{ "ticker": { "uuid": "9e3596f8-44f0-495e-a061-0403b36e1693", "symbol": "BOOM", "name": "Dmc Global Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/9e3596f8-44f0-495e-a061-0403b36e1693/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e3596f8-44f0-495e-a061-0403b36e1693/" }, "ticker_metadata": { "id": 5121, "uuid": "9e3596f8-44f0-495e-a061-0403b36e1693", "symbol": "BOOM", "name": "Dmc Global Inc", "asset_type": "equity", "market_cap": 139393000, "stock_exchange_id": 2, "industry": "Conglomerates", "sector": "Industrials", "description": "DMC Global Inc. offers a suite of technical products for the global energy, industrial and infrastructure markets. The company is headquartered in Broomfield, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9e3596f8-44f0-495e-a061-0403b36e1693", "symbol": "BOOM", "name": "Dmc Global Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/9e3596f8-44f0-495e-a061-0403b36e1693/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e3596f8-44f0-495e-a061-0403b36e1693/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.95, "quality": 0.15, "momentum": 0.21, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 6.74, "market_cap": 135245904.92, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1434, "shareholder_yield": 0, "roe": -0.1082, "piotroski_f_score": 5, "momentum_12_1": 0.0348, "volatility_252d": 0.7856 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:18.124830+00:00", "batch_id": "" }, "size": { "price_close": 6.74, "market_cap": 135245904.92, "market_cap_usd": 135245904.92, "enterprise_value": 157688904.92, "shares_outstanding": 20066158, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.575, "ptbv_ratio": 1.6005, "ps_ratio": 0.2307, "pcf_ratio": 2.8583, "pfcf_ratio": 2.1761, "ev_ebitda": 6.9752, "ev_ebit": -14.338, "ev_sales": 0.269, "ev_fcf": 2.5372, "earnings_yield": null, "fcf_yield": 0.3941, "price_to_sales": 0.2307, "price_to_book": 0.575, "price_to_cashflow": 2.8583, "ebitda_to_ev": 0.1434, "sales_yield": 3.7171 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1883, "operating_margin": -0.0188, "net_margin": -0.0434, "ebitda_margin": 0.0386, "fcf_margin": 0.106, "roe": -0.1082, "roa": -0.0392, "roic": -0.032, "roc_greenblatt": null, "asset_turnover": 0.904, "cash_conversion": -2.4422, "accruals_ratio": -0.1122, "sbc_to_revenue": 0.0082, "piotroski_f_score": 5, "altman_z_score": 1.4897, "earnings_stability_5y": 2.4747, "revenue_stability_5y": 0.4032, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1702, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9615, "net_debt_to_ebitda": 0.9927, "debt_to_assets": 0.0832, "interest_coverage": -1.7583, "current_ratio": 2.3943, "quick_ratio": 1.0684, "net_debt": 22443000, "local_beta": -0.0007, "volatility_252d": 0.7856, "volatility_60d": 1.8115, "max_drawdown_12m": -0.45, "risk_adjusted_momentum": 0.0443 }, "growth": { "revenue_growth_1y": -0.0773, "revenue_growth_3y_cagr": -0.0231, "revenue_growth_5y_cagr": 0.2162, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.115, "book_value_growth_1y": -0.0474, "revenue_growth": -0.0773, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0941, "price_return_3m": 0.2413, "price_return_6m": 0.0665, "price_return_9m": -0.0494, "price_return_12m": -0.0626, "price_return_12m_ex1m": 0.0348, "momentum_6m": 0.0665, "momentum_12m": -0.0626, "momentum_12_1": 0.0348, "distance_from_52w_high": -0.2163, "distance_from_52w_low": 0.4249, "relative_strength": -0.2205 }, "raw_ttm": { "revenue_ttm": 586145000, "gross_profit_ttm": 110377000, "ebit_ttm": -10998000, "ebitda_ttm": 22607000, "net_income_ttm": -25449000, "eps_diluted_ttm": -1.2683, "operating_cash_flow_ttm": 47317000, "capital_expenditure_ttm": 14834000, "fcf_ttm": 62151000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6255000, "cash_and_equivalents": 31511000, "total_current_assets": 301584000, "total_current_liabilities": 125961000, "net_ppe": null, "total_assets": 648409000, "total_debt": 53954000, "total_equity": 235195000, "net_working_capital": 147862000, "book_value_per_share": 11.721, "retained_earnings": -19517000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 84500000, "tangible_book_per_share": 4.2111 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 34, "rank_ps": 6, "rank_pcf": 9, "rank_ev_ebitda": 20, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 80, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 84, "rank_fcf_margin": 68, "rank_piotroski": 49, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 72 }, "composites": { "value_composite": 5, "quality_composite": 85, "momentum_composite": 79, "growth_composite": 84, "yield_composite": 77, "svqf_composite": 40, "vc1_composite": 5, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 39, "overall_composite": 35, "quality_value_composite": 0.3775, "os_score": 0.65, "value_percentile": 0.95, "quality_percentile": 0.15, "momentum_percentile": 0.21, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 34, "all_cap_buyback_rank": 46, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 39, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 919, "ticker_id": 5121, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:18.124830+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.74, "market_cap": 135245904.92, "market_cap_usd": 135245904.92, "enterprise_value": 157688904.92, "shares_outstanding": 20066158, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.57503733, "ptbv_ratio": 1.60054325, "ps_ratio": 0.23073797, "pcf_ratio": 2.85829416, "pfcf_ratio": 2.17608574, "ev_ebitda": 6.97522471, "ev_ebit": -14.33796189, "ev_sales": 0.26902713, "ev_fcf": 2.53719015, "earnings_yield": null, "fcf_yield": 0.3941368, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18831006, "operating_margin": -0.01876328, "net_margin": -0.04341758, "ebitda_margin": 0.03856895, "fcf_margin": 0.10603349, "roe": -0.10820383, "roa": -0.03924838, "roic": -0.03201585, "roc_greenblatt": null, "asset_turnover": 0.90397419, "cash_conversion": -2.44217847, "accruals_ratio": -0.11222238, "sbc_to_revenue": 0.00819934, "debt_to_equity": 0.96147452, "net_debt_to_ebitda": 0.99274561, "debt_to_assets": 0.08320983, "interest_coverage": -1.75827338, "current_ratio": 2.39426489, "quick_ratio": 1.06844182, "net_debt": 22443000, "revenue_growth_1y": -0.07733223, "revenue_growth_3y_cagr": -0.02307696, "revenue_growth_5y_cagr": 0.21622812, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11503615, "book_value_growth_1y": -0.04738108, "piotroski_f_score": 5, "altman_z_score": 1.48973121, "earnings_stability_5y": 2.474653, "revenue_stability_5y": 0.40319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09408602, "price_return_3m": 0.2412523, "price_return_6m": 0.0664557, "price_return_9m": -0.0493653, "price_return_12m": -0.06258693, "price_return_12m_ex1m": 0.03477051, "distance_from_52w_high": -0.21627907, "distance_from_52w_low": 0.42494715, "relative_strength": -0.22052798, "local_beta": -0.0007, "volatility_252d": 0.785636, "volatility_60d": 1.811504, "max_drawdown_12m": -0.45, "revenue_ttm": 586145000, "gross_profit_ttm": 110377000, "ebit_ttm": -10998000, "ebitda_ttm": 22607000, "net_income_ttm": -25449000, "eps_diluted_ttm": -1.26825474, "operating_cash_flow_ttm": 47317000, "capital_expenditure_ttm": 14834000, "fcf_ttm": 62151000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6255000, "cash_and_equivalents": 31511000, "total_current_assets": 301584000, "total_current_liabilities": 125961000, "net_ppe": null, "total_assets": 648409000, "total_debt": 53954000, "total_equity": 235195000, "net_working_capital": 147862000, "book_value_per_share": 11.72097818, "retained_earnings": -19517000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 84500000, "tangible_book_per_share": 4.2110702, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 34, "rank_ps": 6, "rank_pcf": 9, "rank_ev_ebitda": 20, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 80, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 84, "rank_fcf_margin": 68, "rank_piotroski": 49, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 72, "value_composite": 5, "quality_composite": 85, "momentum_composite": 79, "growth_composite": 84, "yield_composite": 77, "svqf_composite": 40, "vc1_composite": 5, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 39, "overall_composite": 35, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 34, "all_cap_buyback_rank": 46, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.74, "os": 0.65, "value": 0.95, "quality": 0.15, "momentum": 0.21, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1082, "momentum_12_1": 0.0348, "complete_fields": { "id": 919, "ticker_id": 5121, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:18.124830+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.74, "market_cap": 135245904.92, "market_cap_usd": 135245904.92, "enterprise_value": 157688904.92, "shares_outstanding": 20066158, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.57503733, "ptbv_ratio": 1.60054325, "ps_ratio": 0.23073797, "pcf_ratio": 2.85829416, "pfcf_ratio": 2.17608574, "ev_ebitda": 6.97522471, "ev_ebit": -14.33796189, "ev_sales": 0.26902713, "ev_fcf": 2.53719015, "earnings_yield": null, "fcf_yield": 0.3941368, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18831006, "operating_margin": -0.01876328, "net_margin": -0.04341758, "ebitda_margin": 0.03856895, "fcf_margin": 0.10603349, "roe": -0.10820383, "roa": -0.03924838, "roic": -0.03201585, "roc_greenblatt": null, "asset_turnover": 0.90397419, "cash_conversion": -2.44217847, "accruals_ratio": -0.11222238, "sbc_to_revenue": 0.00819934, "debt_to_equity": 0.96147452, "net_debt_to_ebitda": 0.99274561, "debt_to_assets": 0.08320983, "interest_coverage": -1.75827338, "current_ratio": 2.39426489, "quick_ratio": 1.06844182, "net_debt": 22443000, "revenue_growth_1y": -0.07733223, "revenue_growth_3y_cagr": -0.02307696, "revenue_growth_5y_cagr": 0.21622812, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11503615, "book_value_growth_1y": -0.04738108, "piotroski_f_score": 5, "altman_z_score": 1.48973121, "earnings_stability_5y": 2.474653, "revenue_stability_5y": 0.40319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09408602, "price_return_3m": 0.2412523, "price_return_6m": 0.0664557, "price_return_9m": -0.0493653, "price_return_12m": -0.06258693, "price_return_12m_ex1m": 0.03477051, "distance_from_52w_high": -0.21627907, "distance_from_52w_low": 0.42494715, "relative_strength": -0.22052798, "local_beta": -0.0007, "volatility_252d": 0.785636, "volatility_60d": 1.811504, "max_drawdown_12m": -0.45, "revenue_ttm": 586145000, "gross_profit_ttm": 110377000, "ebit_ttm": -10998000, "ebitda_ttm": 22607000, "net_income_ttm": -25449000, "eps_diluted_ttm": -1.26825474, "operating_cash_flow_ttm": 47317000, "capital_expenditure_ttm": 14834000, "fcf_ttm": 62151000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6255000, "cash_and_equivalents": 31511000, "total_current_assets": 301584000, "total_current_liabilities": 125961000, "net_ppe": null, "total_assets": 648409000, "total_debt": 53954000, "total_equity": 235195000, "net_working_capital": 147862000, "book_value_per_share": 11.72097818, "retained_earnings": -19517000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 84500000, "tangible_book_per_share": 4.2110702, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 34, "rank_ps": 6, "rank_pcf": 9, "rank_ev_ebitda": 20, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 80, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 84, "rank_fcf_margin": 68, "rank_piotroski": 49, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 72, "value_composite": 5, "quality_composite": 85, "momentum_composite": 79, "growth_composite": 84, "yield_composite": 77, "svqf_composite": 40, "vc1_composite": 5, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 39, "overall_composite": 35, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 34, "all_cap_buyback_rank": 46, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 609840000, "cost_of_revenue": 474587000, "gross_profit": 135253000, "ebit": -1186000, "ebitda": 32771000, "pretax_income": -7679000, "tax_provision": 4066000, "net_income": -17891000, "net_income_to_common": -17891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31898000, "total_current_assets": 286371000, "total_assets": 635831000, "short_term_debt": 11775000, "long_term_debt": 47206000, "total_debt": 58981000, "total_liabilities": 206701000, "total_equity": 242050000, "shares_outstanding": 19912020, "goodwill_and_intangibles": 155051000 }, "cash_flow": { "operating_cash_flow": 53534000, "capital_expenditure": 16503000, "free_cash_flow": 70037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31896, "ticker_id": 5121, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1186000", "ebitda": "32771000", "netIncome": "-17891000", "grossProfit": "135253000", "depreciation": "None", "totalRevenue": "609840000", "costOfRevenue": "474587000", "interestIncome": "None", "incomeBeforeTax": "-7679000", "interestExpense": "6493000", "operatingIncome": "3468000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4066000", "reportedCurrency": "USD", "netInterestIncome": "-6493000", "nonInterestIncome": "None", "operatingExpenses": "131785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5048000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33957000", "sellingGeneralAndAdministrative": "61252000", "netIncomeFromContinuingOperations": "-11745000" }, "balance": { "goodwill": "None", "inventory": "144552000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "635831000", "longTermDebt": "47206000", "shortTermDebt": "11775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155051000", "reportedCurrency": "USD", "retainedEarnings": "-13452000", "totalLiabilities": "206701000", "otherCurrentAssets": "16224000", "totalCurrentAssets": "286371000", "currentLongTermDebt": "3438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349460000", "currentAccountsPayable": "48188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122591000", "totalShareholderEquity": "242050000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50073000", "totalCurrentLiabilities": "114325000", "otherNonCurrentLiabilities": "44695000", "totalNonCurrentLiabilities": "92376000", "cashAndShortTermInvestments": "31898000", "commonStockSharesOutstanding": "19912020", "intangibleAssetsExcludingGoodwill": "155051000", "cashAndCashEquivalentsAtCarryingValue": "31898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10548000", "operatingCashflow": "53534000", "capitalExpenditures": "16503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28736000", "cashflowFromInvestment": "-6564000", "stockBasedCompensation": "5542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 609840000, "cost_of_revenue": 474587000, "gross_profit": 135253000, "research_and_development": 5048000, "selling_general_admin": 61252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1186000, "depreciation_amortisation": 33957000, "ebitda": 32771000, "interest_expense": 6493000, "interest_income": null, "other_non_operating": null, "pretax_income": -7679000, "tax_provision": 4066000, "effective_tax_rate": null, "net_income": -17891000, "net_income_continuing_ops": -11745000, "net_income_to_common": -17891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31898000, "short_term_investments": null, "net_receivables": 93697000, "inventory": 144552000, "other_current_assets": null, "total_current_assets": 286371000, "net_ppe": null, "goodwill": null, "intangible_assets": 155051000, "goodwill_and_intangibles": 155051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 349460000, "total_assets": 635831000, "short_term_debt": 11775000, "accounts_payable": 48188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114325000, "long_term_debt": 47206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92376000, "total_liabilities": 206701000, "total_debt": 58981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13452000, "total_equity": 242050000, "shares_outstanding": 19912020, "operating_cash_flow": 53534000, "stock_based_compensation": 5542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28736000, "free_cash_flow": 70037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1186000", "ebitda": "32771000", "netIncome": "-17891000", "grossProfit": "135253000", "depreciation": "None", "totalRevenue": "609840000", "costOfRevenue": "474587000", "interestIncome": "None", "incomeBeforeTax": "-7679000", "interestExpense": "6493000", "operatingIncome": "3468000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4066000", "reportedCurrency": "USD", "netInterestIncome": "-6493000", "nonInterestIncome": "None", "operatingExpenses": "131785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5048000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33957000", "sellingGeneralAndAdministrative": "61252000", "netIncomeFromContinuingOperations": "-11745000" }, "balance": { "goodwill": "None", "inventory": "144552000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "635831000", "longTermDebt": "47206000", "shortTermDebt": "11775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155051000", "reportedCurrency": "USD", "retainedEarnings": "-13452000", "totalLiabilities": "206701000", "otherCurrentAssets": "16224000", "totalCurrentAssets": "286371000", "currentLongTermDebt": "3438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349460000", "currentAccountsPayable": "48188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122591000", "totalShareholderEquity": "242050000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50073000", "totalCurrentLiabilities": "114325000", "otherNonCurrentLiabilities": "44695000", "totalNonCurrentLiabilities": "92376000", "cashAndShortTermInvestments": "31898000", "commonStockSharesOutstanding": "19912020", "intangibleAssetsExcludingGoodwill": "155051000", "cashAndCashEquivalentsAtCarryingValue": "31898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "10548000", "operatingCashflow": "53534000", "capitalExpenditures": "16503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28736000", "cashflowFromInvestment": "-6564000", "stockBasedCompensation": "5542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33957000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 642851000, "cost_of_revenue": 492282000, "gross_profit": 150569000, "ebit": -132326000, "ebitda": -97280000, "pretax_income": -140990000, "tax_provision": 10970000, "net_income": -158712000, "net_income_to_common": -158712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14289000, "total_current_assets": 289022000, "total_assets": 671337000, "short_term_debt": 10797000, "long_term_debt": 68318000, "total_debt": 79115000, "total_liabilities": 233286000, "total_equity": 250971000, "shares_outstanding": 19667673, "goodwill_and_intangibles": 174104000 }, "cash_flow": { "operating_cash_flow": 46596000, "capital_expenditure": 17284000, "free_cash_flow": 63880000, "dividends_paid": 2500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31901, "ticker_id": 5121, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-132326000", "ebitda": "-97280000", "netIncome": "-158712000", "grossProfit": "150569000", "depreciation": "None", "totalRevenue": "642851000", "costOfRevenue": "492282000", "interestIncome": "None", "incomeBeforeTax": "-140990000", "interestExpense": "8664000", "operatingIncome": "-131258000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10970000", "reportedCurrency": "USD", "netInterestIncome": "-8664000", "nonInterestIncome": "None", "operatingExpenses": "281827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35046000", "sellingGeneralAndAdministrative": "61401000", "netIncomeFromContinuingOperations": "-151960000" }, "balance": { "goodwill": "0", "inventory": "152580000", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "671337000", "longTermDebt": "68318000", "shortTermDebt": "10797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "174104000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "233286000", "otherCurrentAssets": "18792000", "totalCurrentAssets": "289022000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "103361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382315000", "currentAccountsPayable": "45059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116265000", "totalShareholderEquity": "250971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50672000", "totalCurrentLiabilities": "114102000", "otherNonCurrentLiabilities": "50155000", "totalNonCurrentLiabilities": "119184000", "cashAndShortTermInvestments": "14289000", "commonStockSharesOutstanding": "19667673", "intangibleAssetsExcludingGoodwill": "174104000", "cashAndCashEquivalentsAtCarryingValue": "14289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151960000", "profitLoss": "None", "dividendPayout": "2500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12914000", "operatingCashflow": "46596000", "capitalExpenditures": "17284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59788000", "cashflowFromInvestment": "-3569000", "stockBasedCompensation": "6902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 642851000, "cost_of_revenue": 492282000, "gross_profit": 150569000, "research_and_development": null, "selling_general_admin": 61401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -132326000, "depreciation_amortisation": 35046000, "ebitda": -97280000, "interest_expense": 8664000, "interest_income": null, "other_non_operating": null, "pretax_income": -140990000, "tax_provision": 10970000, "effective_tax_rate": null, "net_income": -158712000, "net_income_continuing_ops": -151960000, "net_income_to_common": -158712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14289000, "short_term_investments": 0, "net_receivables": 103361000, "inventory": 152580000, "other_current_assets": null, "total_current_assets": 289022000, "net_ppe": null, "goodwill": 0, "intangible_assets": 174104000, "goodwill_and_intangibles": 174104000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 382315000, "total_assets": 671337000, "short_term_debt": 10797000, "accounts_payable": 45059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114102000, "long_term_debt": 68318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119184000, "total_liabilities": 233286000, "total_debt": 79115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 250971000, "shares_outstanding": 19667673, "operating_cash_flow": 46596000, "stock_based_compensation": 6902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3569000, "dividends_paid": 2500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59788000, "free_cash_flow": 63880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-132326000", "ebitda": "-97280000", "netIncome": "-158712000", "grossProfit": "150569000", "depreciation": "None", "totalRevenue": "642851000", "costOfRevenue": "492282000", "interestIncome": "None", "incomeBeforeTax": "-140990000", "interestExpense": "8664000", "operatingIncome": "-131258000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10970000", "reportedCurrency": "USD", "netInterestIncome": "-8664000", "nonInterestIncome": "None", "operatingExpenses": "281827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35046000", "sellingGeneralAndAdministrative": "61401000", "netIncomeFromContinuingOperations": "-151960000" }, "balance": { "goodwill": "0", "inventory": "152580000", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "671337000", "longTermDebt": "68318000", "shortTermDebt": "10797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "174104000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "233286000", "otherCurrentAssets": "18792000", "totalCurrentAssets": "289022000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "103361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382315000", "currentAccountsPayable": "45059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116265000", "totalShareholderEquity": "250971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50672000", "totalCurrentLiabilities": "114102000", "otherNonCurrentLiabilities": "50155000", "totalNonCurrentLiabilities": "119184000", "cashAndShortTermInvestments": "14289000", "commonStockSharesOutstanding": "19667673", "intangibleAssetsExcludingGoodwill": "174104000", "cashAndCashEquivalentsAtCarryingValue": "14289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151960000", "profitLoss": "None", "dividendPayout": "2500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12914000", "operatingCashflow": "46596000", "capitalExpenditures": "17284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59788000", "cashflowFromInvestment": "-3569000", "stockBasedCompensation": "6902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35046000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 719188000, "cost_of_revenue": 507136000, "gross_profit": 212052000, "ebit": 59395000, "ebitda": 95902000, "pretax_income": 49879000, "tax_provision": 15120000, "net_income": 21389000, "net_income_to_common": 21389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31040000, "total_current_assets": 326812000, "total_assets": 884495000, "short_term_debt": 22652000, "long_term_debt": 100851000, "total_debt": 123503000, "total_liabilities": 286440000, "total_equity": 410295000, "shares_outstanding": 19518382, "goodwill_and_intangibles": 336985000 }, "cash_flow": { "operating_cash_flow": 65927000, "capital_expenditure": 15974000, "free_cash_flow": 81901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31906, "ticker_id": 5121, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59395000", "ebitda": "95902000", "netIncome": "21389000", "grossProfit": "212052000", "depreciation": "None", "totalRevenue": "719188000", "costOfRevenue": "507136000", "interestIncome": "None", "incomeBeforeTax": "49879000", "interestExpense": "9516000", "operatingIncome": "61177000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15120000", "reportedCurrency": "USD", "netInterestIncome": "-9334000", "nonInterestIncome": "None", "operatingExpenses": "150875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36507000", "sellingGeneralAndAdministrative": "75341000", "netIncomeFromContinuingOperations": "34631000" }, "balance": { "goodwill": "141725000", "inventory": "166712000", "commonStock": "1023000", "currentDebt": "None", "investments": "None", "totalAssets": "884495000", "longTermDebt": "100851000", "shortTermDebt": "22652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "195260000", "reportedCurrency": "USD", "retainedEarnings": "146604000", "totalLiabilities": "286440000", "otherCurrentAssets": "10236000", "totalCurrentAssets": "326812000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "12619000", "currentNetReceivables": "106205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557683000", "currentAccountsPayable": "40202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163247000", "totalShareholderEquity": "410295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29176000", "totalCurrentLiabilities": "126461000", "otherNonCurrentLiabilities": "57172000", "totalNonCurrentLiabilities": "159979000", "cashAndShortTermInvestments": "31040000", "commonStockSharesOutstanding": "19518382", "intangibleAssetsExcludingGoodwill": "195260000", "cashAndCashEquivalentsAtCarryingValue": "31040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9461000", "operatingCashflow": "65927000", "capitalExpenditures": "15974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33182000", "cashflowFromInvestment": "-28101000", "stockBasedCompensation": "10270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719188000, "cost_of_revenue": 507136000, "gross_profit": 212052000, "research_and_development": 6864000, "selling_general_admin": 75341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59395000, "depreciation_amortisation": 36507000, "ebitda": 95902000, "interest_expense": 9516000, "interest_income": null, "other_non_operating": null, "pretax_income": 49879000, "tax_provision": 15120000, "effective_tax_rate": null, "net_income": 21389000, "net_income_continuing_ops": 34631000, "net_income_to_common": 21389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31040000, "short_term_investments": 12619000, "net_receivables": 106205000, "inventory": 166712000, "other_current_assets": null, "total_current_assets": 326812000, "net_ppe": null, "goodwill": 141725000, "intangible_assets": 195260000, "goodwill_and_intangibles": 336985000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 557683000, "total_assets": 884495000, "short_term_debt": 22652000, "accounts_payable": 40202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126461000, "long_term_debt": 100851000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159979000, "total_liabilities": 286440000, "total_debt": 123503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146604000, "total_equity": 410295000, "shares_outstanding": 19518382, "operating_cash_flow": 65927000, "stock_based_compensation": 10270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33182000, "free_cash_flow": 81901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59395000", "ebitda": "95902000", "netIncome": "21389000", "grossProfit": "212052000", "depreciation": "None", "totalRevenue": "719188000", "costOfRevenue": "507136000", "interestIncome": "None", "incomeBeforeTax": "49879000", "interestExpense": "9516000", "operatingIncome": "61177000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15120000", "reportedCurrency": "USD", "netInterestIncome": "-9334000", "nonInterestIncome": "None", "operatingExpenses": "150875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36507000", "sellingGeneralAndAdministrative": "75341000", "netIncomeFromContinuingOperations": "34631000" }, "balance": { "goodwill": "141725000", "inventory": "166712000", "commonStock": "1023000", "currentDebt": "None", "investments": "None", "totalAssets": "884495000", "longTermDebt": "100851000", "shortTermDebt": "22652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "195260000", "reportedCurrency": "USD", "retainedEarnings": "146604000", "totalLiabilities": "286440000", "otherCurrentAssets": "10236000", "totalCurrentAssets": "326812000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "12619000", "currentNetReceivables": "106205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557683000", "currentAccountsPayable": "40202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163247000", "totalShareholderEquity": "410295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29176000", "totalCurrentLiabilities": "126461000", "otherNonCurrentLiabilities": "57172000", "totalNonCurrentLiabilities": "159979000", "cashAndShortTermInvestments": "31040000", "commonStockSharesOutstanding": "19518382", "intangibleAssetsExcludingGoodwill": "195260000", "cashAndCashEquivalentsAtCarryingValue": "31040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9461000", "operatingCashflow": "65927000", "capitalExpenditures": "15974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33182000", "cashflowFromInvestment": "-28101000", "stockBasedCompensation": "10270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36507000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 654086000, "cost_of_revenue": 468639000, "gross_profit": 185447000, "ebit": 30172000, "ebitda": 81379000, "pretax_income": 23209000, "tax_provision": 9376000, "net_income": 14184000, "net_income_to_common": 14184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25144000, "total_current_assets": 286872000, "total_assets": 878978000, "short_term_debt": 7041000, "long_term_debt": 117798000, "total_debt": 124839000, "total_liabilities": 310809000, "total_equity": 380647000, "shares_outstanding": 19369165, "goodwill_and_intangibles": 359650000 }, "cash_flow": { "operating_cash_flow": 44936000, "capital_expenditure": 18584000, "free_cash_flow": 63520000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31911, "ticker_id": 5121, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30172000", "ebitda": "81379000", "netIncome": "14184000", "grossProfit": "185447000", "depreciation": "None", "totalRevenue": "654086000", "costOfRevenue": "468639000", "interestIncome": "None", "incomeBeforeTax": "23209000", "interestExpense": "6187000", "operatingIncome": "29990000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9376000", "reportedCurrency": "USD", "netInterestIncome": "-6187000", "nonInterestIncome": "None", "operatingExpenses": "155457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6781000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51207000", "sellingGeneralAndAdministrative": "76119000", "netIncomeFromContinuingOperations": "13833000" }, "balance": { "goodwill": "141725000", "inventory": "156590000", "commonStock": "1007000", "currentDebt": "None", "investments": "None", "totalAssets": "878978000", "longTermDebt": "117798000", "shortTermDebt": "7041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "217925000", "reportedCurrency": "USD", "retainedEarnings": "125215000", "totalLiabilities": "310809000", "otherCurrentAssets": "10723000", "totalCurrentAssets": "286872000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "94415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592106000", "currentAccountsPayable": "46816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177915000", "shortLongTermDebtTotal": "167840000", "totalShareholderEquity": "380647000", "capitalLeaseObligations": "50042000", "otherCurrentLiabilities": "37857000", "totalCurrentLiabilities": "128050000", "otherNonCurrentLiabilities": "63053000", "totalNonCurrentLiabilities": "182759000", "cashAndShortTermInvestments": "25144000", "commonStockSharesOutstanding": "19369165", "intangibleAssetsExcludingGoodwill": "217925000", "cashAndCashEquivalentsAtCarryingValue": "25144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13833000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33766000", "operatingCashflow": "44936000", "capitalExpenditures": "18584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28510000", "cashflowFromInvestment": "-20926000", "stockBasedCompensation": "10058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 654086000, "cost_of_revenue": 468639000, "gross_profit": 185447000, "research_and_development": 6781000, "selling_general_admin": 76119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30172000, "depreciation_amortisation": 51207000, "ebitda": 81379000, "interest_expense": 6187000, "interest_income": null, "other_non_operating": null, "pretax_income": 23209000, "tax_provision": 9376000, "effective_tax_rate": null, "net_income": 14184000, "net_income_continuing_ops": 13833000, "net_income_to_common": 14184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25144000, "short_term_investments": 0, "net_receivables": 94415000, "inventory": 156590000, "other_current_assets": null, "total_current_assets": 286872000, "net_ppe": null, "goodwill": 141725000, "intangible_assets": 217925000, "goodwill_and_intangibles": 359650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 592106000, "total_assets": 878978000, "short_term_debt": 7041000, "accounts_payable": 46816000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128050000, "long_term_debt": 117798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182759000, "total_liabilities": 310809000, "total_debt": 124839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 125215000, "total_equity": 380647000, "shares_outstanding": 19369165, "operating_cash_flow": 44936000, "stock_based_compensation": 10058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20926000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28510000, "free_cash_flow": 63520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30172000", "ebitda": "81379000", "netIncome": "14184000", "grossProfit": "185447000", "depreciation": "None", "totalRevenue": "654086000", "costOfRevenue": "468639000", "interestIncome": "None", "incomeBeforeTax": "23209000", "interestExpense": "6187000", "operatingIncome": "29990000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9376000", "reportedCurrency": "USD", "netInterestIncome": "-6187000", "nonInterestIncome": "None", "operatingExpenses": "155457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6781000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51207000", "sellingGeneralAndAdministrative": "76119000", "netIncomeFromContinuingOperations": "13833000" }, "balance": { "goodwill": "141725000", "inventory": "156590000", "commonStock": "1007000", "currentDebt": "None", "investments": "None", "totalAssets": "878978000", "longTermDebt": "117798000", "shortTermDebt": "7041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "217925000", "reportedCurrency": "USD", "retainedEarnings": "125215000", "totalLiabilities": "310809000", "otherCurrentAssets": "10723000", "totalCurrentAssets": "286872000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "94415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592106000", "currentAccountsPayable": "46816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177915000", "shortLongTermDebtTotal": "167840000", "totalShareholderEquity": "380647000", "capitalLeaseObligations": "50042000", "otherCurrentLiabilities": "37857000", "totalCurrentLiabilities": "128050000", "otherNonCurrentLiabilities": "63053000", "totalNonCurrentLiabilities": "182759000", "cashAndShortTermInvestments": "25144000", "commonStockSharesOutstanding": "19369165", "intangibleAssetsExcludingGoodwill": "217925000", "cashAndCashEquivalentsAtCarryingValue": "25144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13833000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33766000", "operatingCashflow": "44936000", "capitalExpenditures": "18584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28510000", "cashflowFromInvestment": "-20926000", "stockBasedCompensation": "10058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51207000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 260115000, "cost_of_revenue": 200635000, "gross_profit": 59480000, "ebit": -2250000, "ebitda": 10444000, "pretax_income": -2554000, "tax_provision": -1544000, "net_income": -4626000, "net_income_to_common": -4626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30810000, "total_current_assets": 239196000, "total_assets": 864412000, "short_term_debt": 6126000, "long_term_debt": 132425000, "total_debt": 138551000, "total_liabilities": 306691000, "total_equity": 360525000, "shares_outstanding": 17610711, "goodwill_and_intangibles": 396842000 }, "cash_flow": { "operating_cash_flow": -12812000, "capital_expenditure": 8659000, "free_cash_flow": -4153000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31916, "ticker_id": 5121, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2250000", "ebitda": "10444000", "netIncome": "-4626000", "grossProfit": "59480000", "depreciation": "None", "totalRevenue": "260115000", "costOfRevenue": "200635000", "interestIncome": "None", "incomeBeforeTax": "-2554000", "interestExpense": "304000", "operatingIncome": "-2402000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1544000", "reportedCurrency": "USD", "netInterestIncome": "-304000", "nonInterestIncome": "None", "operatingExpenses": "61882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7240000", "otherNonOperatingIncome": "152000", "costofGoodsAndServicesSold": "200635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12694000", "sellingGeneralAndAdministrative": "36276000", "netIncomeFromContinuingOperations": "-1010000" }, "balance": { "goodwill": "141266000", "inventory": "124214000", "commonStock": "996000", "currentDebt": "None", "investments": "None", "totalAssets": "864412000", "longTermDebt": "132425000", "shortTermDebt": "6126000", "treasuryStock": "-19479000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "255576000", "reportedCurrency": "USD", "retainedEarnings": "111031000", "totalLiabilities": "306691000", "otherCurrentAssets": "12240000", "totalCurrentAssets": "239196000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625216000", "currentAccountsPayable": "40276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122078000", "shortLongTermDebtTotal": "185551000", "totalShareholderEquity": "360525000", "capitalLeaseObligations": "53126000", "otherCurrentLiabilities": "38351000", "totalCurrentLiabilities": "105814000", "otherNonCurrentLiabilities": "66250000", "totalNonCurrentLiabilities": "200877000", "cashAndShortTermInvestments": "30810000", "commonStockSharesOutstanding": "17610711", "intangibleAssetsExcludingGoodwill": "255576000", "cashAndCashEquivalentsAtCarryingValue": "30810000", "accumulatedDepreciationAmortizationPPE": "-68944000" }, "cashflow": { "netIncome": "-1010000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12440000", "operatingCashflow": "-12812000", "capitalExpenditures": "8659000", "changeInReceivables": "-9769000", "changeInExchangeRate": "None", "cashflowFromFinancing": "282585000", "cashflowFromInvestment": "-267806000", "stockBasedCompensation": "6574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1967000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260115000, "cost_of_revenue": 200635000, "gross_profit": 59480000, "research_and_development": 7240000, "selling_general_admin": 36276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2250000, "depreciation_amortisation": 12694000, "ebitda": 10444000, "interest_expense": 304000, "interest_income": null, "other_non_operating": null, "pretax_income": -2554000, "tax_provision": -1544000, "effective_tax_rate": null, "net_income": -4626000, "net_income_continuing_ops": -1010000, "net_income_to_common": -4626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30810000, "short_term_investments": 0, "net_receivables": 71932000, "inventory": 124214000, "other_current_assets": null, "total_current_assets": 239196000, "net_ppe": null, "goodwill": 141266000, "intangible_assets": 255576000, "goodwill_and_intangibles": 396842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 625216000, "total_assets": 864412000, "short_term_debt": 6126000, "accounts_payable": 40276000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105814000, "long_term_debt": 132425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200877000, "total_liabilities": 306691000, "total_debt": 138551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 111031000, "total_equity": 360525000, "shares_outstanding": 17610711, "operating_cash_flow": -12812000, "stock_based_compensation": 6574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267806000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 282585000, "free_cash_flow": -4153000, "net_change_in_cash": 1967000 }, "raw_data": { "income": { "ebit": "-2250000", "ebitda": "10444000", "netIncome": "-4626000", "grossProfit": "59480000", "depreciation": "None", "totalRevenue": "260115000", "costOfRevenue": "200635000", "interestIncome": "None", "incomeBeforeTax": "-2554000", "interestExpense": "304000", "operatingIncome": "-2402000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1544000", "reportedCurrency": "USD", "netInterestIncome": "-304000", "nonInterestIncome": "None", "operatingExpenses": "61882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7240000", "otherNonOperatingIncome": "152000", "costofGoodsAndServicesSold": "200635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12694000", "sellingGeneralAndAdministrative": "36276000", "netIncomeFromContinuingOperations": "-1010000" }, "balance": { "goodwill": "141266000", "inventory": "124214000", "commonStock": "996000", "currentDebt": "None", "investments": "None", "totalAssets": "864412000", "longTermDebt": "132425000", "shortTermDebt": "6126000", "treasuryStock": "-19479000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "255576000", "reportedCurrency": "USD", "retainedEarnings": "111031000", "totalLiabilities": "306691000", "otherCurrentAssets": "12240000", "totalCurrentAssets": "239196000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625216000", "currentAccountsPayable": "40276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122078000", "shortLongTermDebtTotal": "185551000", "totalShareholderEquity": "360525000", "capitalLeaseObligations": "53126000", "otherCurrentLiabilities": "38351000", "totalCurrentLiabilities": "105814000", "otherNonCurrentLiabilities": "66250000", "totalNonCurrentLiabilities": "200877000", "cashAndShortTermInvestments": "30810000", "commonStockSharesOutstanding": "17610711", "intangibleAssetsExcludingGoodwill": "255576000", "cashAndCashEquivalentsAtCarryingValue": "30810000", "accumulatedDepreciationAmortizationPPE": "-68944000" }, "cashflow": { "netIncome": "-1010000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12440000", "operatingCashflow": "-12812000", "capitalExpenditures": "8659000", "changeInReceivables": "-9769000", "changeInExchangeRate": "None", "cashflowFromFinancing": "282585000", "cashflowFromInvestment": "-267806000", "stockBasedCompensation": "6574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1967000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12694000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 229161000, "cost_of_revenue": 172308000, "gross_profit": 56853000, "ebit": -1229000, "ebitda": 9852000, "pretax_income": -1960000, "tax_provision": -548000, "net_income": -1412000, "net_income_to_common": -1412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28187000, "total_current_assets": 143310000, "total_assets": 279645000, "short_term_debt": 1741000, "long_term_debt": 8139000, "total_debt": 9880000, "total_liabilities": 82731000, "total_equity": 196914000, "shares_outstanding": 14790296, "goodwill_and_intangibles": 7330000 }, "cash_flow": { "operating_cash_flow": 30362000, "capital_expenditure": 13853000, "free_cash_flow": 44215000, "dividends_paid": 3749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31921, "ticker_id": 5121, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1229000", "ebitda": "9852000", "netIncome": "-1412000", "grossProfit": "56853000", "depreciation": "None", "totalRevenue": "229161000", "costOfRevenue": "172308000", "interestIncome": "None", "incomeBeforeTax": "-1960000", "interestExpense": "731000", "operatingIncome": "-996000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-548000", "reportedCurrency": "USD", "netInterestIncome": "-731000", "nonInterestIncome": "None", "operatingExpenses": "57849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7910000", "otherNonOperatingIncome": "-233000", "costofGoodsAndServicesSold": "172308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11081000", "sellingGeneralAndAdministrative": "29150000", "netIncomeFromContinuingOperations": "-1412000" }, "balance": { "goodwill": "3665000", "inventory": "52573000", "commonStock": "796000", "currentDebt": "None", "investments": "None", "totalAssets": "279645000", "longTermDebt": "8139000", "shortTermDebt": "1741000", "treasuryStock": "-13964000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3665000", "reportedCurrency": "USD", "retainedEarnings": "115657000", "totalLiabilities": "82731000", "otherCurrentAssets": "5448000", "totalCurrentAssets": "143310000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "25736000", "currentNetReceivables": "31366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136335000", "currentAccountsPayable": "17574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109411000", "shortLongTermDebtTotal": "19946000", "totalShareholderEquity": "196914000", "capitalLeaseObligations": "11807000", "otherCurrentLiabilities": "15586000", "totalCurrentLiabilities": "47108000", "otherNonCurrentLiabilities": "25230000", "totalNonCurrentLiabilities": "35623000", "cashAndShortTermInvestments": "28187000", "commonStockSharesOutstanding": "14790296", "intangibleAssetsExcludingGoodwill": "3665000", "cashAndCashEquivalentsAtCarryingValue": "28187000", "accumulatedDepreciationAmortizationPPE": "-70867000" }, "cashflow": { "netIncome": "-1412000", "profitLoss": "None", "dividendPayout": "3749000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2992000", "operatingCashflow": "30362000", "capitalExpenditures": "13853000", "changeInReceivables": "30227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17317000", "cashflowFromInvestment": "-39557000", "stockBasedCompensation": "5675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8122000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229161000, "cost_of_revenue": 172308000, "gross_profit": 56853000, "research_and_development": 7910000, "selling_general_admin": 29150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1229000, "depreciation_amortisation": 11081000, "ebitda": 9852000, "interest_expense": 731000, "interest_income": null, "other_non_operating": null, "pretax_income": -1960000, "tax_provision": -548000, "effective_tax_rate": null, "net_income": -1412000, "net_income_continuing_ops": -1412000, "net_income_to_common": -1412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28187000, "short_term_investments": 25736000, "net_receivables": 31366000, "inventory": 52573000, "other_current_assets": null, "total_current_assets": 143310000, "net_ppe": null, "goodwill": 3665000, "intangible_assets": 3665000, "goodwill_and_intangibles": 7330000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 136335000, "total_assets": 279645000, "short_term_debt": 1741000, "accounts_payable": 17574000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47108000, "long_term_debt": 8139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35623000, "total_liabilities": 82731000, "total_debt": 9880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 115657000, "total_equity": 196914000, "shares_outstanding": 14790296, "operating_cash_flow": 30362000, "stock_based_compensation": 5675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39557000, "dividends_paid": 3749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17317000, "free_cash_flow": 44215000, "net_change_in_cash": 8122000 }, "raw_data": { "income": { "ebit": "-1229000", "ebitda": "9852000", "netIncome": "-1412000", "grossProfit": "56853000", "depreciation": "None", "totalRevenue": "229161000", "costOfRevenue": "172308000", "interestIncome": "None", "incomeBeforeTax": "-1960000", "interestExpense": "731000", "operatingIncome": "-996000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-548000", "reportedCurrency": "USD", "netInterestIncome": "-731000", "nonInterestIncome": "None", "operatingExpenses": "57849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7910000", "otherNonOperatingIncome": "-233000", "costofGoodsAndServicesSold": "172308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11081000", "sellingGeneralAndAdministrative": "29150000", "netIncomeFromContinuingOperations": "-1412000" }, "balance": { "goodwill": "3665000", "inventory": "52573000", "commonStock": "796000", "currentDebt": "None", "investments": "None", "totalAssets": "279645000", "longTermDebt": "8139000", "shortTermDebt": "1741000", "treasuryStock": "-13964000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3665000", "reportedCurrency": "USD", "retainedEarnings": "115657000", "totalLiabilities": "82731000", "otherCurrentAssets": "5448000", "totalCurrentAssets": "143310000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "25736000", "currentNetReceivables": "31366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136335000", "currentAccountsPayable": "17574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109411000", "shortLongTermDebtTotal": "19946000", "totalShareholderEquity": "196914000", "capitalLeaseObligations": "11807000", "otherCurrentLiabilities": "15586000", "totalCurrentLiabilities": "47108000", "otherNonCurrentLiabilities": "25230000", "totalNonCurrentLiabilities": "35623000", "cashAndShortTermInvestments": "28187000", "commonStockSharesOutstanding": "14790296", "intangibleAssetsExcludingGoodwill": "3665000", "cashAndCashEquivalentsAtCarryingValue": "28187000", "accumulatedDepreciationAmortizationPPE": "-70867000" }, "cashflow": { "netIncome": "-1412000", "profitLoss": "None", "dividendPayout": "3749000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2992000", "operatingCashflow": "30362000", "capitalExpenditures": "13853000", "changeInReceivables": "30227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17317000", "cashflowFromInvestment": "-39557000", "stockBasedCompensation": "5675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8122000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11081000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 397550000, "cost_of_revenue": 252627000, "gross_profit": 144923000, "ebit": 78689000, "ebitda": 88549000, "pretax_income": 56702000, "tax_provision": 22661000, "net_income": 34041000, "net_income_to_common": 34041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20353000, "total_current_assets": 144353000, "total_assets": 277421000, "short_term_debt": 4841000, "long_term_debt": 11147000, "total_debt": 15988000, "total_liabilities": 105280000, "total_equity": 172141000, "shares_outstanding": 14655350, "goodwill_and_intangibles": 11760000 }, "cash_flow": { "operating_cash_flow": 64594000, "capital_expenditure": 27210000, "free_cash_flow": 91804000, "dividends_paid": 2762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31926, "ticker_id": 5121, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78689000", "ebitda": "88549000", "netIncome": "34041000", "grossProfit": "144923000", "depreciation": "None", "totalRevenue": "397550000", "costOfRevenue": "252627000", "interestIncome": "1554000", "incomeBeforeTax": "56702000", "interestExpense": "1554000", "operatingIncome": "58425000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22661000", "reportedCurrency": "USD", "netInterestIncome": "-1554000", "nonInterestIncome": "None", "operatingExpenses": "86498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8450000", "otherNonOperatingIncome": "-169000", "costofGoodsAndServicesSold": "252627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9860000", "sellingGeneralAndAdministrative": "37976000", "netIncomeFromContinuingOperations": "34041000" }, "balance": { "goodwill": "5880000", "inventory": "53728000", "commonStock": "756000", "currentDebt": "None", "investments": "None", "totalAssets": "277421000", "longTermDebt": "11147000", "shortTermDebt": "4841000", "treasuryStock": "-7453000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5880000", "reportedCurrency": "USD", "retainedEarnings": "119002000", "totalLiabilities": "105280000", "otherCurrentAssets": "9417000", "totalCurrentAssets": "144353000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133068000", "currentAccountsPayable": "34758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108234000", "shortLongTermDebtTotal": "25765000", "totalShareholderEquity": "172141000", "capitalLeaseObligations": "11493000", "otherCurrentLiabilities": "19437000", "totalCurrentLiabilities": "71423000", "otherNonCurrentLiabilities": "18924000", "totalNonCurrentLiabilities": "33857000", "cashAndShortTermInvestments": "20353000", "commonStockSharesOutstanding": "14655350", "intangibleAssetsExcludingGoodwill": "5880000", "cashAndCashEquivalentsAtCarryingValue": "20353000", "accumulatedDepreciationAmortizationPPE": "-66507000" }, "cashflow": { "netIncome": "34041000", "profitLoss": "None", "dividendPayout": "2762000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2671000", "operatingCashflow": "64594000", "capitalExpenditures": "27210000", "changeInReceivables": "-1221000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30562000", "cashflowFromInvestment": "-25947000", "stockBasedCompensation": "5204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397550000, "cost_of_revenue": 252627000, "gross_profit": 144923000, "research_and_development": 8450000, "selling_general_admin": 37976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78689000, "depreciation_amortisation": 9860000, "ebitda": 88549000, "interest_expense": 1554000, "interest_income": null, "other_non_operating": null, "pretax_income": 56702000, "tax_provision": 22661000, "effective_tax_rate": null, "net_income": 34041000, "net_income_continuing_ops": 34041000, "net_income_to_common": 34041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20353000, "short_term_investments": null, "net_receivables": 60855000, "inventory": 53728000, "other_current_assets": null, "total_current_assets": 144353000, "net_ppe": null, "goodwill": 5880000, "intangible_assets": 5880000, "goodwill_and_intangibles": 11760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 133068000, "total_assets": 277421000, "short_term_debt": 4841000, "accounts_payable": 34758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71423000, "long_term_debt": 11147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33857000, "total_liabilities": 105280000, "total_debt": 15988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 119002000, "total_equity": 172141000, "shares_outstanding": 14655350, "operating_cash_flow": 64594000, "stock_based_compensation": 5204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25947000, "dividends_paid": 2762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30562000, "free_cash_flow": 91804000, "net_change_in_cash": 8085000 }, "raw_data": { "income": { "ebit": "78689000", "ebitda": "88549000", "netIncome": "34041000", "grossProfit": "144923000", "depreciation": "None", "totalRevenue": "397550000", "costOfRevenue": "252627000", "interestIncome": "1554000", "incomeBeforeTax": "56702000", "interestExpense": "1554000", "operatingIncome": "58425000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22661000", "reportedCurrency": "USD", "netInterestIncome": "-1554000", "nonInterestIncome": "None", "operatingExpenses": "86498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8450000", "otherNonOperatingIncome": "-169000", "costofGoodsAndServicesSold": "252627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9860000", "sellingGeneralAndAdministrative": "37976000", "netIncomeFromContinuingOperations": "34041000" }, "balance": { "goodwill": "5880000", "inventory": "53728000", "commonStock": "756000", "currentDebt": "None", "investments": "None", "totalAssets": "277421000", "longTermDebt": "11147000", "shortTermDebt": "4841000", "treasuryStock": "-7453000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5880000", "reportedCurrency": "USD", "retainedEarnings": "119002000", "totalLiabilities": "105280000", "otherCurrentAssets": "9417000", "totalCurrentAssets": "144353000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133068000", "currentAccountsPayable": "34758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108234000", "shortLongTermDebtTotal": "25765000", "totalShareholderEquity": "172141000", "capitalLeaseObligations": "11493000", "otherCurrentLiabilities": "19437000", "totalCurrentLiabilities": "71423000", "otherNonCurrentLiabilities": "18924000", "totalNonCurrentLiabilities": "33857000", "cashAndShortTermInvestments": "20353000", "commonStockSharesOutstanding": "14655350", "intangibleAssetsExcludingGoodwill": "5880000", "cashAndCashEquivalentsAtCarryingValue": "20353000", "accumulatedDepreciationAmortizationPPE": "-66507000" }, "cashflow": { "netIncome": "34041000", "profitLoss": "None", "dividendPayout": "2762000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2671000", "operatingCashflow": "64594000", "capitalExpenditures": "27210000", "changeInReceivables": "-1221000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30562000", "cashflowFromInvestment": "-25947000", "stockBasedCompensation": "5204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9860000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 326429000, "cost_of_revenue": 215734000, "gross_profit": 110695000, "ebit": 36222000, "ebitda": 45742000, "pretax_income": 34607000, "tax_provision": 4134000, "net_income": 30473000, "net_income_to_common": 30473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13375000, "total_current_assets": 132216000, "total_assets": 240418000, "short_term_debt": 3125000, "long_term_debt": 38230000, "total_debt": 41355000, "total_liabilities": 106132000, "total_equity": 134286000, "shares_outstanding": 14620635, "goodwill_and_intangibles": 17178000 }, "cash_flow": { "operating_cash_flow": 27638000, "capital_expenditure": 45095000, "free_cash_flow": 72733000, "dividends_paid": 1189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31931, "ticker_id": 5121, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36222000", "ebitda": "45742000", "netIncome": "30473000", "grossProfit": "110695000", "depreciation": "None", "totalRevenue": "326429000", "costOfRevenue": "215734000", "interestIncome": "1615000", "incomeBeforeTax": "34607000", "interestExpense": "1615000", "operatingIncome": "37424000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4134000", "reportedCurrency": "USD", "netInterestIncome": "-1615000", "nonInterestIncome": "None", "operatingExpenses": "73271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7210000", "otherNonOperatingIncome": "-1202000", "costofGoodsAndServicesSold": "215734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9520000", "sellingGeneralAndAdministrative": "38452000", "netIncomeFromContinuingOperations": "30473000" }, "balance": { "goodwill": "8589000", "inventory": "51074000", "commonStock": "749000", "currentDebt": "None", "investments": "None", "totalAssets": "240418000", "longTermDebt": "38230000", "shortTermDebt": "3125000", "treasuryStock": "-817000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8589000", "reportedCurrency": "USD", "retainedEarnings": "89291000", "totalLiabilities": "106132000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "132216000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108202000", "currentAccountsPayable": "24243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95140000", "shortLongTermDebtTotal": "41355000", "totalShareholderEquity": "134286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18512000", "totalCurrentLiabilities": "64565000", "otherNonCurrentLiabilities": "2958000", "totalNonCurrentLiabilities": "41567000", "cashAndShortTermInvestments": "13375000", "commonStockSharesOutstanding": "14620635", "intangibleAssetsExcludingGoodwill": "8589000", "cashAndCashEquivalentsAtCarryingValue": "13375000", "accumulatedDepreciationAmortizationPPE": "-65585000" }, "cashflow": { "netIncome": "30473000", "profitLoss": "None", "dividendPayout": "1189000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-16610000", "operatingCashflow": "27638000", "capitalExpenditures": "45095000", "changeInReceivables": "-11409000", "changeInExchangeRate": "-9000", "cashflowFromFinancing": "21858000", "cashflowFromInvestment": "-45095000", "stockBasedCompensation": "3580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4392000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326429000, "cost_of_revenue": 215734000, "gross_profit": 110695000, "research_and_development": 7210000, "selling_general_admin": 38452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36222000, "depreciation_amortisation": 9520000, "ebitda": 45742000, "interest_expense": 1615000, "interest_income": null, "other_non_operating": null, "pretax_income": 34607000, "tax_provision": 4134000, "effective_tax_rate": null, "net_income": 30473000, "net_income_continuing_ops": 30473000, "net_income_to_common": 30473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13375000, "short_term_investments": null, "net_receivables": 59709000, "inventory": 51074000, "other_current_assets": null, "total_current_assets": 132216000, "net_ppe": null, "goodwill": 8589000, "intangible_assets": 8589000, "goodwill_and_intangibles": 17178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108202000, "total_assets": 240418000, "short_term_debt": 3125000, "accounts_payable": 24243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64565000, "long_term_debt": 38230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41567000, "total_liabilities": 106132000, "total_debt": 41355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 89291000, "total_equity": 134286000, "shares_outstanding": 14620635, "operating_cash_flow": 27638000, "stock_based_compensation": 3580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45095000, "dividends_paid": 1189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21858000, "free_cash_flow": 72733000, "net_change_in_cash": 4392000 }, "raw_data": { "income": { "ebit": "36222000", "ebitda": "45742000", "netIncome": "30473000", "grossProfit": "110695000", "depreciation": "None", "totalRevenue": "326429000", "costOfRevenue": "215734000", "interestIncome": "1615000", "incomeBeforeTax": "34607000", "interestExpense": "1615000", "operatingIncome": "37424000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4134000", "reportedCurrency": "USD", "netInterestIncome": "-1615000", "nonInterestIncome": "None", "operatingExpenses": "73271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7210000", "otherNonOperatingIncome": "-1202000", "costofGoodsAndServicesSold": "215734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9520000", "sellingGeneralAndAdministrative": "38452000", "netIncomeFromContinuingOperations": "30473000" }, "balance": { "goodwill": "8589000", "inventory": "51074000", "commonStock": "749000", "currentDebt": "None", "investments": "None", "totalAssets": "240418000", "longTermDebt": "38230000", "shortTermDebt": "3125000", "treasuryStock": "-817000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8589000", "reportedCurrency": "USD", "retainedEarnings": "89291000", "totalLiabilities": "106132000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "132216000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108202000", "currentAccountsPayable": "24243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95140000", "shortLongTermDebtTotal": "41355000", "totalShareholderEquity": "134286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18512000", "totalCurrentLiabilities": "64565000", "otherNonCurrentLiabilities": "2958000", "totalNonCurrentLiabilities": "41567000", "cashAndShortTermInvestments": "13375000", "commonStockSharesOutstanding": "14620635", "intangibleAssetsExcludingGoodwill": "8589000", "cashAndCashEquivalentsAtCarryingValue": "13375000", "accumulatedDepreciationAmortizationPPE": "-65585000" }, "cashflow": { "netIncome": "30473000", "profitLoss": "None", "dividendPayout": "1189000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-16610000", "operatingCashflow": "27638000", "capitalExpenditures": "45095000", "changeInReceivables": "-11409000", "changeInExchangeRate": "-9000", "cashflowFromFinancing": "21858000", "cashflowFromInvestment": "-45095000", "stockBasedCompensation": "3580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4392000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9520000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 135595000, "cost_of_revenue": 114508000, "gross_profit": 21087000, "ebit": -3517000, "ebitda": 4554000, "pretax_income": -5589000, "tax_provision": 1221000, "net_income": -6800000, "net_income_to_common": -6800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31511000, "total_current_assets": 301584000, "total_assets": 648409000, "short_term_debt": 3750000, "long_term_debt": 50204000, "total_debt": 53954000, "total_liabilities": 226134000, "total_equity": 235195000, "shares_outstanding": 20066158, "goodwill_and_intangibles": 150695000 }, "cash_flow": { "operating_cash_flow": -2379000, "capital_expenditure": 2110000, "free_cash_flow": -269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31894, "ticker_id": 5121, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3517000", "ebitda": "4554000", "netIncome": "-6800000", "grossProfit": "21087000", "depreciation": "None", "totalRevenue": "135595000", "costOfRevenue": "114508000", "interestIncome": "None", "incomeBeforeTax": "-5589000", "interestExpense": "1461000", "operatingIncome": "-3517000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1221000", "reportedCurrency": "USD", "netInterestIncome": "-1461000", "nonInterestIncome": "None", "operatingExpenses": "24604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8071000", "sellingGeneralAndAdministrative": "14132000", "netIncomeFromContinuingOperations": "-6810000" }, "balance": { "goodwill": "None", "inventory": "167002000", "commonStock": "1074000", "currentDebt": "None", "investments": "None", "totalAssets": "648409000", "longTermDebt": "50204000", "shortTermDebt": "3750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "150695000", "reportedCurrency": "USD", "retainedEarnings": "-19517000", "totalLiabilities": "226134000", "otherCurrentAssets": "12210000", "totalCurrentAssets": "301584000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346825000", "currentAccountsPayable": "58386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53954000", "totalShareholderEquity": "235195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61738000", "totalCurrentLiabilities": "125961000", "otherNonCurrentLiabilities": "49852000", "totalNonCurrentLiabilities": "100173000", "cashAndShortTermInvestments": "31511000", "commonStockSharesOutstanding": "20066158", "intangibleAssetsExcludingGoodwill": "150695000", "cashAndCashEquivalentsAtCarryingValue": "31511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22880000", "operatingCashflow": "-2379000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2833000", "cashflowFromInvestment": "-1263000", "stockBasedCompensation": "863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135595000, "cost_of_revenue": 114508000, "gross_profit": 21087000, "research_and_development": null, "selling_general_admin": 14132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3517000, "depreciation_amortisation": 8071000, "ebitda": 4554000, "interest_expense": 1461000, "interest_income": null, "other_non_operating": null, "pretax_income": -5589000, "tax_provision": 1221000, "effective_tax_rate": null, "net_income": -6800000, "net_income_continuing_ops": -6810000, "net_income_to_common": -6800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31511000, "short_term_investments": null, "net_receivables": 90861000, "inventory": 167002000, "other_current_assets": null, "total_current_assets": 301584000, "net_ppe": null, "goodwill": null, "intangible_assets": 150695000, "goodwill_and_intangibles": 150695000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 346825000, "total_assets": 648409000, "short_term_debt": 3750000, "accounts_payable": 58386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125961000, "long_term_debt": 50204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100173000, "total_liabilities": 226134000, "total_debt": 53954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19517000, "total_equity": 235195000, "shares_outstanding": 20066158, "operating_cash_flow": -2379000, "stock_based_compensation": 863000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2833000, "free_cash_flow": -269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3517000", "ebitda": "4554000", "netIncome": "-6800000", "grossProfit": "21087000", "depreciation": "None", "totalRevenue": "135595000", "costOfRevenue": "114508000", "interestIncome": "None", "incomeBeforeTax": "-5589000", "interestExpense": "1461000", "operatingIncome": "-3517000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1221000", "reportedCurrency": "USD", "netInterestIncome": "-1461000", "nonInterestIncome": "None", "operatingExpenses": "24604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8071000", "sellingGeneralAndAdministrative": "14132000", "netIncomeFromContinuingOperations": "-6810000" }, "balance": { "goodwill": "None", "inventory": "167002000", "commonStock": "1074000", "currentDebt": "None", "investments": "None", "totalAssets": "648409000", "longTermDebt": "50204000", "shortTermDebt": "3750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "150695000", "reportedCurrency": "USD", "retainedEarnings": "-19517000", "totalLiabilities": "226134000", "otherCurrentAssets": "12210000", "totalCurrentAssets": "301584000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346825000", "currentAccountsPayable": "58386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53954000", "totalShareholderEquity": "235195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61738000", "totalCurrentLiabilities": "125961000", "otherNonCurrentLiabilities": "49852000", "totalNonCurrentLiabilities": "100173000", "cashAndShortTermInvestments": "31511000", "commonStockSharesOutstanding": "20066158", "intangibleAssetsExcludingGoodwill": "150695000", "cashAndCashEquivalentsAtCarryingValue": "31511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22880000", "operatingCashflow": "-2379000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2833000", "cashflowFromInvestment": "-1263000", "stockBasedCompensation": "863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8071000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 143531000, "cost_of_revenue": 119037000, "gross_profit": 24494000, "ebit": -11308000, "ebitda": -2741000, "pretax_income": -12659000, "tax_provision": -800000, "net_income": -11802000, "net_income_to_common": -11802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31898000, "total_current_assets": 286371000, "total_assets": 635831000, "short_term_debt": 3438000, "long_term_debt": 47206000, "total_debt": 50644000, "total_liabilities": 206701000, "total_equity": 242050000, "shares_outstanding": 19998353, "goodwill_and_intangibles": 155051000 }, "cash_flow": { "operating_cash_flow": 15194000, "capital_expenditure": 5560000, "free_cash_flow": 20754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31895, "ticker_id": 5121, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11308000", "ebitda": "-2741000", "netIncome": "-11802000", "grossProfit": "24494000", "depreciation": "None", "totalRevenue": "143531000", "costOfRevenue": "119037000", "interestIncome": "None", "incomeBeforeTax": "-12659000", "interestExpense": "1351000", "operatingIncome": "-10228000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-1351000", "nonInterestIncome": "None", "operatingExpenses": "34722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8567000", "sellingGeneralAndAdministrative": "13391000", "netIncomeFromContinuingOperations": "-11859000" }, "balance": { "goodwill": "None", "inventory": "144552000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "635831000", "longTermDebt": "47206000", "shortTermDebt": "3438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155051000", "reportedCurrency": "USD", "retainedEarnings": "-13452000", "totalLiabilities": "206701000", "otherCurrentAssets": "16224000", "totalCurrentAssets": "286371000", "currentLongTermDebt": "3438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349460000", "currentAccountsPayable": "48188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50644000", "totalShareholderEquity": "242050000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58410000", "totalCurrentLiabilities": "114325000", "otherNonCurrentLiabilities": "44695000", "totalNonCurrentLiabilities": "92376000", "cashAndShortTermInvestments": "31898000", "commonStockSharesOutstanding": "19998353", "intangibleAssetsExcludingGoodwill": "155051000", "cashAndCashEquivalentsAtCarryingValue": "31898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3947000", "operatingCashflow": "15194000", "capitalExpenditures": "5560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6587000", "cashflowFromInvestment": "-3517000", "stockBasedCompensation": "1166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143531000, "cost_of_revenue": 119037000, "gross_profit": 24494000, "research_and_development": null, "selling_general_admin": 13391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11308000, "depreciation_amortisation": 8567000, "ebitda": -2741000, "interest_expense": 1351000, "interest_income": null, "other_non_operating": null, "pretax_income": -12659000, "tax_provision": -800000, "effective_tax_rate": null, "net_income": -11802000, "net_income_continuing_ops": -11859000, "net_income_to_common": -11802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31898000, "short_term_investments": null, "net_receivables": 93697000, "inventory": 144552000, "other_current_assets": null, "total_current_assets": 286371000, "net_ppe": null, "goodwill": null, "intangible_assets": 155051000, "goodwill_and_intangibles": 155051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 349460000, "total_assets": 635831000, "short_term_debt": 3438000, "accounts_payable": 48188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114325000, "long_term_debt": 47206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92376000, "total_liabilities": 206701000, "total_debt": 50644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13452000, "total_equity": 242050000, "shares_outstanding": 19998353, "operating_cash_flow": 15194000, "stock_based_compensation": 1166000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6587000, "free_cash_flow": 20754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11308000", "ebitda": "-2741000", "netIncome": "-11802000", "grossProfit": "24494000", "depreciation": "None", "totalRevenue": "143531000", "costOfRevenue": "119037000", "interestIncome": "None", "incomeBeforeTax": "-12659000", "interestExpense": "1351000", "operatingIncome": "-10228000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "-1351000", "nonInterestIncome": "None", "operatingExpenses": "34722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8567000", "sellingGeneralAndAdministrative": "13391000", "netIncomeFromContinuingOperations": "-11859000" }, "balance": { "goodwill": "None", "inventory": "144552000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "635831000", "longTermDebt": "47206000", "shortTermDebt": "3438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155051000", "reportedCurrency": "USD", "retainedEarnings": "-13452000", "totalLiabilities": "206701000", "otherCurrentAssets": "16224000", "totalCurrentAssets": "286371000", "currentLongTermDebt": "3438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349460000", "currentAccountsPayable": "48188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50644000", "totalShareholderEquity": "242050000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58410000", "totalCurrentLiabilities": "114325000", "otherNonCurrentLiabilities": "44695000", "totalNonCurrentLiabilities": "92376000", "cashAndShortTermInvestments": "31898000", "commonStockSharesOutstanding": "19998353", "intangibleAssetsExcludingGoodwill": "155051000", "cashAndCashEquivalentsAtCarryingValue": "31898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3947000", "operatingCashflow": "15194000", "capitalExpenditures": "5560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6587000", "cashflowFromInvestment": "-3517000", "stockBasedCompensation": "1166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8567000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 151532000, "cost_of_revenue": 123467000, "gross_profit": 28065000, "ebit": 276000, "ebitda": 8773000, "pretax_income": -1356000, "tax_provision": 714000, "net_income": -2063000, "net_income_to_common": -2063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26412000, "total_current_assets": 286637000, "total_assets": 644143000, "short_term_debt": 11047000, "long_term_debt": 53409000, "total_debt": 64456000, "total_liabilities": 204089000, "total_equity": 252974000, "shares_outstanding": 19930699, "goodwill_and_intangibles": 159814000 }, "cash_flow": { "operating_cash_flow": 19256000, "capital_expenditure": 4243000, "free_cash_flow": 23499000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31897, "ticker_id": 5121, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "276000", "ebitda": "8773000", "netIncome": "-2063000", "grossProfit": "28065000", "depreciation": "None", "totalRevenue": "151532000", "costOfRevenue": "123467000", "interestIncome": "None", "incomeBeforeTax": "-1356000", "interestExpense": "1632000", "operatingIncome": "2115000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "714000", "reportedCurrency": "USD", "netInterestIncome": "-1632000", "nonInterestIncome": "None", "operatingExpenses": "25950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8497000", "sellingGeneralAndAdministrative": "15282000", "netIncomeFromContinuingOperations": "-2070000" }, "balance": { "goodwill": "None", "inventory": "140545000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "644143000", "longTermDebt": "53409000", "shortTermDebt": "11047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "159814000", "reportedCurrency": "USD", "retainedEarnings": "-3081000", "totalLiabilities": "204089000", "otherCurrentAssets": "14051000", "totalCurrentAssets": "286637000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357506000", "currentAccountsPayable": "46924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97635000", "totalShareholderEquity": "252974000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31695000", "totalCurrentLiabilities": "103771000", "otherNonCurrentLiabilities": "45641000", "totalNonCurrentLiabilities": "100318000", "cashAndShortTermInvestments": "26412000", "commonStockSharesOutstanding": "19930699", "intangibleAssetsExcludingGoodwill": "159814000", "cashAndCashEquivalentsAtCarryingValue": "26412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2063000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3779000", "operatingCashflow": "19256000", "capitalExpenditures": "4243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3053000", "cashflowFromInvestment": "-2329000", "stockBasedCompensation": "1360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151532000, "cost_of_revenue": 123467000, "gross_profit": 28065000, "research_and_development": null, "selling_general_admin": 15282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 276000, "depreciation_amortisation": 8497000, "ebitda": 8773000, "interest_expense": 1632000, "interest_income": null, "other_non_operating": null, "pretax_income": -1356000, "tax_provision": 714000, "effective_tax_rate": null, "net_income": -2063000, "net_income_continuing_ops": -2070000, "net_income_to_common": -2063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26412000, "short_term_investments": null, "net_receivables": 105629000, "inventory": 140545000, "other_current_assets": null, "total_current_assets": 286637000, "net_ppe": null, "goodwill": null, "intangible_assets": 159814000, "goodwill_and_intangibles": 159814000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 357506000, "total_assets": 644143000, "short_term_debt": 11047000, "accounts_payable": 46924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103771000, "long_term_debt": 53409000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100318000, "total_liabilities": 204089000, "total_debt": 64456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3081000, "total_equity": 252974000, "shares_outstanding": 19930699, "operating_cash_flow": 19256000, "stock_based_compensation": 1360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2329000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3053000, "free_cash_flow": 23499000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "276000", "ebitda": "8773000", "netIncome": "-2063000", "grossProfit": "28065000", "depreciation": "None", "totalRevenue": "151532000", "costOfRevenue": "123467000", "interestIncome": "None", "incomeBeforeTax": "-1356000", "interestExpense": "1632000", "operatingIncome": "2115000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "714000", "reportedCurrency": "USD", "netInterestIncome": "-1632000", "nonInterestIncome": "None", "operatingExpenses": "25950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8497000", "sellingGeneralAndAdministrative": "15282000", "netIncomeFromContinuingOperations": "-2070000" }, "balance": { "goodwill": "None", "inventory": "140545000", "commonStock": "1075000", "currentDebt": "None", "investments": "None", "totalAssets": "644143000", "longTermDebt": "53409000", "shortTermDebt": "11047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "159814000", "reportedCurrency": "USD", "retainedEarnings": "-3081000", "totalLiabilities": "204089000", "otherCurrentAssets": "14051000", "totalCurrentAssets": "286637000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357506000", "currentAccountsPayable": "46924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97635000", "totalShareholderEquity": "252974000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31695000", "totalCurrentLiabilities": "103771000", "otherNonCurrentLiabilities": "45641000", "totalNonCurrentLiabilities": "100318000", "cashAndShortTermInvestments": "26412000", "commonStockSharesOutstanding": "19930699", "intangibleAssetsExcludingGoodwill": "159814000", "cashAndCashEquivalentsAtCarryingValue": "26412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2063000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3779000", "operatingCashflow": "19256000", "capitalExpenditures": "4243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3053000", "cashflowFromInvestment": "-2329000", "stockBasedCompensation": "1360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8497000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 155487000, "cost_of_revenue": 118756000, "gross_profit": 36731000, "ebit": 3551000, "ebitda": 12021000, "pretax_income": 1740000, "tax_provision": 1419000, "net_income": -4784000, "net_income_to_common": -4784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12427000, "total_current_assets": 280174000, "total_assets": 645024000, "short_term_debt": 11474000, "long_term_debt": 55112000, "total_debt": 66586000, "total_liabilities": 204087000, "total_equity": 253857000, "shares_outstanding": 20134760, "goodwill_and_intangibles": 164578000 }, "cash_flow": { "operating_cash_flow": 15246000, "capital_expenditure": 2921000, "free_cash_flow": 18167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31898, "ticker_id": 5121, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3551000", "ebitda": "12021000", "netIncome": "-4784000", "grossProfit": "36731000", "depreciation": "None", "totalRevenue": "155487000", "costOfRevenue": "118756000", "interestIncome": "None", "incomeBeforeTax": "1740000", "interestExpense": "1811000", "operatingIncome": "3897000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1419000", "reportedCurrency": "USD", "netInterestIncome": "-1811000", "nonInterestIncome": "None", "operatingExpenses": "32834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8470000", "sellingGeneralAndAdministrative": "16680000", "netIncomeFromContinuingOperations": "321000" }, "balance": { "goodwill": "None", "inventory": "144557000", "commonStock": "1074000", "currentDebt": "None", "investments": "None", "totalAssets": "645024000", "longTermDebt": "55112000", "shortTermDebt": "11474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "164578000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "204087000", "otherCurrentAssets": "12732000", "totalCurrentAssets": "280174000", "currentLongTermDebt": "3563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364850000", "currentAccountsPayable": "41450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55112000", "totalShareholderEquity": "253857000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37706000", "totalCurrentLiabilities": "101559000", "otherNonCurrentLiabilities": "46225000", "totalNonCurrentLiabilities": "102528000", "cashAndShortTermInvestments": "12427000", "commonStockSharesOutstanding": "20134760", "intangibleAssetsExcludingGoodwill": "164578000", "cashAndCashEquivalentsAtCarryingValue": "12427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6159000", "operatingCashflow": "15246000", "capitalExpenditures": "2921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19611000", "cashflowFromInvestment": "2614000", "stockBasedCompensation": "1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155487000, "cost_of_revenue": 118756000, "gross_profit": 36731000, "research_and_development": null, "selling_general_admin": 16680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3551000, "depreciation_amortisation": 8470000, "ebitda": 12021000, "interest_expense": 1811000, "interest_income": null, "other_non_operating": null, "pretax_income": 1740000, "tax_provision": 1419000, "effective_tax_rate": null, "net_income": -4784000, "net_income_continuing_ops": 321000, "net_income_to_common": -4784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12427000, "short_term_investments": null, "net_receivables": 110458000, "inventory": 144557000, "other_current_assets": null, "total_current_assets": 280174000, "net_ppe": null, "goodwill": null, "intangible_assets": 164578000, "goodwill_and_intangibles": 164578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364850000, "total_assets": 645024000, "short_term_debt": 11474000, "accounts_payable": 41450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101559000, "long_term_debt": 55112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102528000, "total_liabilities": 204087000, "total_debt": 66586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 253857000, "shares_outstanding": 20134760, "operating_cash_flow": 15246000, "stock_based_compensation": 1417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19611000, "free_cash_flow": 18167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3551000", "ebitda": "12021000", "netIncome": "-4784000", "grossProfit": "36731000", "depreciation": "None", "totalRevenue": "155487000", "costOfRevenue": "118756000", "interestIncome": "None", "incomeBeforeTax": "1740000", "interestExpense": "1811000", "operatingIncome": "3897000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1419000", "reportedCurrency": "USD", "netInterestIncome": "-1811000", "nonInterestIncome": "None", "operatingExpenses": "32834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8470000", "sellingGeneralAndAdministrative": "16680000", "netIncomeFromContinuingOperations": "321000" }, "balance": { "goodwill": "None", "inventory": "144557000", "commonStock": "1074000", "currentDebt": "None", "investments": "None", "totalAssets": "645024000", "longTermDebt": "55112000", "shortTermDebt": "11474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "164578000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "204087000", "otherCurrentAssets": "12732000", "totalCurrentAssets": "280174000", "currentLongTermDebt": "3563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364850000", "currentAccountsPayable": "41450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55112000", "totalShareholderEquity": "253857000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37706000", "totalCurrentLiabilities": "101559000", "otherNonCurrentLiabilities": "46225000", "totalNonCurrentLiabilities": "102528000", "cashAndShortTermInvestments": "12427000", "commonStockSharesOutstanding": "20134760", "intangibleAssetsExcludingGoodwill": "164578000", "cashAndCashEquivalentsAtCarryingValue": "12427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6159000", "operatingCashflow": "15246000", "capitalExpenditures": "2921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19611000", "cashflowFromInvestment": "2614000", "stockBasedCompensation": "1417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8470000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 159290000, "cost_of_revenue": 118091000, "gross_profit": 41199000, "ebit": 6295000, "ebitda": 14718000, "pretax_income": 4596000, "tax_provision": 2733000, "net_income": 758000, "net_income_to_common": 758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14705000, "total_current_assets": 296909000, "total_assets": 670640000, "short_term_debt": 2500000, "long_term_debt": 69921000, "total_debt": 72421000, "total_liabilities": 229637000, "total_equity": 253923000, "shares_outstanding": 19816281, "goodwill_and_intangibles": 169341000 }, "cash_flow": { "operating_cash_flow": 4488000, "capital_expenditure": 3779000, "free_cash_flow": 8267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31899, "ticker_id": 5121, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6295000", "ebitda": "14718000", "netIncome": "758000", "grossProfit": "41199000", "depreciation": "None", "totalRevenue": "159290000", "costOfRevenue": "118091000", "interestIncome": "None", "incomeBeforeTax": "4596000", "interestExpense": "1699000", "operatingIncome": "6513000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2733000", "reportedCurrency": "USD", "netInterestIncome": "-1699000", "nonInterestIncome": "None", "operatingExpenses": "34686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8423000", "sellingGeneralAndAdministrative": "16674000", "netIncomeFromContinuingOperations": "1863000" }, "balance": { "goodwill": "None", "inventory": "148735000", "commonStock": "1070000", "currentDebt": "None", "investments": "None", "totalAssets": "670640000", "longTermDebt": "69921000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "169341000", "reportedCurrency": "USD", "retainedEarnings": "758000", "totalLiabilities": "229637000", "otherCurrentAssets": "18999000", "totalCurrentAssets": "296909000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373731000", "currentAccountsPayable": "45514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69921000", "totalShareholderEquity": "253923000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38225000", "totalCurrentLiabilities": "111763000", "otherNonCurrentLiabilities": "47225000", "totalNonCurrentLiabilities": "117874000", "cashAndShortTermInvestments": "14705000", "commonStockSharesOutstanding": "19816281", "intangibleAssetsExcludingGoodwill": "169341000", "cashAndCashEquivalentsAtCarryingValue": "14705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1863000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4557000", "operatingCashflow": "4488000", "capitalExpenditures": "3779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000", "cashflowFromInvestment": "-3332000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159290000, "cost_of_revenue": 118091000, "gross_profit": 41199000, "research_and_development": null, "selling_general_admin": 16674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6295000, "depreciation_amortisation": 8423000, "ebitda": 14718000, "interest_expense": 1699000, "interest_income": null, "other_non_operating": null, "pretax_income": 4596000, "tax_provision": 2733000, "effective_tax_rate": null, "net_income": 758000, "net_income_continuing_ops": 1863000, "net_income_to_common": 758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14705000, "short_term_investments": null, "net_receivables": 114470000, "inventory": 148735000, "other_current_assets": null, "total_current_assets": 296909000, "net_ppe": null, "goodwill": null, "intangible_assets": 169341000, "goodwill_and_intangibles": 169341000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 373731000, "total_assets": 670640000, "short_term_debt": 2500000, "accounts_payable": 45514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111763000, "long_term_debt": 69921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117874000, "total_liabilities": 229637000, "total_debt": 72421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 758000, "total_equity": 253923000, "shares_outstanding": 19816281, "operating_cash_flow": 4488000, "stock_based_compensation": 1599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135000, "free_cash_flow": 8267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6295000", "ebitda": "14718000", "netIncome": "758000", "grossProfit": "41199000", "depreciation": "None", "totalRevenue": "159290000", "costOfRevenue": "118091000", "interestIncome": "None", "incomeBeforeTax": "4596000", "interestExpense": "1699000", "operatingIncome": "6513000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2733000", "reportedCurrency": "USD", "netInterestIncome": "-1699000", "nonInterestIncome": "None", "operatingExpenses": "34686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8423000", "sellingGeneralAndAdministrative": "16674000", "netIncomeFromContinuingOperations": "1863000" }, "balance": { "goodwill": "None", "inventory": "148735000", "commonStock": "1070000", "currentDebt": "None", "investments": "None", "totalAssets": "670640000", "longTermDebt": "69921000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "169341000", "reportedCurrency": "USD", "retainedEarnings": "758000", "totalLiabilities": "229637000", "otherCurrentAssets": "18999000", "totalCurrentAssets": "296909000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373731000", "currentAccountsPayable": "45514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69921000", "totalShareholderEquity": "253923000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38225000", "totalCurrentLiabilities": "111763000", "otherNonCurrentLiabilities": "47225000", "totalNonCurrentLiabilities": "117874000", "cashAndShortTermInvestments": "14705000", "commonStockSharesOutstanding": "19816281", "intangibleAssetsExcludingGoodwill": "169341000", "cashAndCashEquivalentsAtCarryingValue": "14705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1863000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4557000", "operatingCashflow": "4488000", "capitalExpenditures": "3779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000", "cashflowFromInvestment": "-3332000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8423000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 152374000, "cost_of_revenue": 120675000, "gross_profit": 31699000, "ebit": -551000, "ebitda": 8324000, "pretax_income": -2469000, "tax_provision": -1313000, "net_income": -763000, "net_income_to_common": -763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14289000, "total_current_assets": 289022000, "total_assets": 671337000, "short_term_debt": null, "long_term_debt": 68318000, "total_debt": 68318000, "total_liabilities": 233286000, "total_equity": 250971000, "shares_outstanding": 19730643, "goodwill_and_intangibles": 174104000 }, "cash_flow": { "operating_cash_flow": 11811000, "capital_expenditure": 5684000, "free_cash_flow": 17495000, "dividends_paid": 2500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31900, "ticker_id": 5121, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-551000", "ebitda": "8324000", "netIncome": "-763000", "grossProfit": "31699000", "depreciation": "None", "totalRevenue": "152374000", "costOfRevenue": "120675000", "interestIncome": "None", "incomeBeforeTax": "-2469000", "interestExpense": "1918000", "operatingIncome": "-696000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1313000", "reportedCurrency": "USD", "netInterestIncome": "-1918000", "nonInterestIncome": "None", "operatingExpenses": "32395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8875000", "sellingGeneralAndAdministrative": "15449000", "netIncomeFromContinuingOperations": "-1156000" }, "balance": { "goodwill": "0", "inventory": "152580000", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "671337000", "longTermDebt": "68318000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "174104000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "233286000", "otherCurrentAssets": "18792000", "totalCurrentAssets": "289022000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "103361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382315000", "currentAccountsPayable": "45059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68318000", "totalShareholderEquity": "250971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61469000", "totalCurrentLiabilities": "114102000", "otherNonCurrentLiabilities": "50155000", "totalNonCurrentLiabilities": "119184000", "cashAndShortTermInvestments": "14289000", "commonStockSharesOutstanding": "19730643", "intangibleAssetsExcludingGoodwill": "174104000", "cashAndCashEquivalentsAtCarryingValue": "14289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1156000", "profitLoss": "None", "dividendPayout": "2500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11557000", "operatingCashflow": "11811000", "capitalExpenditures": "5684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6364000", "cashflowFromInvestment": "-5094000", "stockBasedCompensation": "1799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152374000, "cost_of_revenue": 120675000, "gross_profit": 31699000, "research_and_development": null, "selling_general_admin": 15449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -551000, "depreciation_amortisation": 8875000, "ebitda": 8324000, "interest_expense": 1918000, "interest_income": null, "other_non_operating": null, "pretax_income": -2469000, "tax_provision": -1313000, "effective_tax_rate": null, "net_income": -763000, "net_income_continuing_ops": -1156000, "net_income_to_common": -763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14289000, "short_term_investments": 0, "net_receivables": 103361000, "inventory": 152580000, "other_current_assets": null, "total_current_assets": 289022000, "net_ppe": null, "goodwill": 0, "intangible_assets": 174104000, "goodwill_and_intangibles": 174104000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 382315000, "total_assets": 671337000, "short_term_debt": null, "accounts_payable": 45059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114102000, "long_term_debt": 68318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119184000, "total_liabilities": 233286000, "total_debt": 68318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 250971000, "shares_outstanding": 19730643, "operating_cash_flow": 11811000, "stock_based_compensation": 1799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5094000, "dividends_paid": 2500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6364000, "free_cash_flow": 17495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-551000", "ebitda": "8324000", "netIncome": "-763000", "grossProfit": "31699000", "depreciation": "None", "totalRevenue": "152374000", "costOfRevenue": "120675000", "interestIncome": "None", "incomeBeforeTax": "-2469000", "interestExpense": "1918000", "operatingIncome": "-696000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1313000", "reportedCurrency": "USD", "netInterestIncome": "-1918000", "nonInterestIncome": "None", "operatingExpenses": "32395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8875000", "sellingGeneralAndAdministrative": "15449000", "netIncomeFromContinuingOperations": "-1156000" }, "balance": { "goodwill": "0", "inventory": "152580000", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "671337000", "longTermDebt": "68318000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "174104000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "233286000", "otherCurrentAssets": "18792000", "totalCurrentAssets": "289022000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "103361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382315000", "currentAccountsPayable": "45059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68318000", "totalShareholderEquity": "250971000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61469000", "totalCurrentLiabilities": "114102000", "otherNonCurrentLiabilities": "50155000", "totalNonCurrentLiabilities": "119184000", "cashAndShortTermInvestments": "14289000", "commonStockSharesOutstanding": "19730643", "intangibleAssetsExcludingGoodwill": "174104000", "cashAndCashEquivalentsAtCarryingValue": "14289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1156000", "profitLoss": "None", "dividendPayout": "2500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11557000", "operatingCashflow": "11811000", "capitalExpenditures": "5684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6364000", "cashflowFromInvestment": "-5094000", "stockBasedCompensation": "1799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8875000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 152429000, "cost_of_revenue": 122324000, "gross_profit": 30105000, "ebit": -149455000, "ebitda": -140733000, "pretax_income": -151568000, "tax_provision": 7848000, "net_income": -163010000, "net_income_to_common": -163010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14511000, "total_current_assets": 307877000, "total_assets": 702010000, "short_term_debt": 10567000, "long_term_debt": 71715000, "total_debt": 82282000, "total_liabilities": 258406000, "total_equity": 256524000, "shares_outstanding": 19707000, "goodwill_and_intangibles": 179380000 }, "cash_flow": { "operating_cash_flow": 19002000, "capital_expenditure": 6085000, "free_cash_flow": 25087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31902, "ticker_id": 5121, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-149455000", "ebitda": "-140733000", "netIncome": "-163010000", "grossProfit": "30105000", "depreciation": "None", "totalRevenue": "152429000", "costOfRevenue": "122324000", "interestIncome": "None", "incomeBeforeTax": "-151568000", "interestExpense": "2113000", "operatingIncome": "-148935000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7848000", "reportedCurrency": "USD", "netInterestIncome": "-2113000", "nonInterestIncome": "None", "operatingExpenses": "179040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8722000", "sellingGeneralAndAdministrative": "14349000", "netIncomeFromContinuingOperations": "-159416000" }, "balance": { "goodwill": "0", "inventory": "165636000", "commonStock": "1040000", "currentDebt": "None", "investments": "None", "totalAssets": "702010000", "longTermDebt": "71715000", "shortTermDebt": "10567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "179380000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "258406000", "otherCurrentAssets": "16734000", "totalCurrentAssets": "307877000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "110996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394133000", "currentAccountsPayable": "55883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71715000", "totalShareholderEquity": "256524000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36287000", "totalCurrentLiabilities": "130049000", "otherNonCurrentLiabilities": "54940000", "totalNonCurrentLiabilities": "128357000", "cashAndShortTermInvestments": "14511000", "commonStockSharesOutstanding": "19707000", "intangibleAssetsExcludingGoodwill": "179380000", "cashAndCashEquivalentsAtCarryingValue": "14511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159416000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10192000", "operatingCashflow": "19002000", "capitalExpenditures": "6085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13697000", "cashflowFromInvestment": "-5679000", "stockBasedCompensation": "1772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152429000, "cost_of_revenue": 122324000, "gross_profit": 30105000, "research_and_development": null, "selling_general_admin": 14349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -149455000, "depreciation_amortisation": 8722000, "ebitda": -140733000, "interest_expense": 2113000, "interest_income": null, "other_non_operating": null, "pretax_income": -151568000, "tax_provision": 7848000, "effective_tax_rate": null, "net_income": -163010000, "net_income_continuing_ops": -159416000, "net_income_to_common": -163010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14511000, "short_term_investments": 0, "net_receivables": 110996000, "inventory": 165636000, "other_current_assets": null, "total_current_assets": 307877000, "net_ppe": null, "goodwill": 0, "intangible_assets": 179380000, "goodwill_and_intangibles": 179380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394133000, "total_assets": 702010000, "short_term_debt": 10567000, "accounts_payable": 55883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130049000, "long_term_debt": 71715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128357000, "total_liabilities": 258406000, "total_debt": 82282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 256524000, "shares_outstanding": 19707000, "operating_cash_flow": 19002000, "stock_based_compensation": 1772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13697000, "free_cash_flow": 25087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-149455000", "ebitda": "-140733000", "netIncome": "-163010000", "grossProfit": "30105000", "depreciation": "None", "totalRevenue": "152429000", "costOfRevenue": "122324000", "interestIncome": "None", "incomeBeforeTax": "-151568000", "interestExpense": "2113000", "operatingIncome": "-148935000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7848000", "reportedCurrency": "USD", "netInterestIncome": "-2113000", "nonInterestIncome": "None", "operatingExpenses": "179040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8722000", "sellingGeneralAndAdministrative": "14349000", "netIncomeFromContinuingOperations": "-159416000" }, "balance": { "goodwill": "0", "inventory": "165636000", "commonStock": "1040000", "currentDebt": "None", "investments": "None", "totalAssets": "702010000", "longTermDebt": "71715000", "shortTermDebt": "10567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "179380000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "258406000", "otherCurrentAssets": "16734000", "totalCurrentAssets": "307877000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "110996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394133000", "currentAccountsPayable": "55883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71715000", "totalShareholderEquity": "256524000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36287000", "totalCurrentLiabilities": "130049000", "otherNonCurrentLiabilities": "54940000", "totalNonCurrentLiabilities": "128357000", "cashAndShortTermInvestments": "14511000", "commonStockSharesOutstanding": "19707000", "intangibleAssetsExcludingGoodwill": "179380000", "cashAndCashEquivalentsAtCarryingValue": "14511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159416000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10192000", "operatingCashflow": "19002000", "capitalExpenditures": "6085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13697000", "cashflowFromInvestment": "-5679000", "stockBasedCompensation": "1772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8722000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 171179000, "cost_of_revenue": 124766000, "gross_profit": 46413000, "ebit": 13878000, "ebitda": 22616000, "pretax_income": 9085000, "tax_provision": 2792000, "net_income": 4805000, "net_income_to_common": 4805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14567000, "total_current_assets": 320875000, "total_assets": 869485000, "short_term_debt": 10406000, "long_term_debt": 81612000, "total_debt": 92018000, "total_liabilities": 266416000, "total_equity": 415989000, "shares_outstanding": 19671169, "goodwill_and_intangibles": 326383000 }, "cash_flow": { "operating_cash_flow": 2343000, "capital_expenditure": 2547000, "free_cash_flow": 4890000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31903, "ticker_id": 5121, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13878000", "ebitda": "22616000", "netIncome": "4805000", "grossProfit": "46413000", "depreciation": "None", "totalRevenue": "171179000", "costOfRevenue": "124766000", "interestIncome": "None", "incomeBeforeTax": "9085000", "interestExpense": "2316000", "operatingIncome": "11685000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2792000", "reportedCurrency": "USD", "netInterestIncome": "-2316000", "nonInterestIncome": "None", "operatingExpenses": "34728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8738000", "sellingGeneralAndAdministrative": "17622000", "netIncomeFromContinuingOperations": "6293000" }, "balance": { "goodwill": "141725000", "inventory": "174791000", "commonStock": "1040000", "currentDebt": "None", "investments": "None", "totalAssets": "869485000", "longTermDebt": "81612000", "shortTermDebt": "10406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "184658000", "reportedCurrency": "USD", "retainedEarnings": "151665000", "totalLiabilities": "266416000", "otherCurrentAssets": "13270000", "totalCurrentAssets": "320875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "118247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548610000", "currentAccountsPayable": "62594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132188000", "totalShareholderEquity": "415989000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23360000", "totalCurrentLiabilities": "126678000", "otherNonCurrentLiabilities": "56191000", "totalNonCurrentLiabilities": "139738000", "cashAndShortTermInvestments": "14567000", "commonStockSharesOutstanding": "19671169", "intangibleAssetsExcludingGoodwill": "184658000", "cashAndCashEquivalentsAtCarryingValue": "14567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2925000", "operatingCashflow": "2343000", "capitalExpenditures": "2547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5431000", "cashflowFromInvestment": "-2447000", "stockBasedCompensation": "1782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171179000, "cost_of_revenue": 124766000, "gross_profit": 46413000, "research_and_development": null, "selling_general_admin": 17622000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13878000, "depreciation_amortisation": 8738000, "ebitda": 22616000, "interest_expense": 2316000, "interest_income": null, "other_non_operating": null, "pretax_income": 9085000, "tax_provision": 2792000, "effective_tax_rate": null, "net_income": 4805000, "net_income_continuing_ops": 6293000, "net_income_to_common": 4805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14567000, "short_term_investments": 0, "net_receivables": 118247000, "inventory": 174791000, "other_current_assets": null, "total_current_assets": 320875000, "net_ppe": null, "goodwill": 141725000, "intangible_assets": 184658000, "goodwill_and_intangibles": 326383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 548610000, "total_assets": 869485000, "short_term_debt": 10406000, "accounts_payable": 62594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126678000, "long_term_debt": 81612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 139738000, "total_liabilities": 266416000, "total_debt": 92018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151665000, "total_equity": 415989000, "shares_outstanding": 19671169, "operating_cash_flow": 2343000, "stock_based_compensation": 1782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5431000, "free_cash_flow": 4890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13878000", "ebitda": "22616000", "netIncome": "4805000", "grossProfit": "46413000", "depreciation": "None", "totalRevenue": "171179000", "costOfRevenue": "124766000", "interestIncome": "None", "incomeBeforeTax": "9085000", "interestExpense": "2316000", "operatingIncome": "11685000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2792000", "reportedCurrency": "USD", "netInterestIncome": "-2316000", "nonInterestIncome": "None", "operatingExpenses": "34728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8738000", "sellingGeneralAndAdministrative": "17622000", "netIncomeFromContinuingOperations": "6293000" }, "balance": { "goodwill": "141725000", "inventory": "174791000", "commonStock": "1040000", "currentDebt": "None", "investments": "None", "totalAssets": "869485000", "longTermDebt": "81612000", "shortTermDebt": "10406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "184658000", "reportedCurrency": "USD", "retainedEarnings": "151665000", "totalLiabilities": "266416000", "otherCurrentAssets": "13270000", "totalCurrentAssets": "320875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "118247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548610000", "currentAccountsPayable": "62594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132188000", "totalShareholderEquity": "415989000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23360000", "totalCurrentLiabilities": "126678000", "otherNonCurrentLiabilities": "56191000", "totalNonCurrentLiabilities": "139738000", "cashAndShortTermInvestments": "14567000", "commonStockSharesOutstanding": "19671169", "intangibleAssetsExcludingGoodwill": "184658000", "cashAndCashEquivalentsAtCarryingValue": "14567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2925000", "operatingCashflow": "2343000", "capitalExpenditures": "2547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5431000", "cashflowFromInvestment": "-2447000", "stockBasedCompensation": "1782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8738000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 166869000, "cost_of_revenue": 124517000, "gross_profit": 42352000, "ebit": 6279000, "ebitda": 14990000, "pretax_income": 3962000, "tax_provision": 1643000, "net_income": 256000, "net_income_to_common": 256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20444000, "total_current_assets": 307441000, "total_assets": 860020000, "short_term_debt": 10345000, "long_term_debt": 85509000, "total_debt": 95854000, "total_liabilities": 263026000, "total_equity": 409914000, "shares_outstanding": 19622455, "goodwill_and_intangibles": 331691000 }, "cash_flow": { "operating_cash_flow": 13440000, "capital_expenditure": 2968000, "free_cash_flow": 16408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31904, "ticker_id": 5121, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6279000", "ebitda": "14990000", "netIncome": "256000", "grossProfit": "42352000", "depreciation": "None", "totalRevenue": "166869000", "costOfRevenue": "124517000", "interestIncome": "None", "incomeBeforeTax": "3962000", "interestExpense": "2317000", "operatingIncome": "6688000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1643000", "reportedCurrency": "USD", "netInterestIncome": "-2317000", "nonInterestIncome": "None", "operatingExpenses": "35664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8711000", "sellingGeneralAndAdministrative": "15980000", "netIncomeFromContinuingOperations": "2319000" }, "balance": { "goodwill": "141725000", "inventory": "172113000", "commonStock": "1035000", "currentDebt": "None", "investments": "None", "totalAssets": "860020000", "longTermDebt": "85509000", "shortTermDebt": "10345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "189966000", "reportedCurrency": "USD", "retainedEarnings": "146860000", "totalLiabilities": "263026000", "otherCurrentAssets": "10187000", "totalCurrentAssets": "307441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "104697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552579000", "currentAccountsPayable": "50892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133770000", "totalShareholderEquity": "409914000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26343000", "totalCurrentLiabilities": "121208000", "otherNonCurrentLiabilities": "53919000", "totalNonCurrentLiabilities": "141818000", "cashAndShortTermInvestments": "20444000", "commonStockSharesOutstanding": "19622455", "intangibleAssetsExcludingGoodwill": "189966000", "cashAndCashEquivalentsAtCarryingValue": "20444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5910000", "operatingCashflow": "13440000", "capitalExpenditures": "2968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34296000", "cashflowFromInvestment": "9651000", "stockBasedCompensation": "1549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166869000, "cost_of_revenue": 124517000, "gross_profit": 42352000, "research_and_development": null, "selling_general_admin": 15980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6279000, "depreciation_amortisation": 8711000, "ebitda": 14990000, "interest_expense": 2317000, "interest_income": null, "other_non_operating": null, "pretax_income": 3962000, "tax_provision": 1643000, "effective_tax_rate": null, "net_income": 256000, "net_income_continuing_ops": 2319000, "net_income_to_common": 256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20444000, "short_term_investments": 0, "net_receivables": 104697000, "inventory": 172113000, "other_current_assets": null, "total_current_assets": 307441000, "net_ppe": null, "goodwill": 141725000, "intangible_assets": 189966000, "goodwill_and_intangibles": 331691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552579000, "total_assets": 860020000, "short_term_debt": 10345000, "accounts_payable": 50892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121208000, "long_term_debt": 85509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 141818000, "total_liabilities": 263026000, "total_debt": 95854000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146860000, "total_equity": 409914000, "shares_outstanding": 19622455, "operating_cash_flow": 13440000, "stock_based_compensation": 1549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34296000, "free_cash_flow": 16408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6279000", "ebitda": "14990000", "netIncome": "256000", "grossProfit": "42352000", "depreciation": "None", "totalRevenue": "166869000", "costOfRevenue": "124517000", "interestIncome": "None", "incomeBeforeTax": "3962000", "interestExpense": "2317000", "operatingIncome": "6688000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1643000", "reportedCurrency": "USD", "netInterestIncome": "-2317000", "nonInterestIncome": "None", "operatingExpenses": "35664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8711000", "sellingGeneralAndAdministrative": "15980000", "netIncomeFromContinuingOperations": "2319000" }, "balance": { "goodwill": "141725000", "inventory": "172113000", "commonStock": "1035000", "currentDebt": "None", "investments": "None", "totalAssets": "860020000", "longTermDebt": "85509000", "shortTermDebt": "10345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "189966000", "reportedCurrency": "USD", "retainedEarnings": "146860000", "totalLiabilities": "263026000", "otherCurrentAssets": "10187000", "totalCurrentAssets": "307441000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "104697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552579000", "currentAccountsPayable": "50892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133770000", "totalShareholderEquity": "409914000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26343000", "totalCurrentLiabilities": "121208000", "otherNonCurrentLiabilities": "53919000", "totalNonCurrentLiabilities": "141818000", "cashAndShortTermInvestments": "20444000", "commonStockSharesOutstanding": "19622455", "intangibleAssetsExcludingGoodwill": "189966000", "cashAndCashEquivalentsAtCarryingValue": "20444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5910000", "operatingCashflow": "13440000", "capitalExpenditures": "2968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34296000", "cashflowFromInvestment": "9651000", "stockBasedCompensation": "1549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8711000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 174036000, "cost_of_revenue": 128682000, "gross_profit": 45354000, "ebit": 14130000, "ebitda": 23342000, "pretax_income": 5502000, "tax_provision": 1933000, "net_income": 183000, "net_income_to_common": 183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31040000, "total_current_assets": 326812000, "total_assets": 884495000, "short_term_debt": 22652000, "long_term_debt": 100851000, "total_debt": 123503000, "total_liabilities": 286440000, "total_equity": 410295000, "shares_outstanding": 19596575, "goodwill_and_intangibles": 336985000 }, "cash_flow": { "operating_cash_flow": 23179000, "capital_expenditure": 8519000, "free_cash_flow": 31698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31905, "ticker_id": 5121, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14130000", "ebitda": "23342000", "netIncome": "183000", "grossProfit": "45354000", "depreciation": "None", "totalRevenue": "174036000", "costOfRevenue": "128682000", "interestIncome": "None", "incomeBeforeTax": "5502000", "interestExpense": "2311000", "operatingIncome": "9258000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1933000", "reportedCurrency": "USD", "netInterestIncome": "-2311000", "nonInterestIncome": "None", "operatingExpenses": "36096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9212000", "sellingGeneralAndAdministrative": "15056000", "netIncomeFromContinuingOperations": "3569000" }, "balance": { "goodwill": "141725000", "inventory": "166712000", "commonStock": "1023000", "currentDebt": "None", "investments": "None", "totalAssets": "884495000", "longTermDebt": "100851000", "shortTermDebt": "22652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "195260000", "reportedCurrency": "USD", "retainedEarnings": "146604000", "totalLiabilities": "286440000", "otherCurrentAssets": "10236000", "totalCurrentAssets": "326812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12619000", "currentNetReceivables": "106205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557683000", "currentAccountsPayable": "40202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163247000", "totalShareholderEquity": "410295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29176000", "totalCurrentLiabilities": "126461000", "otherNonCurrentLiabilities": "57172000", "totalNonCurrentLiabilities": "159979000", "cashAndShortTermInvestments": "31040000", "commonStockSharesOutstanding": "19596575", "intangibleAssetsExcludingGoodwill": "195260000", "cashAndCashEquivalentsAtCarryingValue": "31040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19999000", "operatingCashflow": "23179000", "capitalExpenditures": "8519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6971000", "cashflowFromInvestment": "-13130000", "stockBasedCompensation": "1712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174036000, "cost_of_revenue": 128682000, "gross_profit": 45354000, "research_and_development": 6864000, "selling_general_admin": 15056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14130000, "depreciation_amortisation": 9212000, "ebitda": 23342000, "interest_expense": 2311000, "interest_income": null, "other_non_operating": null, "pretax_income": 5502000, "tax_provision": 1933000, "effective_tax_rate": null, "net_income": 183000, "net_income_continuing_ops": 3569000, "net_income_to_common": 183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31040000, "short_term_investments": 12619000, "net_receivables": 106205000, "inventory": 166712000, "other_current_assets": null, "total_current_assets": 326812000, "net_ppe": null, "goodwill": 141725000, "intangible_assets": 195260000, "goodwill_and_intangibles": 336985000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 557683000, "total_assets": 884495000, "short_term_debt": 22652000, "accounts_payable": 40202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126461000, "long_term_debt": 100851000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159979000, "total_liabilities": 286440000, "total_debt": 123503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146604000, "total_equity": 410295000, "shares_outstanding": 19596575, "operating_cash_flow": 23179000, "stock_based_compensation": 1712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6971000, "free_cash_flow": 31698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14130000", "ebitda": "23342000", "netIncome": "183000", "grossProfit": "45354000", "depreciation": "None", "totalRevenue": "174036000", "costOfRevenue": "128682000", "interestIncome": "None", "incomeBeforeTax": "5502000", "interestExpense": "2311000", "operatingIncome": "9258000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1933000", "reportedCurrency": "USD", "netInterestIncome": "-2311000", "nonInterestIncome": "None", "operatingExpenses": "36096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9212000", "sellingGeneralAndAdministrative": "15056000", "netIncomeFromContinuingOperations": "3569000" }, "balance": { "goodwill": "141725000", "inventory": "166712000", "commonStock": "1023000", "currentDebt": "None", "investments": "None", "totalAssets": "884495000", "longTermDebt": "100851000", "shortTermDebt": "22652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "195260000", "reportedCurrency": "USD", "retainedEarnings": "146604000", "totalLiabilities": "286440000", "otherCurrentAssets": "10236000", "totalCurrentAssets": "326812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12619000", "currentNetReceivables": "106205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557683000", "currentAccountsPayable": "40202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163247000", "totalShareholderEquity": "410295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29176000", "totalCurrentLiabilities": "126461000", "otherNonCurrentLiabilities": "57172000", "totalNonCurrentLiabilities": "159979000", "cashAndShortTermInvestments": "31040000", "commonStockSharesOutstanding": "19596575", "intangibleAssetsExcludingGoodwill": "195260000", "cashAndCashEquivalentsAtCarryingValue": "31040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19999000", "operatingCashflow": "23179000", "capitalExpenditures": "8519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6971000", "cashflowFromInvestment": "-13130000", "stockBasedCompensation": "1712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9212000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 172147000, "cost_of_revenue": 119550000, "gross_profit": 52597000, "ebit": 18004000, "ebitda": 27131000, "pretax_income": 15612000, "tax_provision": 4087000, "net_income": 7620000, "net_income_to_common": 7620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28060000, "total_current_assets": 336817000, "total_assets": 896278000, "short_term_debt": 7290000, "long_term_debt": 104460000, "total_debt": 111750000, "total_liabilities": 303590000, "total_equity": 405166000, "shares_outstanding": 19596575, "goodwill_and_intangibles": 342650000 }, "cash_flow": { "operating_cash_flow": 24204000, "capital_expenditure": 2333000, "free_cash_flow": 26537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31907, "ticker_id": 5121, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18004000", "ebitda": "27131000", "netIncome": "7620000", "grossProfit": "52597000", "depreciation": "None", "totalRevenue": "172147000", "costOfRevenue": "119550000", "interestIncome": "None", "incomeBeforeTax": "15612000", "interestExpense": "2392000", "operatingIncome": "17702000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4087000", "reportedCurrency": "USD", "netInterestIncome": "-2392000", "nonInterestIncome": "None", "operatingExpenses": "34895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9127000", "sellingGeneralAndAdministrative": "16259000", "netIncomeFromContinuingOperations": "11525000" }, "balance": { "goodwill": "141725000", "inventory": "185777000", "commonStock": "1022000", "currentDebt": "None", "investments": "None", "totalAssets": "896278000", "longTermDebt": "104460000", "shortTermDebt": "7290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "200925000", "reportedCurrency": "USD", "retainedEarnings": "146421000", "totalLiabilities": "303590000", "otherCurrentAssets": "9945000", "totalCurrentAssets": "336817000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7516000", "currentNetReceivables": "105519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559461000", "currentAccountsPayable": "45589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "151038000", "totalShareholderEquity": "405166000", "capitalLeaseObligations": "46578000", "otherCurrentLiabilities": "44664000", "totalCurrentLiabilities": "137627000", "otherNonCurrentLiabilities": "18879000", "totalNonCurrentLiabilities": "165963000", "cashAndShortTermInvestments": "28060000", "commonStockSharesOutstanding": "19596575", "intangibleAssetsExcludingGoodwill": "200925000", "cashAndCashEquivalentsAtCarryingValue": "28060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4494000", "operatingCashflow": "24204000", "capitalExpenditures": "2333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7941000", "cashflowFromInvestment": "-7435000", "stockBasedCompensation": "1832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172147000, "cost_of_revenue": 119550000, "gross_profit": 52597000, "research_and_development": null, "selling_general_admin": 16259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18004000, "depreciation_amortisation": 9127000, "ebitda": 27131000, "interest_expense": 2392000, "interest_income": null, "other_non_operating": null, "pretax_income": 15612000, "tax_provision": 4087000, "effective_tax_rate": null, "net_income": 7620000, "net_income_continuing_ops": 11525000, "net_income_to_common": 7620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28060000, "short_term_investments": 7516000, "net_receivables": 105519000, "inventory": 185777000, "other_current_assets": null, "total_current_assets": 336817000, "net_ppe": null, "goodwill": 141725000, "intangible_assets": 200925000, "goodwill_and_intangibles": 342650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 559461000, "total_assets": 896278000, "short_term_debt": 7290000, "accounts_payable": 45589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137627000, "long_term_debt": 104460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165963000, "total_liabilities": 303590000, "total_debt": 111750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146421000, "total_equity": 405166000, "shares_outstanding": 19596575, "operating_cash_flow": 24204000, "stock_based_compensation": 1832000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7941000, "free_cash_flow": 26537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18004000", "ebitda": "27131000", "netIncome": "7620000", "grossProfit": "52597000", "depreciation": "None", "totalRevenue": "172147000", "costOfRevenue": "119550000", "interestIncome": "None", "incomeBeforeTax": "15612000", "interestExpense": "2392000", "operatingIncome": "17702000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4087000", "reportedCurrency": "USD", "netInterestIncome": "-2392000", "nonInterestIncome": "None", "operatingExpenses": "34895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9127000", "sellingGeneralAndAdministrative": "16259000", "netIncomeFromContinuingOperations": "11525000" }, "balance": { "goodwill": "141725000", "inventory": "185777000", "commonStock": "1022000", "currentDebt": "None", "investments": "None", "totalAssets": "896278000", "longTermDebt": "104460000", "shortTermDebt": "7290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "200925000", "reportedCurrency": "USD", "retainedEarnings": "146421000", "totalLiabilities": "303590000", "otherCurrentAssets": "9945000", "totalCurrentAssets": "336817000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7516000", "currentNetReceivables": "105519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559461000", "currentAccountsPayable": "45589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "151038000", "totalShareholderEquity": "405166000", "capitalLeaseObligations": "46578000", "otherCurrentLiabilities": "44664000", "totalCurrentLiabilities": "137627000", "otherNonCurrentLiabilities": "18879000", "totalNonCurrentLiabilities": "165963000", "cashAndShortTermInvestments": "28060000", "commonStockSharesOutstanding": "19596575", "intangibleAssetsExcludingGoodwill": "200925000", "cashAndCashEquivalentsAtCarryingValue": "28060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4494000", "operatingCashflow": "24204000", "capitalExpenditures": "2333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7941000", "cashflowFromInvestment": "-7435000", "stockBasedCompensation": "1832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9127000", "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": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "income_statement": { "revenue": 188664000, "cost_of_revenue": 126774000, "gross_profit": 61890000, "ebit": 26558000, "ebitda": 35659000, "pretax_income": 24126000, "tax_provision": 6600000, "net_income": 13815000, "net_income_to_common": 13815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18724000, "total_current_assets": 340696000, "total_assets": 910347000, "short_term_debt": 22242000, "long_term_debt": 108069000, "total_debt": 130311000, "total_liabilities": 324519000, "total_equity": 398306000, "shares_outstanding": 19504963, "goodwill_and_intangibles": 348318000 }, "cash_flow": { "operating_cash_flow": 11479000, "capital_expenditure": 2896000, "free_cash_flow": 14375000, "dividends_paid": 212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31908, "ticker_id": 5121, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:43.082897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26558000", "ebitda": "35659000", "netIncome": "13815000", "grossProfit": "61890000", "depreciation": "None", "totalRevenue": "188664000", "costOfRevenue": "126774000", "interestIncome": "None", "incomeBeforeTax": "24126000", "interestExpense": "2432000", "operatingIncome": "26997000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-2432000", "nonInterestIncome": "None", "operatingExpenses": "34893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-439000", "costofGoodsAndServicesSold": "126774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9101000", "sellingGeneralAndAdministrative": "17526000", "netIncomeFromContinuingOperations": "17526000" }, "balance": { "goodwill": "141725000", "inventory": "190947000", "commonStock": "1022000", "currentDebt": "None", "investments": "None", "totalAssets": "910347000", "longTermDebt": "108069000", "shortTermDebt": "22242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "206593000", "reportedCurrency": "USD", "retainedEarnings": "138801000", "totalLiabilities": "324519000", "otherCurrentAssets": "16434000", "totalCurrentAssets": "340696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2414000", "currentNetReceivables": "112177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569651000", "currentAccountsPayable": "57559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128627000", "shortLongTermDebtTotal": "171188000", "totalShareholderEquity": "398306000", "capitalLeaseObligations": "48119000", "otherCurrentLiabilities": "33017000", "totalCurrentLiabilities": "155136000", "otherNonCurrentLiabilities": "59100000", "totalNonCurrentLiabilities": "169383000", "cashAndShortTermInvestments": "18724000", "commonStockSharesOutstanding": "19504963", "intangibleAssetsExcludingGoodwill": "206593000", "cashAndCashEquivalentsAtCarryingValue": "18724000", "accumulatedDepreciationAmortizationPPE": "-89006000" }, "cashflow": { "netIncome": "17526000", "profitLoss": "None", "dividendPayout": "212000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11276000", "operatingCashflow": "11479000", "capitalExpenditures": "2896000", "changeInReceivables": "-2649000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7263000", "cashflowFromInvestment": "-5310000", "stockBasedCompensation": "1699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1094000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188664000, "cost_of_revenue": 126774000, "gross_profit": 61890000, "research_and_development": null, "selling_general_admin": 17526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26558000, "depreciation_amortisation": 9101000, "ebitda": 35659000, "interest_expense": 2432000, "interest_income": null, "other_non_operating": null, "pretax_income": 24126000, "tax_provision": 6600000, "effective_tax_rate": null, "net_income": 13815000, "net_income_continuing_ops": 17526000, "net_income_to_common": 13815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18724000, "short_term_investments": 2414000, "net_receivables": 112177000, "inventory": 190947000, "other_current_assets": null, "total_current_assets": 340696000, "net_ppe": null, "goodwill": 141725000, "intangible_assets": 206593000, "goodwill_and_intangibles": 348318000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569651000, "total_assets": 910347000, "short_term_debt": 22242000, "accounts_payable": 57559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155136000, "long_term_debt": 108069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 169383000, "total_liabilities": 324519000, "total_debt": 130311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 138801000, "total_equity": 398306000, "shares_outstanding": 19504963, "operating_cash_flow": 11479000, "stock_based_compensation": 1699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5310000, "dividends_paid": 212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7263000, "free_cash_flow": 14375000, "net_change_in_cash": -1094000 }, "raw_data": { "income": { "ebit": "26558000", "ebitda": "35659000", "netIncome": "13815000", "grossProfit": "61890000", "depreciation": "None", "totalRevenue": "188664000", "costOfRevenue": "126774000", "interestIncome": "None", "incomeBeforeTax": "24126000", "interestExpense": "2432000", "operatingIncome": "26997000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-2432000", "nonInterestIncome": "None", "operatingExpenses": "34893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-439000", "costofGoodsAndServicesSold": "126774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9101000", "sellingGeneralAndAdministrative": "17526000", "netIncomeFromContinuingOperations": "17526000" }, "balance": { "goodwill": "141725000", "inventory": "190947000", "commonStock": "1022000", "currentDebt": "None", "investments": "None", "totalAssets": "910347000", "longTermDebt": "108069000", "shortTermDebt": "22242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "206593000", "reportedCurrency": "USD", "retainedEarnings": "138801000", "totalLiabilities": "324519000", "otherCurrentAssets": "16434000", "totalCurrentAssets": "340696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2414000", "currentNetReceivables": "112177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569651000", "currentAccountsPayable": "57559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128627000", "shortLongTermDebtTotal": "171188000", "totalShareholderEquity": "398306000", "capitalLeaseObligations": "48119000", "otherCurrentLiabilities": "33017000", "totalCurrentLiabilities": "155136000", "otherNonCurrentLiabilities": "59100000", "totalNonCurrentLiabilities": "169383000", "cashAndShortTermInvestments": "18724000", "commonStockSharesOutstanding": "19504963", "intangibleAssetsExcludingGoodwill": "206593000", "cashAndCashEquivalentsAtCarryingValue": "18724000", "accumulatedDepreciationAmortizationPPE": "-89006000" }, "cashflow": { "netIncome": "17526000", "profitLoss": "None", "dividendPayout": "212000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11276000", "operatingCashflow": "11479000", "capitalExpenditures": "2896000", "changeInReceivables": "-2649000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7263000", "cashflowFromInvestment": "-5310000", "stockBasedCompensation": "1699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1094000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9101000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }