "shortTermInvestments": "30574000", "currentNetReceivables": "26000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600673000", "currentAccountsPayable": "1047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "442384000", "shortLongTermDebtTotal": "437906000", "totalShareholderEquity": "350899000", "capitalLeaseObligations": "245000", "otherCurrentLiabilities": "-154924000", "totalCurrentLiabilities": "14287000", "otherNonCurrentLiabilities": "24994000", "totalNonCurrentLiabilities": "300745000", "cashAndShortTermInvestments": "4289000", "commonStockSharesOutstanding": "14114630", "intangibleAssetsExcludingGoodwill": "50176000", "cashAndCashEquivalentsAtCarryingValue": "4289000", "accumulatedDepreciationAmortizationPPE": "-30737000" }, "cashflow": { "netIncome": "78509000", "profitLoss": "None", "dividendPayout": "14470000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-493000", "operatingCashflow": "16930000", "capitalExpenditures": "167811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26888000", "cashflowFromInvestment": "-91122000", "stockBasedCompensation": "2786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56381000, "cost_of_revenue": 15211000, "gross_profit": 41170000, "research_and_development": 0.09, "selling_general_admin": 10141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5394000, "depreciation_amortisation": 19063000, "ebitda": 24457000, "interest_expense": 10838000, "interest_income": null, "other_non_operating": null, "pretax_income": -4990000, "tax_provision": -83499000, "effective_tax_rate": null, "net_income": 78509000, "net_income_continuing_ops": 78509000, "net_income_to_common": 78509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4289000, "short_term_investments": 30574000, "net_receivables": 26000, "inventory": 28676000, "other_current_assets": null, "total_current_assets": 65258000, "net_ppe": null, "goodwill": null, "intangible_assets": 50176000, "goodwill_and_intangibles": 50176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 600673000, "total_assets": 665931000, "short_term_debt": 164845000, "accounts_payable": 1047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14287000, "long_term_debt": 273061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300745000, "total_liabilities": 315032000, "total_debt": 437906000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 339917000, "total_equity": 350899000, "shares_outstanding": 14114630, "operating_cash_flow": 16930000, "stock_based_compensation": 2786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91122000, "dividends_paid": 14470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26888000, "free_cash_flow": 184741000, "net_change_in_cash": -101080000 }, "raw_data": { "income": { "ebit": "5394000", "ebitda": "24457000", "netIncome": "78509000", "grossProfit": "41170000", "depreciation": "None", "totalRevenue": "56381000", "costOfRevenue": "15211000", "interestIncome": "17270000", "incomeBeforeTax": "-4990000", "interestExpense": "10838000", "operatingIncome": "12280000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-83499000", "reportedCurrency": "USD", "netInterestIncome": "-10838000", "nonInterestIncome": "None", "operatingExpenses": "28890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-6432000", "costofGoodsAndServicesSold": "15211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19063000", "sellingGeneralAndAdministrative": "10141000", "netIncomeFromContinuingOperations": "78509000" }, "balance": { "goodwill": "None", "inventory": "28676000", "commonStock": "7250000", "currentDebt": "None", "investments": "None", "totalAssets": "665931000", "longTermDebt": "273061000", "shortTermDebt": "164845000", "treasuryStock": "-77541000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50176000", "reportedCurrency": "USD", "retainedEarnings": "339917000", "totalLiabilities": "315032000", "otherCurrentAssets": "1693000", "totalCurrentAssets": "65258000", "currentLongTermDebt": "164845000", "longTermInvestments": "86997000", "shortTermInvestments": "30574000", "currentNetReceivables": "26000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600673000", "currentAccountsPayable": "1047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "442384000", "shortLongTermDebtTotal": "437906000", "totalShareholderEquity": "350899000", "capitalLeaseObligations": "245000", "otherCurrentLiabilities": "-154924000", "totalCurrentLiabilities": "14287000", "otherNonCurrentLiabilities": "24994000", "totalNonCurrentLiabilities": "300745000", "cashAndShortTermInvestments": "4289000", "commonStockSharesOutstanding": "14114630", "intangibleAssetsExcludingGoodwill": "50176000", "cashAndCashEquivalentsAtCarryingValue": "4289000", "accumulatedDepreciationAmortizationPPE": "-30737000" }, "cashflow": { "netIncome": "78509000", "profitLoss": "None", "dividendPayout": "14470000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-493000", "operatingCashflow": "16930000", "capitalExpenditures": "167811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26888000", "cashflowFromInvestment": "-91122000", "stockBasedCompensation": "2786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 44941000, "cost_of_revenue": 7105000, "gross_profit": 37836000, "ebit": 12683000, "ebitda": 26097000, "pretax_income": 22077000, "tax_provision": 5472000, "net_income": 114973000, "net_income_to_common": 114973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6474637, "total_current_assets": 183239137, "total_assets": 703286203, "short_term_debt": 74706078, "long_term_debt": 287218303, "total_debt": 361924381, "total_liabilities": 417872781, "total_equity": 285413422, "shares_outstanding": 14994128, "goodwill_and_intangibles": 49022178 }, "cash_flow": { "operating_cash_flow": 16410092, "capital_expenditure": 150704654, "free_cash_flow": 167114746, "dividends_paid": 2197556, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244797, "ticker_id": 878, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12683000", "ebitda": "26097000", "netIncome": "114973000", "grossProfit": "37836000", "depreciation": "None", "totalRevenue": "44941000", "costOfRevenue": "7105000", "interestIncome": "12121220", "incomeBeforeTax": "22077000", "interestExpense": "12466062", "operatingIncome": "34199000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5472000", "reportedCurrency": "USD", "netInterestIncome": "-12466000", "nonInterestIncome": "None", "operatingExpenses": "3637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "344843", "costofGoodsAndServicesSold": "7105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13414000", "sellingGeneralAndAdministrative": "9356000", "netIncomeFromContinuingOperations": "16605294" }, "balance": { "goodwill": "None", "inventory": "129263216", "commonStock": "6017218", "currentDebt": "None", "investments": "None", "totalAssets": "703286203", "longTermDebt": "287218303", "shortTermDebt": "74706078", "treasuryStock": "-73440710", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "49022178", "reportedCurrency": "USD", "retainedEarnings": "326073199", "totalLiabilities": "417872781", "otherCurrentAssets": "3113929", "totalCurrentAssets": "183239137", "currentLongTermDebt": "234551427", "longTermInvestments": "90361841", "shortTermInvestments": "38814425", "currentNetReceivables": "5572930", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520047066", "currentAccountsPayable": "1385739", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "409405895", "shortLongTermDebtTotal": "361924381", "totalShareholderEquity": "285413422", "capitalLeaseObligations": "364888", "otherCurrentLiabilities": "2720709", "totalCurrentLiabilities": "84643246", "otherNonCurrentLiabilities": "27029568", "totalNonCurrentLiabilities": "333229535", "cashAndShortTermInvestments": "6474637", "commonStockSharesOutstanding": "14994128", "intangibleAssetsExcludingGoodwill": "49022178", "cashAndCashEquivalentsAtCarryingValue": "6474637", "accumulatedDepreciationAmortizationPPE": "-23008382" }, "cashflow": { "netIncome": "114972858", "profitLoss": "None", "dividendPayout": "2197556", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1107446", "operatingCashflow": "16410092", "capitalExpenditures": "150704654", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5804339", "cashflowFromInvestment": "103098935", "stockBasedCompensation": "2688292", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2197556", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113704688", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41095712", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15797278", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44941000, "cost_of_revenue": 7105000, "gross_profit": 37836000, "research_and_development": 0.49, "selling_general_admin": 9356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12683000, "depreciation_amortisation": 13414000, "ebitda": 26097000, "interest_expense": 12466062, "interest_income": null, "other_non_operating": null, "pretax_income": 22077000, "tax_provision": 5472000, "effective_tax_rate": null, "net_income": 114973000, "net_income_continuing_ops": 16605294, "net_income_to_common": 114973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6474637, "short_term_investments": 38814425, "net_receivables": 5572930, "inventory": 129263216, "other_current_assets": null, "total_current_assets": 183239137, "net_ppe": null, "goodwill": null, "intangible_assets": 49022178, "goodwill_and_intangibles": 49022178, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 520047066, "total_assets": 703286203, "short_term_debt": 74706078, "accounts_payable": 1385739, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84643246, "long_term_debt": 287218303, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333229535, "total_liabilities": 417872781, "total_debt": 361924381, "preferred_stock": null, "minority_interest": null, "retained_earnings": 326073199, "total_equity": 285413422, "shares_outstanding": 14994128, "operating_cash_flow": 16410092, "stock_based_compensation": 2688292, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150704654, "acquisitions": null, "other_investing": null, "investing_cash_flow": 103098935, "dividends_paid": 2197556, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5804339, "free_cash_flow": 167114746, "net_change_in_cash": 113704688 }, "raw_data": { "income": { "ebit": "12683000", "ebitda": "26097000", "netIncome": "114973000", "grossProfit": "37836000", "depreciation": "None", "totalRevenue": "44941000", "costOfRevenue": "7105000", "interestIncome": "12121220", "incomeBeforeTax": "22077000", "interestExpense": "12466062", "operatingIncome": "34199000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5472000", "reportedCurrency": "USD", "netInterestIncome": "-12466000", "nonInterestIncome": "None", "operatingExpenses": "3637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "344843", "costofGoodsAndServicesSold": "7105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13414000", "sellingGeneralAndAdministrative": "9356000", "netIncomeFromContinuingOperations": "16605294" }, "balance": { "goodwill": "None", "inventory": "129263216", "commonStock": "6017218", "currentDebt": "None", "investments": "None", "totalAssets": "703286203", "longTermDebt": "287218303", "shortTermDebt": "74706078", "treasuryStock": "-73440710", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "49022178", "reportedCurrency": "USD", "retainedEarnings": "326073199", "totalLiabilities": "417872781", "otherCurrentAssets": "3113929", "totalCurrentAssets": "183239137", "currentLongTermDebt": "234551427", "longTermInvestments": "90361841", "shortTermInvestments": "38814425", "currentNetReceivables": "5572930", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520047066", "currentAccountsPayable": "1385739", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "409405895", "shortLongTermDebtTotal": "361924381", "totalShareholderEquity": "285413422", "capitalLeaseObligations": "364888", "otherCurrentLiabilities": "2720709", "totalCurrentLiabilities": "84643246", "otherNonCurrentLiabilities": "27029568", "totalNonCurrentLiabilities": "333229535", "cashAndShortTermInvestments": "6474637", "commonStockSharesOutstanding": "14994128", "intangibleAssetsExcludingGoodwill": "49022178", "cashAndCashEquivalentsAtCarryingValue": "6474637", "accumulatedDepreciationAmortizationPPE": "-23008382" }, "cashflow": { "netIncome": "114972858", "profitLoss": "None", "dividendPayout": "2197556", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1107446", "operatingCashflow": "16410092", "capitalExpenditures": "150704654", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5804339", "cashflowFromInvestment": "103098935", "stockBasedCompensation": "2688292", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2197556", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113704688", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41095712", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15797278", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 86688600, "cost_of_revenue": 19684000, "gross_profit": 67004599, "ebit": 12768644, "ebitda": 47077000, "pretax_income": 53122307, "tax_provision": 14162966, "net_income": 37167790, "net_income_to_common": 37167790, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2310489, "total_current_assets": 98123498, "total_assets": 556329872, "short_term_debt": 73348731, "long_term_debt": 247624811, "total_debt": 320973542, "total_liabilities": 344568399, "total_equity": 211761473, "shares_outstanding": 16587963, "goodwill_and_intangibles": 43555445 }, "cash_flow": { "operating_cash_flow": 48655460, "capital_expenditure": 109394481, "free_cash_flow": 158049941, "dividends_paid": 1484167, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244802, "ticker_id": 878, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12768644", "ebitda": "47077000", "netIncome": "37167790", "grossProfit": "67004599", "depreciation": "None", "totalRevenue": "86688600", "costOfRevenue": "19684000", "interestIncome": "10371070", "incomeBeforeTax": "53122307", "interestExpense": "10423286", "operatingIncome": "63493372", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14162966", "reportedCurrency": "USD", "netInterestIncome": "-10423000", "nonInterestIncome": "None", "operatingExpenses": "25546893", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "52221", "costofGoodsAndServicesSold": "19684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34308356", "sellingGeneralAndAdministrative": "9785370", "netIncomeFromContinuingOperations": "38959341" }, "balance": { "goodwill": "None", "inventory": "92953321", "commonStock": "5995257", "currentDebt": "None", "investments": "None", "totalAssets": "556329872", "longTermDebt": "247624811", "shortTermDebt": "73348731", "treasuryStock": "-32345000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "43555445", "reportedCurrency": "USD", "retainedEarnings": "213297897", "totalLiabilities": "344568399", "otherCurrentAssets": "2634664", "totalCurrentAssets": "98123498", "currentLongTermDebt": "194094310", "longTermInvestments": "6788034", "shortTermInvestments": "651722", "currentNetReceivables": "225024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458206374", "currentAccountsPayable": "1036547", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368750769", "shortLongTermDebtTotal": "320973542", "totalShareholderEquity": "211761473", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-66803551", "totalCurrentLiabilities": "14783331", "otherNonCurrentLiabilities": "35939250", "totalNonCurrentLiabilities": "329785068", "cashAndShortTermInvestments": "2310489", "commonStockSharesOutstanding": "16587963", "intangibleAssetsExcludingGoodwill": "43555445", "cashAndCashEquivalentsAtCarryingValue": "2310489", "accumulatedDepreciationAmortizationPPE": "-24518215" }, "cashflow": { "netIncome": "37167790", "profitLoss": "None", "dividendPayout": "1484167", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5477221", "operatingCashflow": "48655460", "capitalExpenditures": "109394481", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38656871", "cashflowFromInvestment": "-77895750", "stockBasedCompensation": "1684250", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1484167", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9416581", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16135502", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86688600, "cost_of_revenue": 19684000, "gross_profit": 67004599, "research_and_development": 0.48, "selling_general_admin": 9785370, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12768644, "depreciation_amortisation": 34308356, "ebitda": 47077000, "interest_expense": 10423286, "interest_income": null, "other_non_operating": null, "pretax_income": 53122307, "tax_provision": 14162966, "effective_tax_rate": null, "net_income": 37167790, "net_income_continuing_ops": 38959341, "net_income_to_common": 37167790, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2310489, "short_term_investments": 651722, "net_receivables": 225024, "inventory": 92953321, "other_current_assets": null, "total_current_assets": 98123498, "net_ppe": null, "goodwill": null, "intangible_assets": 43555445, "goodwill_and_intangibles": 43555445, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 458206374, "total_assets": 556329872, "short_term_debt": 73348731, "accounts_payable": 1036547, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14783331, "long_term_debt": 247624811, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 329785068, "total_liabilities": 344568399, "total_debt": 320973542, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213297897, "total_equity": 211761473, "shares_outstanding": 16587963, "operating_cash_flow": 48655460, "stock_based_compensation": 1684250, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109394481, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77895750, "dividends_paid": 1484167, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38656871, "free_cash_flow": 158049941, "net_change_in_cash": 9416581 }, "raw_data": { "income": { "ebit": "12768644", "ebitda": "47077000", "netIncome": "37167790", "grossProfit": "67004599", "depreciation": "None", "totalRevenue": "86688600", "costOfRevenue": "19684000", "interestIncome": "10371070", "incomeBeforeTax": "53122307", "interestExpense": "10423286", "operatingIncome": "63493372", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14162966", "reportedCurrency": "USD", "netInterestIncome": "-10423000", "nonInterestIncome": "None", "operatingExpenses": "25546893", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "52221", "costofGoodsAndServicesSold": "19684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34308356", "sellingGeneralAndAdministrative": "9785370", "netIncomeFromContinuingOperations": "38959341" }, "balance": { "goodwill": "None", "inventory": "92953321", "commonStock": "5995257", "currentDebt": "None", "investments": "None", "totalAssets": "556329872", "longTermDebt": "247624811", "shortTermDebt": "73348731", "treasuryStock": "-32345000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "43555445", "reportedCurrency": "USD", "retainedEarnings": "213297897", "totalLiabilities": "344568399", "otherCurrentAssets": "2634664", "totalCurrentAssets": "98123498", "currentLongTermDebt": "194094310", "longTermInvestments": "6788034", "shortTermInvestments": "651722", "currentNetReceivables": "225024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458206374", "currentAccountsPayable": "1036547", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368750769", "shortLongTermDebtTotal": "320973542", "totalShareholderEquity": "211761473", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-66803551", "totalCurrentLiabilities": "14783331", "otherNonCurrentLiabilities": "35939250", "totalNonCurrentLiabilities": "329785068", "cashAndShortTermInvestments": "2310489", "commonStockSharesOutstanding": "16587963", "intangibleAssetsExcludingGoodwill": "43555445", "cashAndCashEquivalentsAtCarryingValue": "2310489", "accumulatedDepreciationAmortizationPPE": "-24518215" }, "cashflow": { "netIncome": "37167790", "profitLoss": "None", "dividendPayout": "1484167", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5477221", "operatingCashflow": "48655460", "capitalExpenditures": "109394481", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38656871", "cashflowFromInvestment": "-77895750", "stockBasedCompensation": "1684250", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1484167", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9416581", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16135502", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 41173000, "cost_of_revenue": 10168000, "gross_profit": 31005000, "ebit": 13195000, "ebitda": 29151000, "pretax_income": 6265000, "tax_provision": 60000, "net_income": 6205000, "net_income_to_common": 6205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8282000, "total_current_assets": 239806000, "total_assets": 1299667000, "short_term_debt": null, "long_term_debt": 649532000, "total_debt": 649532000, "total_liabilities": 724304000, "total_equity": 575363000, "shares_outstanding": 32522938, "goodwill_and_intangibles": 86479000 }, "cash_flow": { "operating_cash_flow": 14604000, "capital_expenditure": 0, "free_cash_flow": 14604000, "dividends_paid": 14438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244765, "ticker_id": 878, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13195000", "ebitda": "29151000", "netIncome": "6205000", "grossProfit": "31005000", "depreciation": "None", "totalRevenue": "41173000", "costOfRevenue": "10168000", "interestIncome": "None", "incomeBeforeTax": "6265000", "interestExpense": "7271000", "operatingIncome": "9972000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-7271000", "nonInterestIncome": "None", "operatingExpenses": "21033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15956000", "sellingGeneralAndAdministrative": "5077000", "netIncomeFromContinuingOperations": "6205000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "1299667000", "longTermDebt": "649532000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "86479000", "reportedCurrency": "USD", "retainedEarnings": "176442000", "totalLiabilities": "724304000", "otherCurrentAssets": "82713000", "totalCurrentAssets": "239806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "44488000", "currentNetReceivables": "104323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059861000", "currentAccountsPayable": "1852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649733000", "totalShareholderEquity": "575363000", "capitalLeaseObligations": "201000", "otherCurrentLiabilities": "14354000", "totalCurrentLiabilities": "33178000", "otherNonCurrentLiabilities": "36484000", "totalNonCurrentLiabilities": "691126000", "cashAndShortTermInvestments": "8282000", "commonStockSharesOutstanding": "32522938", "intangibleAssetsExcludingGoodwill": "86479000", "cashAndCashEquivalentsAtCarryingValue": "8282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6205000", "profitLoss": "None", "dividendPayout": "14438000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14604000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31821000", "cashflowFromInvestment": "-68675000", "stockBasedCompensation": "1406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41173000, "cost_of_revenue": 10168000, "gross_profit": 31005000, "research_and_development": null, "selling_general_admin": 5077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13195000, "depreciation_amortisation": 15956000, "ebitda": 29151000, "interest_expense": 7271000, "interest_income": null, "other_non_operating": null, "pretax_income": 6265000, "tax_provision": 60000, "effective_tax_rate": null, "net_income": 6205000, "net_income_continuing_ops": 6205000, "net_income_to_common": 6205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8282000, "short_term_investments": 44488000, "net_receivables": 104323000, "inventory": null, "other_current_assets": null, "total_current_assets": 239806000, "net_ppe": null, "goodwill": null, "intangible_assets": 86479000, "goodwill_and_intangibles": 86479000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1059861000, "total_assets": 1299667000, "short_term_debt": null, "accounts_payable": 1852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33178000, "long_term_debt": 649532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691126000, "total_liabilities": 724304000, "total_debt": 649532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 176442000, "total_equity": 575363000, "shares_outstanding": 32522938, "operating_cash_flow": 14604000, "stock_based_compensation": 1406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68675000, "dividends_paid": 14438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31821000, "free_cash_flow": 14604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13195000", "ebitda": "29151000", "netIncome": "6205000", "grossProfit": "31005000", "depreciation": "None", "totalRevenue": "41173000", "costOfRevenue": "10168000", "interestIncome": "None", "incomeBeforeTax": "6265000", "interestExpense": "7271000", "operatingIncome": "9972000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-7271000", "nonInterestIncome": "None", "operatingExpenses": "21033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15956000", "sellingGeneralAndAdministrative": "5077000", "netIncomeFromContinuingOperations": "6205000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "1299667000", "longTermDebt": "649532000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "86479000", "reportedCurrency": "USD", "retainedEarnings": "176442000", "totalLiabilities": "724304000", "otherCurrentAssets": "82713000", "totalCurrentAssets": "239806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "44488000", "currentNetReceivables": "104323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059861000", "currentAccountsPayable": "1852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649733000", "totalShareholderEquity": "575363000", "capitalLeaseObligations": "201000", "otherCurrentLiabilities": "14354000", "totalCurrentLiabilities": "33178000", "otherNonCurrentLiabilities": "36484000", "totalNonCurrentLiabilities": "691126000", "cashAndShortTermInvestments": "8282000", "commonStockSharesOutstanding": "32522938", "intangibleAssetsExcludingGoodwill": "86479000", "cashAndCashEquivalentsAtCarryingValue": "8282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6205000", "profitLoss": "None", "dividendPayout": "14438000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14604000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31821000", "cashflowFromInvestment": "-68675000", "stockBasedCompensation": "1406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 38339000, "cost_of_revenue": 129610000, "gross_profit": -91271000, "ebit": 35578000, "ebitda": 79734000, "pretax_income": 28478000, "tax_provision": 143000, "net_income": 28335000, "net_income_to_common": 28335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6467000, "total_current_assets": 211910000, "total_assets": 1263902000, "short_term_debt": 17929000, "long_term_debt": 616345000, "total_debt": 634274000, "total_liabilities": 696556000, "total_equity": 567346000, "shares_outstanding": 32235624, "goodwill_and_intangibles": 84710000 }, "cash_flow": { "operating_cash_flow": 6862000, "capital_expenditure": 6136000, "free_cash_flow": 12998000, "dividends_paid": 14104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244766, "ticker_id": 878, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35578000", "ebitda": "79734000", "netIncome": "28335000", "grossProfit": "-91271000", "depreciation": "None", "totalRevenue": "38339000", "costOfRevenue": "129610000", "interestIncome": "316000", "incomeBeforeTax": "28478000", "interestExpense": "7100000", "operatingIncome": "29111000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "143000", "reportedCurrency": "USD", "netInterestIncome": "-7100000", "nonInterestIncome": "None", "operatingExpenses": "-120382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44156000", "sellingGeneralAndAdministrative": "4616000", "netIncomeFromContinuingOperations": "28335000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "324000", "currentDebt": "None", "investments": "None", "totalAssets": "1263902000", "longTermDebt": "616345000", "shortTermDebt": "17929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "84710000", "reportedCurrency": "USD", "retainedEarnings": "184886000", "totalLiabilities": "696556000", "otherCurrentAssets": "34652000", "totalCurrentAssets": "211910000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41324000", "currentNetReceivables": "129467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051992000", "currentAccountsPayable": "1709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953370000", "shortLongTermDebtTotal": "616574000", "totalShareholderEquity": "567346000", "capitalLeaseObligations": "229000", "otherCurrentLiabilities": "12085000", "totalCurrentLiabilities": "32625000", "otherNonCurrentLiabilities": "39788000", "totalNonCurrentLiabilities": "663931000", "cashAndShortTermInvestments": "6467000", "commonStockSharesOutstanding": "32235624", "intangibleAssetsExcludingGoodwill": "84710000", "cashAndCashEquivalentsAtCarryingValue": "6467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28335000", "profitLoss": "None", "dividendPayout": "14104000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "6862000", "capitalExpenditures": "6136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7116000", "cashflowFromInvestment": "23803000", "stockBasedCompensation": "936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38339000, "cost_of_revenue": 129610000, "gross_profit": -91271000, "research_and_development": null, "selling_general_admin": 4616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35578000, "depreciation_amortisation": 44156000, "ebitda": 79734000, "interest_expense": 7100000, "interest_income": null, "other_non_operating": null, "pretax_income": 28478000, "tax_provision": 143000, "effective_tax_rate": null, "net_income": 28335000, "net_income_continuing_ops": 28335000, "net_income_to_common": 28335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6467000, "short_term_investments": 41324000, "net_receivables": 129467000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 211910000, "net_ppe": null, "goodwill": null, "intangible_assets": 84710000, "goodwill_and_intangibles": 84710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1051992000, "total_assets": 1263902000, "short_term_debt": 17929000, "accounts_payable": 1709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32625000, "long_term_debt": 616345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 663931000, "total_liabilities": 696556000, "total_debt": 634274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 184886000, "total_equity": 567346000, "shares_outstanding": 32235624, "operating_cash_flow": 6862000, "stock_based_compensation": 936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23803000, "dividends_paid": 14104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7116000, "free_cash_flow": 12998000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35578000", "ebitda": "79734000", "netIncome": "28335000", "grossProfit": "-91271000", "depreciation": "None", "totalRevenue": "38339000", "costOfRevenue": "129610000", "interestIncome": "316000", "incomeBeforeTax": "28478000", "interestExpense": "7100000", "operatingIncome": "29111000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "143000", "reportedCurrency": "USD", "netInterestIncome": "-7100000", "nonInterestIncome": "None", "operatingExpenses": "-120382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44156000", "sellingGeneralAndAdministrative": "4616000", "netIncomeFromContinuingOperations": "28335000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "324000", "currentDebt": "None", "investments": "None", "totalAssets": "1263902000", "longTermDebt": "616345000", "shortTermDebt": "17929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "84710000", "reportedCurrency": "USD", "retainedEarnings": "184886000", "totalLiabilities": "696556000", "otherCurrentAssets": "34652000", "totalCurrentAssets": "211910000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41324000", "currentNetReceivables": "129467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051992000", "currentAccountsPayable": "1709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953370000", "shortLongTermDebtTotal": "616574000", "totalShareholderEquity": "567346000", "capitalLeaseObligations": "229000", "otherCurrentLiabilities": "12085000", "totalCurrentLiabilities": "32625000", "otherNonCurrentLiabilities": "39788000", "totalNonCurrentLiabilities": "663931000", "cashAndShortTermInvestments": "6467000", "commonStockSharesOutstanding": "32235624", "intangibleAssetsExcludingGoodwill": "84710000", "cashAndCashEquivalentsAtCarryingValue": "6467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28335000", "profitLoss": "None", "dividendPayout": "14104000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "6862000", "capitalExpenditures": "6136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7116000", "cashflowFromInvestment": "23803000", "stockBasedCompensation": "936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 37757000, "cost_of_revenue": 9274000, "gross_profit": 28483000, "ebit": 9805000, "ebitda": 24734000, "pretax_income": 2972000, "tax_provision": -58000, "net_income": 3030000, "net_income_to_common": 3030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9281000, "total_current_assets": 187248000, "total_assets": 1222353000, "short_term_debt": 0, "long_term_debt": 604163000, "total_debt": 604163000, "total_liabilities": 665100000, "total_equity": 557253000, "shares_outstanding": 32682775, "goodwill_and_intangibles": 74552000 }, "cash_flow": { "operating_cash_flow": 25501000, "capital_expenditure": 6136000, "free_cash_flow": 31637000, "dividends_paid": 14268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244768, "ticker_id": 878, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9805000", "ebitda": "24734000", "netIncome": "3030000", "grossProfit": "28483000", "depreciation": "None", "totalRevenue": "37757000", "costOfRevenue": "9274000", "interestIncome": "7054000", "incomeBeforeTax": "2972000", "interestExpense": "6833000", "operatingIncome": "8774000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-58000", "reportedCurrency": "USD", "netInterestIncome": "-6833000", "nonInterestIncome": "None", "operatingExpenses": "19709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14929000", "sellingGeneralAndAdministrative": "4780000", "netIncomeFromContinuingOperations": "2914000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "1222353000", "longTermDebt": "604163000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "74552000", "reportedCurrency": "USD", "retainedEarnings": "170829000", "totalLiabilities": "665100000", "otherCurrentAssets": "8289000", "totalCurrentAssets": "187248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35022000", "currentNetReceivables": "134656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035105000", "currentAccountsPayable": "1850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "944426000", "shortLongTermDebtTotal": "604418000", "totalShareholderEquity": "557253000", "capitalLeaseObligations": "15035000", "otherCurrentLiabilities": "14009000", "totalCurrentLiabilities": "37706000", "otherNonCurrentLiabilities": "5155000", "totalNonCurrentLiabilities": "627394000", "cashAndShortTermInvestments": "9281000", "commonStockSharesOutstanding": "32682775", "intangibleAssetsExcludingGoodwill": "74552000", "cashAndCashEquivalentsAtCarryingValue": "9281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2914000", "profitLoss": "None", "dividendPayout": "14268000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "25501000", "capitalExpenditures": "6136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19917000", "cashflowFromInvestment": "-6856000", "stockBasedCompensation": "936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37757000, "cost_of_revenue": 9274000, "gross_profit": 28483000, "research_and_development": null, "selling_general_admin": 4780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9805000, "depreciation_amortisation": 14929000, "ebitda": 24734000, "interest_expense": 6833000, "interest_income": null, "other_non_operating": null, "pretax_income": 2972000, "tax_provision": -58000, "effective_tax_rate": null, "net_income": 3030000, "net_income_continuing_ops": 2914000, "net_income_to_common": 3030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9281000, "short_term_investments": 35022000, "net_receivables": 134656000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 187248000, "net_ppe": null, "goodwill": null, "intangible_assets": 74552000, "goodwill_and_intangibles": 74552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1035105000, "total_assets": 1222353000, "short_term_debt": 0, "accounts_payable": 1850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37706000, "long_term_debt": 604163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 627394000, "total_liabilities": 665100000, "total_debt": 604163000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 170829000, "total_equity": 557253000, "shares_outstanding": 32682775, "operating_cash_flow": 25501000, "stock_based_compensation": 936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6856000, "dividends_paid": 14268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19917000, "free_cash_flow": 31637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9805000", "ebitda": "24734000", "netIncome": "3030000", "grossProfit": "28483000", "depreciation": "None", "totalRevenue": "37757000", "costOfRevenue": "9274000", "interestIncome": "7054000", "incomeBeforeTax": "2972000", "interestExpense": "6833000", "operatingIncome": "8774000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-58000", "reportedCurrency": "USD", "netInterestIncome": "-6833000", "nonInterestIncome": "None", "operatingExpenses": "19709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14929000", "sellingGeneralAndAdministrative": "4780000", "netIncomeFromContinuingOperations": "2914000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "1222353000", "longTermDebt": "604163000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "74552000", "reportedCurrency": "USD", "retainedEarnings": "170829000", "totalLiabilities": "665100000", "otherCurrentAssets": "8289000", "totalCurrentAssets": "187248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35022000", "currentNetReceivables": "134656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035105000", "currentAccountsPayable": "1850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "944426000", "shortLongTermDebtTotal": "604418000", "totalShareholderEquity": "557253000", "capitalLeaseObligations": "15035000", "otherCurrentLiabilities": "14009000", "totalCurrentLiabilities": "37706000", "otherNonCurrentLiabilities": "5155000", "totalNonCurrentLiabilities": "627394000", "cashAndShortTermInvestments": "9281000", "commonStockSharesOutstanding": "32682775", "intangibleAssetsExcludingGoodwill": "74552000", "cashAndCashEquivalentsAtCarryingValue": "9281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2914000", "profitLoss": "None", "dividendPayout": "14268000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "25501000", "capitalExpenditures": "6136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19917000", "cashflowFromInvestment": "-6856000", "stockBasedCompensation": "936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 37638000, "cost_of_revenue": 10178000, "gross_profit": 27460000, "ebit": -16676000, "ebitda": -1382000, "pretax_income": -23224000, "tax_provision": 194000, "net_income": -23418000, "net_income_to_common": -23418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8551000, "total_current_assets": 181421000, "total_assets": 1233226000, "short_term_debt": 51000, "long_term_debt": 605351000, "total_debt": 605402000, "total_liabilities": 659164000, "total_equity": 574062000, "shares_outstanding": 32727831, "goodwill_and_intangibles": 81548000 }, "cash_flow": { "operating_cash_flow": 21926000, "capital_expenditure": 81084000, "free_cash_flow": 103010000, "dividends_paid": 14300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244769, "ticker_id": 878, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16676000", "ebitda": "-1382000", "netIncome": "-23418000", "grossProfit": "27460000", "depreciation": "None", "totalRevenue": "37638000", "costOfRevenue": "10178000", "interestIncome": "10546000", "incomeBeforeTax": "-23224000", "interestExpense": "6859000", "operatingIncome": "7718000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-6859000", "nonInterestIncome": "None", "operatingExpenses": "19742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15294000", "sellingGeneralAndAdministrative": "4448000", "netIncomeFromContinuingOperations": "-23418000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "1233226000", "longTermDebt": "605351000", "shortTermDebt": "51000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "81548000", "reportedCurrency": "USD", "retainedEarnings": "182362000", "totalLiabilities": "659164000", "otherCurrentAssets": "10291000", "totalCurrentAssets": "181421000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34752000", "currentNetReceivables": "127827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051805000", "currentAccountsPayable": "2228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "952309000", "shortLongTermDebtTotal": "605635000", "totalShareholderEquity": "574062000", "capitalLeaseObligations": "16289000", "otherCurrentLiabilities": "4433000", "totalCurrentLiabilities": "25563000", "otherNonCurrentLiabilities": "4284000", "totalNonCurrentLiabilities": "633601000", "cashAndShortTermInvestments": "8551000", "commonStockSharesOutstanding": "32727831", "intangibleAssetsExcludingGoodwill": "81548000", "cashAndCashEquivalentsAtCarryingValue": "8551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23418000", "profitLoss": "None", "dividendPayout": "14300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "21926000", "capitalExpenditures": "81084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10668000", "cashflowFromInvestment": "-7780000", "stockBasedCompensation": "1003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37638000, "cost_of_revenue": 10178000, "gross_profit": 27460000, "research_and_development": null, "selling_general_admin": 4448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16676000, "depreciation_amortisation": 15294000, "ebitda": -1382000, "interest_expense": 6859000, "interest_income": null, "other_non_operating": null, "pretax_income": -23224000, "tax_provision": 194000, "effective_tax_rate": null, "net_income": -23418000, "net_income_continuing_ops": -23418000, "net_income_to_common": -23418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8551000, "short_term_investments": 34752000, "net_receivables": 127827000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 181421000, "net_ppe": null, "goodwill": null, "intangible_assets": 81548000, "goodwill_and_intangibles": 81548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1051805000, "total_assets": 1233226000, "short_term_debt": 51000, "accounts_payable": 2228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25563000, "long_term_debt": 605351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 633601000, "total_liabilities": 659164000, "total_debt": 605402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 182362000, "total_equity": 574062000, "shares_outstanding": 32727831, "operating_cash_flow": 21926000, "stock_based_compensation": 1003000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7780000, "dividends_paid": 14300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10668000, "free_cash_flow": 103010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16676000", "ebitda": "-1382000", "netIncome": "-23418000", "grossProfit": "27460000", "depreciation": "None", "totalRevenue": "37638000", "costOfRevenue": "10178000", "interestIncome": "10546000", "incomeBeforeTax": "-23224000", "interestExpense": "6859000", "operatingIncome": "7718000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-6859000", "nonInterestIncome": "None", "operatingExpenses": "19742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15294000", "sellingGeneralAndAdministrative": "4448000", "netIncomeFromContinuingOperations": "-23418000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "1233226000", "longTermDebt": "605351000", "shortTermDebt": "51000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "81548000", "reportedCurrency": "USD", "retainedEarnings": "182362000", "totalLiabilities": "659164000", "otherCurrentAssets": "10291000", "totalCurrentAssets": "181421000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34752000", "currentNetReceivables": "127827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051805000", "currentAccountsPayable": "2228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "952309000", "shortLongTermDebtTotal": "605635000", "totalShareholderEquity": "574062000", "capitalLeaseObligations": "16289000", "otherCurrentLiabilities": "4433000", "totalCurrentLiabilities": "25563000", "otherNonCurrentLiabilities": "4284000", "totalNonCurrentLiabilities": "633601000", "cashAndShortTermInvestments": "8551000", "commonStockSharesOutstanding": "32727831", "intangibleAssetsExcludingGoodwill": "81548000", "cashAndCashEquivalentsAtCarryingValue": "8551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23418000", "profitLoss": "None", "dividendPayout": "14300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "21926000", "capitalExpenditures": "81084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10668000", "cashflowFromInvestment": "-7780000", "stockBasedCompensation": "1003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 35811000, "cost_of_revenue": 8891000, "gross_profit": 26920000, "ebit": 8120000, "ebitda": 22484000, "pretax_income": 2312000, "tax_provision": 51000, "net_income": 2261000, "net_income_to_common": 2261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8428000, "total_current_assets": 180970000, "total_assets": 1243903000, "short_term_debt": 51028000, "long_term_debt": 551188000, "total_debt": 602216000, "total_liabilities": 650020000, "total_equity": 593883000, "shares_outstanding": 31595431, "goodwill_and_intangibles": 88931000 }, "cash_flow": { "operating_cash_flow": 10311000, "capital_expenditure": 80876000, "free_cash_flow": 91187000, "dividends_paid": 13886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244770, "ticker_id": 878, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8120000", "ebitda": "22484000", "netIncome": "2261000", "grossProfit": "26920000", "depreciation": "None", "totalRevenue": "35811000", "costOfRevenue": "8891000", "interestIncome": "5561000", "incomeBeforeTax": "2312000", "interestExpense": "6136000", "operatingIncome": "7873000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-6136000", "nonInterestIncome": "None", "operatingExpenses": "19047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14364000", "sellingGeneralAndAdministrative": "4683000", "netIncomeFromContinuingOperations": "2261000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "1243903000", "longTermDebt": "551188000", "shortTermDebt": "51028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "88931000", "reportedCurrency": "USD", "retainedEarnings": "220272000", "totalLiabilities": "650020000", "otherCurrentAssets": "6936000", "totalCurrentAssets": "180970000", "currentLongTermDebt": "51028000", "longTermInvestments": "None", "shortTermInvestments": "39501000", "currentNetReceivables": "126105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062933000", "currentAccountsPayable": "1741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "961089000", "shortLongTermDebtTotal": "602481000", "totalShareholderEquity": "593883000", "capitalLeaseObligations": "17633000", "otherCurrentLiabilities": "6093000", "totalCurrentLiabilities": "71590000", "otherNonCurrentLiabilities": "3734000", "totalNonCurrentLiabilities": "578430000", "cashAndShortTermInvestments": "8428000", "commonStockSharesOutstanding": "31595431", "intangibleAssetsExcludingGoodwill": "88931000", "cashAndCashEquivalentsAtCarryingValue": "8428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2261000", "profitLoss": "None", "dividendPayout": "13886000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "10311000", "capitalExpenditures": "80876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68361000", "cashflowFromInvestment": "-80669000", "stockBasedCompensation": "1283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35811000, "cost_of_revenue": 8891000, "gross_profit": 26920000, "research_and_development": null, "selling_general_admin": 4683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8120000, "depreciation_amortisation": 14364000, "ebitda": 22484000, "interest_expense": 6136000, "interest_income": null, "other_non_operating": null, "pretax_income": 2312000, "tax_provision": 51000, "effective_tax_rate": null, "net_income": 2261000, "net_income_continuing_ops": 2261000, "net_income_to_common": 2261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8428000, "short_term_investments": 39501000, "net_receivables": 126105000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 180970000, "net_ppe": null, "goodwill": null, "intangible_assets": 88931000, "goodwill_and_intangibles": 88931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1062933000, "total_assets": 1243903000, "short_term_debt": 51028000, "accounts_payable": 1741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71590000, "long_term_debt": 551188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 578430000, "total_liabilities": 650020000, "total_debt": 602216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 220272000, "total_equity": 593883000, "shares_outstanding": 31595431, "operating_cash_flow": 10311000, "stock_based_compensation": 1283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80669000, "dividends_paid": 13886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68361000, "free_cash_flow": 91187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8120000", "ebitda": "22484000", "netIncome": "2261000", "grossProfit": "26920000", "depreciation": "None", "totalRevenue": "35811000", "costOfRevenue": "8891000", "interestIncome": "5561000", "incomeBeforeTax": "2312000", "interestExpense": "6136000", "operatingIncome": "7873000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-6136000", "nonInterestIncome": "None", "operatingExpenses": "19047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14364000", "sellingGeneralAndAdministrative": "4683000", "netIncomeFromContinuingOperations": "2261000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "1243903000", "longTermDebt": "551188000", "shortTermDebt": "51028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "88931000", "reportedCurrency": "USD", "retainedEarnings": "220272000", "totalLiabilities": "650020000", "otherCurrentAssets": "6936000", "totalCurrentAssets": "180970000", "currentLongTermDebt": "51028000", "longTermInvestments": "None", "shortTermInvestments": "39501000", "currentNetReceivables": "126105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062933000", "currentAccountsPayable": "1741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "961089000", "shortLongTermDebtTotal": "602481000", "totalShareholderEquity": "593883000", "capitalLeaseObligations": "17633000", "otherCurrentLiabilities": "6093000", "totalCurrentLiabilities": "71590000", "otherNonCurrentLiabilities": "3734000", "totalNonCurrentLiabilities": "578430000", "cashAndShortTermInvestments": "8428000", "commonStockSharesOutstanding": "31595431", "intangibleAssetsExcludingGoodwill": "88931000", "cashAndCashEquivalentsAtCarryingValue": "8428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2261000", "profitLoss": "None", "dividendPayout": "13886000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "10311000", "capitalExpenditures": "80876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68361000", "cashflowFromInvestment": "-80669000", "stockBasedCompensation": "1283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 35742000, "cost_of_revenue": 9155000, "gross_profit": 26587000, "ebit": -10187000, "ebitda": 19161000, "pretax_income": -15654000, "tax_provision": -437000, "net_income": -15217000, "net_income_to_common": -15217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9017000, "total_current_assets": 182696000, "total_assets": 1181644000, "short_term_debt": 50989000, "long_term_debt": 468004000, "total_debt": 518993000, "total_liabilities": 568846000, "total_equity": 612798000, "shares_outstanding": 30703941, "goodwill_and_intangibles": 79198000 }, "cash_flow": { "operating_cash_flow": 23517000, "capital_expenditure": 241898000, "free_cash_flow": 265415000, "dividends_paid": 13819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244771, "ticker_id": 878, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10187000", "ebitda": "19161000", "netIncome": "-15217000", "grossProfit": "26587000", "depreciation": "None", "totalRevenue": "35742000", "costOfRevenue": "9155000", "interestIncome": "8351000", "incomeBeforeTax": "-15654000", "interestExpense": "5756000", "operatingIncome": "-7303000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-437000", "reportedCurrency": "USD", "netInterestIncome": "-5756000", "nonInterestIncome": "None", "operatingExpenses": "33890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29348000", "sellingGeneralAndAdministrative": "4519000", "netIncomeFromContinuingOperations": "-15217000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "1181644000", "longTermDebt": "468004000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "79198000", "reportedCurrency": "USD", "retainedEarnings": "232089000", "totalLiabilities": "568846000", "otherCurrentAssets": "8344000", "totalCurrentAssets": "182696000", "currentLongTermDebt": "50989000", "longTermInvestments": "None", "shortTermInvestments": "39666000", "currentNetReceivables": "125669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "998948000", "currentAccountsPayable": "3278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "901643000", "shortLongTermDebtTotal": "519286000", "totalShareholderEquity": "612798000", "capitalLeaseObligations": "15417000", "otherCurrentLiabilities": "7954000", "totalCurrentLiabilities": "75023000", "otherNonCurrentLiabilities": "6652000", "totalNonCurrentLiabilities": "493823000", "cashAndShortTermInvestments": "9017000", "commonStockSharesOutstanding": "30703941", "intangibleAssetsExcludingGoodwill": "79198000", "cashAndCashEquivalentsAtCarryingValue": "9017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15217000", "profitLoss": "None", "dividendPayout": "13819000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000", "operatingCashflow": "23517000", "capitalExpenditures": "241898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10794000", "cashflowFromInvestment": "-26818000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "197807000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35742000, "cost_of_revenue": 9155000, "gross_profit": 26587000, "research_and_development": null, "selling_general_admin": 4519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10187000, "depreciation_amortisation": 29348000, "ebitda": 19161000, "interest_expense": 5756000, "interest_income": null, "other_non_operating": null, "pretax_income": -15654000, "tax_provision": -437000, "effective_tax_rate": null, "net_income": -15217000, "net_income_continuing_ops": -15217000, "net_income_to_common": -15217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9017000, "short_term_investments": 39666000, "net_receivables": 125669000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 182696000, "net_ppe": null, "goodwill": null, "intangible_assets": 79198000, "goodwill_and_intangibles": 79198000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 998948000, "total_assets": 1181644000, "short_term_debt": 50989000, "accounts_payable": 3278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75023000, "long_term_debt": 468004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493823000, "total_liabilities": 568846000, "total_debt": 518993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 232089000, "total_equity": 612798000, "shares_outstanding": 30703941, "operating_cash_flow": 23517000, "stock_based_compensation": 750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26818000, "dividends_paid": 13819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10794000, "free_cash_flow": 265415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10187000", "ebitda": "19161000", "netIncome": "-15217000", "grossProfit": "26587000", "depreciation": "None", "totalRevenue": "35742000", "costOfRevenue": "9155000", "interestIncome": "8351000", "incomeBeforeTax": "-15654000", "interestExpense": "5756000", "operatingIncome": "-7303000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-437000", "reportedCurrency": "USD", "netInterestIncome": "-5756000", "nonInterestIncome": "None", "operatingExpenses": "33890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29348000", "sellingGeneralAndAdministrative": "4519000", "netIncomeFromContinuingOperations": "-15217000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "1181644000", "longTermDebt": "468004000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "79198000", "reportedCurrency": "USD", "retainedEarnings": "232089000", "totalLiabilities": "568846000", "otherCurrentAssets": "8344000", "totalCurrentAssets": "182696000", "currentLongTermDebt": "50989000", "longTermInvestments": "None", "shortTermInvestments": "39666000", "currentNetReceivables": "125669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "998948000", "currentAccountsPayable": "3278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "901643000", "shortLongTermDebtTotal": "519286000", "totalShareholderEquity": "612798000", "capitalLeaseObligations": "15417000", "otherCurrentLiabilities": "7954000", "totalCurrentLiabilities": "75023000", "otherNonCurrentLiabilities": "6652000", "totalNonCurrentLiabilities": "493823000", "cashAndShortTermInvestments": "9017000", "commonStockSharesOutstanding": "30703941", "intangibleAssetsExcludingGoodwill": "79198000", "cashAndCashEquivalentsAtCarryingValue": "9017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15217000", "profitLoss": "None", "dividendPayout": "13819000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000", "operatingCashflow": "23517000", "capitalExpenditures": "241898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10794000", "cashflowFromInvestment": "-26818000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "197807000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 31805000, "cost_of_revenue": 8156000, "gross_profit": 23649000, "ebit": 11746000, "ebitda": 24967000, "pretax_income": 6359000, "tax_provision": 132000, "net_income": 6227000, "net_income_to_common": 6227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8172000, "total_current_assets": 170190000, "total_assets": 1176124000, "short_term_debt": 7004000, "long_term_debt": 526838000, "total_debt": 533842000, "total_liabilities": 580342000, "total_equity": 595782000, "shares_outstanding": 25521749, "goodwill_and_intangibles": 107658000 }, "cash_flow": { "operating_cash_flow": 21193000, "capital_expenditure": 78134000, "free_cash_flow": 99327000, "dividends_paid": 12908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244773, "ticker_id": 878, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11746000", "ebitda": "24967000", "netIncome": "6227000", "grossProfit": "23649000", "depreciation": "None", "totalRevenue": "31805000", "costOfRevenue": "8156000", "interestIncome": "1399000", "incomeBeforeTax": "6359000", "interestExpense": "5632000", "operatingIncome": "4960000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-5632000", "nonInterestIncome": "None", "operatingExpenses": "18689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13221000", "sellingGeneralAndAdministrative": "4075000", "netIncomeFromContinuingOperations": "6227000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1176124000", "longTermDebt": "526838000", "shortTermDebt": "7004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "107658000", "reportedCurrency": "USD", "retainedEarnings": "261373000", "totalLiabilities": "580342000", "otherCurrentAssets": "1696000", "totalCurrentAssets": "170190000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42997000", "currentNetReceivables": "117325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005934000", "currentAccountsPayable": "2075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "880297000", "shortLongTermDebtTotal": "546015000", "totalShareholderEquity": "595782000", "capitalLeaseObligations": "19177000", "otherCurrentLiabilities": "4546000", "totalCurrentLiabilities": "20836000", "otherNonCurrentLiabilities": "5054000", "totalNonCurrentLiabilities": "559506000", "cashAndShortTermInvestments": "8172000", "commonStockSharesOutstanding": "25521749", "intangibleAssetsExcludingGoodwill": "107658000", "cashAndCashEquivalentsAtCarryingValue": "8172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6227000", "profitLoss": "None", "dividendPayout": "12908000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000", "operatingCashflow": "21193000", "capitalExpenditures": "78134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "157109000", "cashflowFromInvestment": "-174591000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "165090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31805000, "cost_of_revenue": 8156000, "gross_profit": 23649000, "research_and_development": null, "selling_general_admin": 4075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11746000, "depreciation_amortisation": 13221000, "ebitda": 24967000, "interest_expense": 5632000, "interest_income": null, "other_non_operating": null, "pretax_income": 6359000, "tax_provision": 132000, "effective_tax_rate": null, "net_income": 6227000, "net_income_continuing_ops": 6227000, "net_income_to_common": 6227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8172000, "short_term_investments": 42997000, "net_receivables": 117325000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 170190000, "net_ppe": null, "goodwill": null, "intangible_assets": 107658000, "goodwill_and_intangibles": 107658000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005934000, "total_assets": 1176124000, "short_term_debt": 7004000, "accounts_payable": 2075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20836000, "long_term_debt": 526838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 559506000, "total_liabilities": 580342000, "total_debt": 533842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 261373000, "total_equity": 595782000, "shares_outstanding": 25521749, "operating_cash_flow": 21193000, "stock_based_compensation": 750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174591000, "dividends_paid": 12908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 157109000, "free_cash_flow": 99327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11746000", "ebitda": "24967000", "netIncome": "6227000", "grossProfit": "23649000", "depreciation": "None", "totalRevenue": "31805000", "costOfRevenue": "8156000", "interestIncome": "1399000", "incomeBeforeTax": "6359000", "interestExpense": "5632000", "operatingIncome": "4960000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-5632000", "nonInterestIncome": "None", "operatingExpenses": "18689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13221000", "sellingGeneralAndAdministrative": "4075000", "netIncomeFromContinuingOperations": "6227000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1176124000", "longTermDebt": "526838000", "shortTermDebt": "7004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "107658000", "reportedCurrency": "USD", "retainedEarnings": "261373000", "totalLiabilities": "580342000", "otherCurrentAssets": "1696000", "totalCurrentAssets": "170190000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42997000", "currentNetReceivables": "117325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005934000", "currentAccountsPayable": "2075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "880297000", "shortLongTermDebtTotal": "546015000", "totalShareholderEquity": "595782000", "capitalLeaseObligations": "19177000", "otherCurrentLiabilities": "4546000", "totalCurrentLiabilities": "20836000", "otherNonCurrentLiabilities": "5054000", "totalNonCurrentLiabilities": "559506000", "cashAndShortTermInvestments": "8172000", "commonStockSharesOutstanding": "25521749", "intangibleAssetsExcludingGoodwill": "107658000", "cashAndCashEquivalentsAtCarryingValue": "8172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6227000", "profitLoss": "None", "dividendPayout": "12908000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000", "operatingCashflow": "21193000", "capitalExpenditures": "78134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "157109000", "cashflowFromInvestment": "-174591000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "165090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 28845000, "cost_of_revenue": 8339000, "gross_profit": 20506000, "ebit": 6603000, "ebitda": 18152000, "pretax_income": 1256000, "tax_provision": 73000, "net_income": 1183000, "net_income_to_common": 1183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4794000, "total_current_assets": 106274000, "total_assets": 1009768000, "short_term_debt": 50909000, "long_term_debt": 431752000, "total_debt": 482661000, "total_liabilities": 517953000, "total_equity": 491815000, "shares_outstanding": 22787252, "goodwill_and_intangibles": 95054000 }, "cash_flow": { "operating_cash_flow": 12883000, "capital_expenditure": 4722000, "free_cash_flow": 17605000, "dividends_paid": 10579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244774, "ticker_id": 878, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6603000", "ebitda": "18152000", "netIncome": "1183000", "grossProfit": "20506000", "depreciation": "None", "totalRevenue": "28845000", "costOfRevenue": "8339000", "interestIncome": "None", "incomeBeforeTax": "1256000", "interestExpense": "5604000", "operatingIncome": "5431000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-5604000", "nonInterestIncome": "None", "operatingExpenses": "15075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11549000", "sellingGeneralAndAdministrative": "3459000", "netIncomeFromContinuingOperations": "1183000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "1009768000", "longTermDebt": "431752000", "shortTermDebt": "50909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "95054000", "reportedCurrency": "USD", "retainedEarnings": "268269000", "totalLiabilities": "517953000", "otherCurrentAssets": "1363000", "totalCurrentAssets": "106274000", "currentLongTermDebt": "50909000", "longTermInvestments": "None", "shortTermInvestments": "36561000", "currentNetReceivables": "63556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "903494000", "currentAccountsPayable": "1787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496426000", "totalShareholderEquity": "491815000", "capitalLeaseObligations": "13765000", "otherCurrentLiabilities": "3734000", "totalCurrentLiabilities": "66954000", "otherNonCurrentLiabilities": "3557000", "totalNonCurrentLiabilities": "450999000", "cashAndShortTermInvestments": "4794000", "commonStockSharesOutstanding": "22787252", "intangibleAssetsExcludingGoodwill": "95054000", "cashAndCashEquivalentsAtCarryingValue": "4794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1183000", "profitLoss": "None", "dividendPayout": "10579000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "57000", "operatingCashflow": "12883000", "capitalExpenditures": "4722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32772000", "cashflowFromInvestment": "11229000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28845000, "cost_of_revenue": 8339000, "gross_profit": 20506000, "research_and_development": null, "selling_general_admin": 3459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6603000, "depreciation_amortisation": 11549000, "ebitda": 18152000, "interest_expense": 5604000, "interest_income": null, "other_non_operating": null, "pretax_income": 1256000, "tax_provision": 73000, "effective_tax_rate": null, "net_income": 1183000, "net_income_continuing_ops": 1183000, "net_income_to_common": 1183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4794000, "short_term_investments": 36561000, "net_receivables": 63556000, "inventory": 300000, "other_current_assets": null, "total_current_assets": 106274000, "net_ppe": null, "goodwill": null, "intangible_assets": 95054000, "goodwill_and_intangibles": 95054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 903494000, "total_assets": 1009768000, "short_term_debt": 50909000, "accounts_payable": 1787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66954000, "long_term_debt": 431752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 450999000, "total_liabilities": 517953000, "total_debt": 482661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 268269000, "total_equity": 491815000, "shares_outstanding": 22787252, "operating_cash_flow": 12883000, "stock_based_compensation": 750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4722000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11229000, "dividends_paid": 10579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32772000, "free_cash_flow": 17605000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6603000", "ebitda": "18152000", "netIncome": "1183000", "grossProfit": "20506000", "depreciation": "None", "totalRevenue": "28845000", "costOfRevenue": "8339000", "interestIncome": "None", "incomeBeforeTax": "1256000", "interestExpense": "5604000", "operatingIncome": "5431000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-5604000", "nonInterestIncome": "None", "operatingExpenses": "15075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11549000", "sellingGeneralAndAdministrative": "3459000", "netIncomeFromContinuingOperations": "1183000" }, "balance": { "goodwill": "None", "inventory": "300000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "1009768000", "longTermDebt": "431752000", "shortTermDebt": "50909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "95054000", "reportedCurrency": "USD", "retainedEarnings": "268269000", "totalLiabilities": "517953000", "otherCurrentAssets": "1363000", "totalCurrentAssets": "106274000", "currentLongTermDebt": "50909000", "longTermInvestments": "None", "shortTermInvestments": "36561000", "currentNetReceivables": "63556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "903494000", "currentAccountsPayable": "1787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496426000", "totalShareholderEquity": "491815000", "capitalLeaseObligations": "13765000", "otherCurrentLiabilities": "3734000", "totalCurrentLiabilities": "66954000", "otherNonCurrentLiabilities": "3557000", "totalNonCurrentLiabilities": "450999000", "cashAndShortTermInvestments": "4794000", "commonStockSharesOutstanding": "22787252", "intangibleAssetsExcludingGoodwill": "95054000", "cashAndCashEquivalentsAtCarryingValue": "4794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1183000", "profitLoss": "None", "dividendPayout": "10579000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "57000", "operatingCashflow": "12883000", "capitalExpenditures": "4722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32772000", "cashflowFromInvestment": "11229000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 28127000, "cost_of_revenue": 7572000, "gross_profit": 20555000, "ebit": 11008000, "ebitda": 21939000, "pretax_income": 5735000, "tax_provision": -107000, "net_income": 5842000, "net_income_to_common": 5842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6760000, "total_current_assets": 130220000, "total_assets": 1041083000, "short_term_debt": 50869000, "long_term_debt": 491151000, "total_debt": 542020000, "total_liabilities": 578842000, "total_equity": 462241000, "shares_outstanding": 26057652, "goodwill_and_intangibles": 101039000 }, "cash_flow": { "operating_cash_flow": 11757000, "capital_expenditure": 73412000, "free_cash_flow": 85169000, "dividends_paid": 9788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244775, "ticker_id": 878, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11008000", "ebitda": "21939000", "netIncome": "5842000", "grossProfit": "20555000", "depreciation": "None", "totalRevenue": "28127000", "costOfRevenue": "7572000", "interestIncome": "None", "incomeBeforeTax": "5735000", "interestExpense": "5529000", "operatingIncome": "14523000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "-5529000", "nonInterestIncome": "None", "operatingExpenses": "6032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10931000", "sellingGeneralAndAdministrative": "4216000", "netIncomeFromContinuingOperations": "5842000" }, "balance": { "goodwill": "None", "inventory": "358000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "1041083000", "longTermDebt": "491151000", "shortTermDebt": "50869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "101039000", "reportedCurrency": "USD", "retainedEarnings": "277654000", "totalLiabilities": "578842000", "otherCurrentAssets": "8057000", "totalCurrentAssets": "130220000", "currentLongTermDebt": "50869000", "longTermInvestments": "None", "shortTermInvestments": "35643000", "currentNetReceivables": "79760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910863000", "currentAccountsPayable": "2638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556753000", "totalShareholderEquity": "462241000", "capitalLeaseObligations": "14733000", "otherCurrentLiabilities": "4260000", "totalCurrentLiabilities": "66030000", "otherNonCurrentLiabilities": "4029000", "totalNonCurrentLiabilities": "512812000", "cashAndShortTermInvestments": "6760000", "commonStockSharesOutstanding": "26057652", "intangibleAssetsExcludingGoodwill": "101039000", "cashAndCashEquivalentsAtCarryingValue": "6760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5842000", "profitLoss": "None", "dividendPayout": "9788000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-54000", "operatingCashflow": "11757000", "capitalExpenditures": "73412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37215000", "cashflowFromInvestment": "-51974000", "stockBasedCompensation": "1387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28127000, "cost_of_revenue": 7572000, "gross_profit": 20555000, "research_and_development": null, "selling_general_admin": 4216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11008000, "depreciation_amortisation": 10931000, "ebitda": 21939000, "interest_expense": 5529000, "interest_income": null, "other_non_operating": null, "pretax_income": 5735000, "tax_provision": -107000, "effective_tax_rate": null, "net_income": 5842000, "net_income_continuing_ops": 5842000, "net_income_to_common": 5842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6760000, "short_term_investments": 35643000, "net_receivables": 79760000, "inventory": 358000, "other_current_assets": null, "total_current_assets": 130220000, "net_ppe": null, "goodwill": null, "intangible_assets": 101039000, "goodwill_and_intangibles": 101039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 910863000, "total_assets": 1041083000, "short_term_debt": 50869000, "accounts_payable": 2638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66030000, "long_term_debt": 491151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 512812000, "total_liabilities": 578842000, "total_debt": 542020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 277654000, "total_equity": 462241000, "shares_outstanding": 26057652, "operating_cash_flow": 11757000, "stock_based_compensation": 1387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51974000, "dividends_paid": 9788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37215000, "free_cash_flow": 85169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11008000", "ebitda": "21939000", "netIncome": "5842000", "grossProfit": "20555000", "depreciation": "None", "totalRevenue": "28127000", "costOfRevenue": "7572000", "interestIncome": "None", "incomeBeforeTax": "5735000", "interestExpense": "5529000", "operatingIncome": "14523000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "-5529000", "nonInterestIncome": "None", "operatingExpenses": "6032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10931000", "sellingGeneralAndAdministrative": "4216000", "netIncomeFromContinuingOperations": "5842000" }, "balance": { "goodwill": "None", "inventory": "358000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "1041083000", "longTermDebt": "491151000", "shortTermDebt": "50869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "101039000", "reportedCurrency": "USD", "retainedEarnings": "277654000", "totalLiabilities": "578842000", "otherCurrentAssets": "8057000", "totalCurrentAssets": "130220000", "currentLongTermDebt": "50869000", "longTermInvestments": "None", "shortTermInvestments": "35643000", "currentNetReceivables": "79760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910863000", "currentAccountsPayable": "2638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556753000", "totalShareholderEquity": "462241000", "capitalLeaseObligations": "14733000", "otherCurrentLiabilities": "4260000", "totalCurrentLiabilities": "66030000", "otherNonCurrentLiabilities": "4029000", "totalNonCurrentLiabilities": "512812000", "cashAndShortTermInvestments": "6760000", "commonStockSharesOutstanding": "26057652", "intangibleAssetsExcludingGoodwill": "101039000", "cashAndCashEquivalentsAtCarryingValue": "6760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5842000", "profitLoss": "None", "dividendPayout": "9788000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-54000", "operatingCashflow": "11757000", "capitalExpenditures": "73412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37215000", "cashflowFromInvestment": "-51974000", "stockBasedCompensation": "1387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 29885000, "cost_of_revenue": 7919000, "gross_profit": 21966000, "ebit": 6851000, "ebitda": 18720000, "pretax_income": 7266000, "tax_provision": 229000, "net_income": 7037000, "net_income_to_common": 7037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 871000, "total_current_assets": -1103000, "total_assets": -593000, "short_term_debt": 50830000, "long_term_debt": 444540000, "total_debt": 495370000, "total_liabilities": 495370000, "total_equity": -1187000, "shares_outstanding": 25876738, "goodwill_and_intangibles": 510000 }, "cash_flow": { "operating_cash_flow": 6476000, "capital_expenditure": 2361000, "free_cash_flow": 8837000, "dividends_paid": 9709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244776, "ticker_id": 878, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6851000", "ebitda": "18720000", "netIncome": "7037000", "grossProfit": "21966000", "depreciation": "None", "totalRevenue": "29885000", "costOfRevenue": "7919000", "interestIncome": "None", "incomeBeforeTax": "7266000", "interestExpense": "6198000", "operatingIncome": "10181000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "229000", "reportedCurrency": "USD", "netInterestIncome": "-6198000", "nonInterestIncome": "None", "operatingExpenses": "11785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11869000", "sellingGeneralAndAdministrative": "3756000", "netIncomeFromContinuingOperations": "7037000" }, "balance": { "goodwill": "None", "inventory": "731000", "commonStock": "226000", "currentDebt": "None", "investments": "None", "totalAssets": "-593000", "longTermDebt": "444540000", "shortTermDebt": "50830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "510000", "reportedCurrency": "USD", "retainedEarnings": "281944000", "totalLiabilities": "495370000", "otherCurrentAssets": "-91083000", "totalCurrentAssets": "-1103000", "currentLongTermDebt": "50830000", "longTermInvestments": "None", "shortTermInvestments": "-1974000", "currentNetReceivables": "10601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510000", "currentAccountsPayable": "2758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495370000", "totalShareholderEquity": "-1187000", "capitalLeaseObligations": "10858000", "otherCurrentLiabilities": "-10400000", "totalCurrentLiabilities": "65122000", "otherNonCurrentLiabilities": "5521000", "totalNonCurrentLiabilities": "495370000", "cashAndShortTermInvestments": "871000", "commonStockSharesOutstanding": "25876738", "intangibleAssetsExcludingGoodwill": "510000", "cashAndCashEquivalentsAtCarryingValue": "871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7037000", "profitLoss": "None", "dividendPayout": "9709000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-33000", "operatingCashflow": "6476000", "capitalExpenditures": "2361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64002000", "cashflowFromInvestment": "45712000", "stockBasedCompensation": "871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29885000, "cost_of_revenue": 7919000, "gross_profit": 21966000, "research_and_development": null, "selling_general_admin": 3756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6851000, "depreciation_amortisation": 11869000, "ebitda": 18720000, "interest_expense": 6198000, "interest_income": null, "other_non_operating": null, "pretax_income": 7266000, "tax_provision": 229000, "effective_tax_rate": null, "net_income": 7037000, "net_income_continuing_ops": 7037000, "net_income_to_common": 7037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 871000, "short_term_investments": -1974000, "net_receivables": 10601000, "inventory": 731000, "other_current_assets": null, "total_current_assets": -1103000, "net_ppe": null, "goodwill": null, "intangible_assets": 510000, "goodwill_and_intangibles": 510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 510000, "total_assets": -593000, "short_term_debt": 50830000, "accounts_payable": 2758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65122000, "long_term_debt": 444540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495370000, "total_liabilities": 495370000, "total_debt": 495370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281944000, "total_equity": -1187000, "shares_outstanding": 25876738, "operating_cash_flow": 6476000, "stock_based_compensation": 871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45712000, "dividends_paid": 9709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64002000, "free_cash_flow": 8837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6851000", "ebitda": "18720000", "netIncome": "7037000", "grossProfit": "21966000", "depreciation": "None", "totalRevenue": "29885000", "costOfRevenue": "7919000", "interestIncome": "None", "incomeBeforeTax": "7266000", "interestExpense": "6198000", "operatingIncome": "10181000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "229000", "reportedCurrency": "USD", "netInterestIncome": "-6198000", "nonInterestIncome": "None", "operatingExpenses": "11785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11869000", "sellingGeneralAndAdministrative": "3756000", "netIncomeFromContinuingOperations": "7037000" }, "balance": { "goodwill": "None", "inventory": "731000", "commonStock": "226000", "currentDebt": "None", "investments": "None", "totalAssets": "-593000", "longTermDebt": "444540000", "shortTermDebt": "50830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "510000", "reportedCurrency": "USD", "retainedEarnings": "281944000", "totalLiabilities": "495370000", "otherCurrentAssets": "-91083000", "totalCurrentAssets": "-1103000", "currentLongTermDebt": "50830000", "longTermInvestments": "None", "shortTermInvestments": "-1974000", "currentNetReceivables": "10601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510000", "currentAccountsPayable": "2758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495370000", "totalShareholderEquity": "-1187000", "capitalLeaseObligations": "10858000", "otherCurrentLiabilities": "-10400000", "totalCurrentLiabilities": "65122000", "otherNonCurrentLiabilities": "5521000", "totalNonCurrentLiabilities": "495370000", "cashAndShortTermInvestments": "871000", "commonStockSharesOutstanding": "25876738", "intangibleAssetsExcludingGoodwill": "510000", "cashAndCashEquivalentsAtCarryingValue": "871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7037000", "profitLoss": "None", "dividendPayout": "9709000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-33000", "operatingCashflow": "6476000", "capitalExpenditures": "2361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64002000", "cashflowFromInvestment": "45712000", "stockBasedCompensation": "871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 28470000, "cost_of_revenue": 7212000, "gross_profit": 21258000, "ebit": 8627000, "ebitda": 20296000, "pretax_income": 2551000, "tax_provision": -135000, "net_income": 2686000, "net_income_to_common": 2686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7015000, "total_current_assets": 150146000, "total_assets": 1066373000, "short_term_debt": 50789000, "long_term_debt": 548219000, "total_debt": 599008000, "total_liabilities": 588302000, "total_equity": 478071000, "shares_outstanding": 22484561, "goodwill_and_intangibles": 105851000 }, "cash_flow": { "operating_cash_flow": 14924000, "capital_expenditure": 11014000, "free_cash_flow": 25938000, "dividends_paid": 9739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244778, "ticker_id": 878, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8627000", "ebitda": "20296000", "netIncome": "2686000", "grossProfit": "21258000", "depreciation": "None", "totalRevenue": "28470000", "costOfRevenue": "7212000", "interestIncome": "5134000", "incomeBeforeTax": "2551000", "interestExpense": "6318000", "operatingIncome": "7685000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-135000", "reportedCurrency": "USD", "netInterestIncome": "-6318000", "nonInterestIncome": "None", "operatingExpenses": "13573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11669000", "sellingGeneralAndAdministrative": "3439000", "netIncomeFromContinuingOperations": "2686000" }, "balance": { "goodwill": "None", "inventory": "37122000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "1066373000", "longTermDebt": "548219000", "shortTermDebt": "50789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "105851000", "reportedCurrency": "USD", "retainedEarnings": "284789000", "totalLiabilities": "588302000", "otherCurrentAssets": "8525000", "totalCurrentAssets": "150146000", "currentLongTermDebt": "50789000", "longTermInvestments": "None", "shortTermInvestments": "38162000", "currentNetReceivables": "59322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916227000", "currentAccountsPayable": "3969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778965000", "shortLongTermDebtTotal": "599008000", "totalShareholderEquity": "478071000", "capitalLeaseObligations": "448000", "otherCurrentLiabilities": "10279000", "totalCurrentLiabilities": "71288000", "otherNonCurrentLiabilities": "16744000", "totalNonCurrentLiabilities": "517014000", "cashAndShortTermInvestments": "7015000", "commonStockSharesOutstanding": "22484561", "intangibleAssetsExcludingGoodwill": "105851000", "cashAndCashEquivalentsAtCarryingValue": "7015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2686000", "profitLoss": "None", "dividendPayout": "9739000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-16000", "operatingCashflow": "14924000", "capitalExpenditures": "11014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3509000", "cashflowFromInvestment": "8151000", "stockBasedCompensation": "868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28470000, "cost_of_revenue": 7212000, "gross_profit": 21258000, "research_and_development": null, "selling_general_admin": 3439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8627000, "depreciation_amortisation": 11669000, "ebitda": 20296000, "interest_expense": 6318000, "interest_income": null, "other_non_operating": null, "pretax_income": 2551000, "tax_provision": -135000, "effective_tax_rate": null, "net_income": 2686000, "net_income_continuing_ops": 2686000, "net_income_to_common": 2686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7015000, "short_term_investments": 38162000, "net_receivables": 59322000, "inventory": 37122000, "other_current_assets": null, "total_current_assets": 150146000, "net_ppe": null, "goodwill": null, "intangible_assets": 105851000, "goodwill_and_intangibles": 105851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 916227000, "total_assets": 1066373000, "short_term_debt": 50789000, "accounts_payable": 3969000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71288000, "long_term_debt": 548219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 517014000, "total_liabilities": 588302000, "total_debt": 599008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 284789000, "total_equity": 478071000, "shares_outstanding": 22484561, "operating_cash_flow": 14924000, "stock_based_compensation": 868000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8151000, "dividends_paid": 9739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3509000, "free_cash_flow": 25938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8627000", "ebitda": "20296000", "netIncome": "2686000", "grossProfit": "21258000", "depreciation": "None", "totalRevenue": "28470000", "costOfRevenue": "7212000", "interestIncome": "5134000", "incomeBeforeTax": "2551000", "interestExpense": "6318000", "operatingIncome": "7685000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-135000", "reportedCurrency": "USD", "netInterestIncome": "-6318000", "nonInterestIncome": "None", "operatingExpenses": "13573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11669000", "sellingGeneralAndAdministrative": "3439000", "netIncomeFromContinuingOperations": "2686000" }, "balance": { "goodwill": "None", "inventory": "37122000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "1066373000", "longTermDebt": "548219000", "shortTermDebt": "50789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "105851000", "reportedCurrency": "USD", "retainedEarnings": "284789000", "totalLiabilities": "588302000", "otherCurrentAssets": "8525000", "totalCurrentAssets": "150146000", "currentLongTermDebt": "50789000", "longTermInvestments": "None", "shortTermInvestments": "38162000", "currentNetReceivables": "59322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "916227000", "currentAccountsPayable": "3969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778965000", "shortLongTermDebtTotal": "599008000", "totalShareholderEquity": "478071000", "capitalLeaseObligations": "448000", "otherCurrentLiabilities": "10279000", "totalCurrentLiabilities": "71288000", "otherNonCurrentLiabilities": "16744000", "totalNonCurrentLiabilities": "517014000", "cashAndShortTermInvestments": "7015000", "commonStockSharesOutstanding": "22484561", "intangibleAssetsExcludingGoodwill": "105851000", "cashAndCashEquivalentsAtCarryingValue": "7015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2686000", "profitLoss": "None", "dividendPayout": "9739000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-16000", "operatingCashflow": "14924000", "capitalExpenditures": "11014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3509000", "cashflowFromInvestment": "8151000", "stockBasedCompensation": "868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "income_statement": { "revenue": 26047000, "cost_of_revenue": 7309000, "gross_profit": 18738000, "ebit": 7253000, "ebitda": 18082000, "pretax_income": 2283000, "tax_provision": 483000, "net_income": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7312000, "total_current_assets": 116620000, "total_assets": 1061512000, "short_term_debt": 8624000, "long_term_debt": 541768000, "total_debt": 550392000, "total_liabilities": 582945000, "total_equity": 478567000, "shares_outstanding": 22482957, "goodwill_and_intangibles": 113083000 }, "cash_flow": { "operating_cash_flow": 15694000, "capital_expenditure": 89574000, "free_cash_flow": 105268000, "dividends_paid": 9737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244779, "ticker_id": 878, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:23.272749+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7253000", "ebitda": "18082000", "netIncome": "1800000", "grossProfit": "18738000", "depreciation": "None", "totalRevenue": "26047000", "costOfRevenue": "7309000", "interestIncome": "3400000", "incomeBeforeTax": "2283000", "interestExpense": "5211000", "operatingIncome": "5683000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-5211000", "nonInterestIncome": "None", "operatingExpenses": "13055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1811000", "costofGoodsAndServicesSold": "7309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10829000", "sellingGeneralAndAdministrative": "3327000", "netIncomeFromContinuingOperations": "1800000" }, "balance": { "goodwill": "None", "inventory": "3870000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "1061512000", "longTermDebt": "541768000", "shortTermDebt": "8624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "113083000", "reportedCurrency": "USD", "retainedEarnings": "291958000", "totalLiabilities": "582945000", "otherCurrentAssets": "7323000", "totalCurrentAssets": "116620000", "currentLongTermDebt": "None", "longTermInvestments": "46483000", "shortTermInvestments": "37906000", "currentNetReceivables": "60209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944892000", "currentAccountsPayable": "3980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "806062000", "shortLongTermDebtTotal": "550392000", "totalShareholderEquity": "478567000", "capitalLeaseObligations": "468000", "otherCurrentLiabilities": "145000", "totalCurrentLiabilities": "19639000", "otherNonCurrentLiabilities": "11960000", "totalNonCurrentLiabilities": "563306000", "cashAndShortTermInvestments": "7312000", "commonStockSharesOutstanding": "22482957", "intangibleAssetsExcludingGoodwill": "113083000", "cashAndCashEquivalentsAtCarryingValue": "7312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1800000", "profitLoss": "None", "dividendPayout": "9737000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1000", "operatingCashflow": "15694000", "capitalExpenditures": "89574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66626000", "cashflowFromInvestment": "-80865000", "stockBasedCompensation": "862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1455000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26047000, "cost_of_revenue": 7309000, "gross_profit": 18738000, "research_and_development": null, "selling_general_admin": 3327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7253000, "depreciation_amortisation": 10829000, "ebitda": 18082000, "interest_expense": 5211000, "interest_income": null, "other_non_operating": null, "pretax_income": 2283000, "tax_provision": 483000, "effective_tax_rate": null, "net_income": 1800000, "net_income_continuing_ops": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7312000, "short_term_investments": 37906000, "net_receivables": 60209000, "inventory": 3870000, "other_current_assets": null, "total_current_assets": 116620000, "net_ppe": null, "goodwill": null, "intangible_assets": 113083000, "goodwill_and_intangibles": 113083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 944892000, "total_assets": 1061512000, "short_term_debt": 8624000, "accounts_payable": 3980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19639000, "long_term_debt": 541768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 563306000, "total_liabilities": 582945000, "total_debt": 550392000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 291958000, "total_equity": 478567000, "shares_outstanding": 22482957, "operating_cash_flow": 15694000, "stock_based_compensation": 862000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80865000, "dividends_paid": 9737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66626000, "free_cash_flow": 105268000, "net_change_in_cash": 1455000 }, "raw_data": { "income": { "ebit": "7253000", "ebitda": "18082000", "netIncome": "1800000", "grossProfit": "18738000", "depreciation": "None", "totalRevenue": "26047000", "costOfRevenue": "7309000", "interestIncome": "3400000", "incomeBeforeTax": "2283000", "interestExpense": "5211000", "operatingIncome": "5683000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-5211000", "nonInterestIncome": "None", "operatingExpenses": "13055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1811000", "costofGoodsAndServicesSold": "7309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10829000", "sellingGeneralAndAdministrative": "3327000", "netIncomeFromContinuingOperations": "1800000" }, "balance": { "goodwill": "None", "inventory": "3870000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "1061512000", "longTermDebt": "541768000", "shortTermDebt": "8624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "113083000", "reportedCurrency": "USD", "retainedEarnings": "291958000", "totalLiabilities": "582945000", "otherCurrentAssets": "7323000", "totalCurrentAssets": "116620000", "currentLongTermDebt": "None", "longTermInvestments": "46483000", "shortTermInvestments": "37906000", "currentNetReceivables": "60209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944892000", "currentAccountsPayable": "3980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "806062000", "shortLongTermDebtTotal": "550392000", "totalShareholderEquity": "478567000", "capitalLeaseObligations": "468000", "otherCurrentLiabilities": "145000", "totalCurrentLiabilities": "19639000", "otherNonCurrentLiabilities": "11960000", "totalNonCurrentLiabilities": "563306000", "cashAndShortTermInvestments": "7312000", "commonStockSharesOutstanding": "22482957", "intangibleAssetsExcludingGoodwill": "113083000", "cashAndCashEquivalentsAtCarryingValue": "7312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1800000", "profitLoss": "None", "dividendPayout": "9737000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1000", "operatingCashflow": "15694000", "capitalExpenditures": "89574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66626000", "cashflowFromInvestment": "-80865000", "stockBasedCompensation": "862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1455000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }