{ "ticker": { "uuid": "a010ebfc-350b-4701-9f4d-4ef18ad65666", "symbol": "AP", "name": "Ampco-Pittsburgh Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/a010ebfc-350b-4701-9f4d-4ef18ad65666/", "api_url": "https://sharemaestro.com/factors/api/tickers/a010ebfc-350b-4701-9f4d-4ef18ad65666/" }, "ticker_metadata": { "id": 222, "uuid": "a010ebfc-350b-4701-9f4d-4ef18ad65666", "symbol": "AP", "name": "Ampco-Pittsburgh Corporation", "asset_type": "equity", "market_cap": 230095000, "stock_exchange_id": 3, "industry": "Metal Fabrication", "sector": "Industrials", "description": "Ampco-Pittsburgh Corporation manufactures and sells specialty metal products and custom equipment to commercial and industrial users worldwide. The company is headquartered in Carnegie, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a010ebfc-350b-4701-9f4d-4ef18ad65666", "symbol": "AP", "name": "Ampco-Pittsburgh Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/a010ebfc-350b-4701-9f4d-4ef18ad65666/", "api_url": "https://sharemaestro.com/factors/api/tickers/a010ebfc-350b-4701-9f4d-4ef18ad65666/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.19, "quality": 0.06, "momentum": 0.96, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 9.76, "market_cap": 197513120, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0883, "shareholder_yield": 0, "roe": -2.1733, "piotroski_f_score": 3, "momentum_12_1": 2.2973, "volatility_252d": 0.7865 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "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": "2026-06-07T06:51:58.182069+00:00", "batch_id": "" }, "size": { "price_close": 9.76, "market_cap": 197513120, "market_cap_usd": 197513120, "enterprise_value": 323328120, "shares_outstanding": 20237000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 6.3055, "ptbv_ratio": 7.3521, "ps_ratio": 0.4507, "pcf_ratio": 23.8802, "pfcf_ratio": 10.472, "ev_ebitda": 11.3234, "ev_ebit": 43.7284, "ev_sales": 0.7378, "ev_fcf": 17.1427, "earnings_yield": null, "fcf_yield": 0.0583, "price_to_sales": 0.4507, "price_to_book": 6.3055, "price_to_cashflow": 23.8802, "ebitda_to_ev": 0.0883, "sales_yield": 1.3554 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1454, "operating_margin": 0.0169, "net_margin": -0.1553, "ebitda_margin": 0.0652, "fcf_margin": 0.043, "roe": -2.1733, "roa": -0.1369, "roic": 0.0353, "roc_greenblatt": null, "asset_turnover": 0.8814, "cash_conversion": -0.2771, "accruals_ratio": -0.1536, "sbc_to_revenue": 0.0031, "piotroski_f_score": 3, "altman_z_score": 1.0594, "earnings_stability_5y": 2.5508, "revenue_stability_5y": 0.1027, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1281, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 14.3542, "net_debt_to_ebitda": 4.4062, "debt_to_assets": 0.2716, "interest_coverage": 0.6505, "current_ratio": 1.7528, "quick_ratio": 1.0132, "net_debt": 125815000, "local_beta": -0.0003, "volatility_252d": 0.7865, "volatility_60d": 1.8399, "max_drawdown_12m": -0.4803, "risk_adjusted_momentum": 2.9209 }, "growth": { "revenue_growth_1y": 0.0627, "revenue_growth_3y_cagr": 0.0362, "revenue_growth_5y_cagr": 0.0573, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.046, "book_value_growth_1y": -0.4526, "revenue_growth": 0.0627, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2, "price_return_3m": 0.183, "price_return_6m": 2.3772, "price_return_9m": 2.5491, "price_return_12m": 1.6378, "price_return_12m_ex1m": 2.2973, "momentum_6m": 2.3772, "momentum_12m": 1.6378, "momentum_12_1": 2.2973, "distance_from_52w_high": -0.2, "distance_from_52w_low": 4.2757, "relative_strength": 1.5379 }, "raw_ttm": { "revenue_ttm": 438228000, "gross_profit_ttm": 63711000, "ebit_ttm": 7394000, "ebitda_ttm": 28554000, "net_income_ttm": -68076000, "eps_diluted_ttm": -3.3639, "operating_cash_flow_ttm": 8271000, "capital_expenditure_ttm": 10590000, "fcf_ttm": 18861000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11366000, "cash_and_equivalents": 9226000, "total_current_assets": 249062000, "total_current_liabilities": 142094000, "net_ppe": null, "total_assets": 497207000, "total_debt": 135041000, "total_equity": 31324000, "net_working_capital": 117476000, "book_value_per_share": 1.5479, "retained_earnings": -139493000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 26865000, "tangible_book_per_share": 1.3275 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 83, "rank_ptbv": 76, "rank_ps": 13, "rank_pcf": 81, "rank_ev_ebitda": 47, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 63, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 98, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 89, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6 }, "composites": { "value_composite": 81, "quality_composite": 94, "momentum_composite": 4, "growth_composite": 68, "yield_composite": 88, "svqf_composite": 26, "vc1_composite": 72, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.1068, "os_score": 0.21, "value_percentile": 0.19, "quality_percentile": 0.06, "momentum_percentile": 0.96, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 5, "all_cap_buyback_rank": 3, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3504, "ticker_id": 222, "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": "2026-06-07T06:51:58.182069+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.76, "market_cap": 197513120, "market_cap_usd": 197513120, "enterprise_value": 323328120, "shares_outstanding": 20237000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.30548844, "ptbv_ratio": 7.35206105, "ps_ratio": 0.45070858, "pcf_ratio": 23.88019828, "pfcf_ratio": 10.4720386, "ev_ebitda": 11.32339147, "ev_ebit": 43.72844468, "ev_sales": 0.73780799, "ev_fcf": 17.14268172, "earnings_yield": null, "fcf_yield": 0.05833393, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14538323, "operating_margin": 0.0168725, "net_margin": -0.15534379, "ebitda_margin": 0.06515786, "fcf_margin": 0.04303924, "roe": -2.17328566, "roa": -0.13691682, "roic": 0.03529041, "roc_greenblatt": null, "asset_turnover": 0.88137939, "cash_conversion": -0.27705799, "accruals_ratio": -0.15355174, "sbc_to_revenue": 0.00308287, "debt_to_equity": 14.35420125, "net_debt_to_ebitda": 4.40621279, "debt_to_assets": 0.27159915, "interest_coverage": 0.65053669, "current_ratio": 1.75279744, "quick_ratio": 1.0132166, "net_debt": 125815000, "revenue_growth_1y": 0.06274448, "revenue_growth_3y_cagr": 0.03623979, "revenue_growth_5y_cagr": 0.05733462, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04597876, "book_value_growth_1y": -0.45263341, "piotroski_f_score": 3, "altman_z_score": 1.05941174, "earnings_stability_5y": 2.55078, "revenue_stability_5y": 0.102663, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.2, "price_return_3m": 0.1830303, "price_return_6m": 2.37716263, "price_return_9m": 2.54909091, "price_return_12m": 1.63783784, "price_return_12m_ex1m": 2.2972973, "distance_from_52w_high": -0.2, "distance_from_52w_low": 4.27567568, "relative_strength": 1.53787426, "local_beta": -0.0003, "volatility_252d": 0.7865, "volatility_60d": 1.839865, "max_drawdown_12m": -0.48033708, "revenue_ttm": 438228000, "gross_profit_ttm": 63711000, "ebit_ttm": 7394000, "ebitda_ttm": 28554000, "net_income_ttm": -68076000, "eps_diluted_ttm": -3.36393734, "operating_cash_flow_ttm": 8271000, "capital_expenditure_ttm": 10590000, "fcf_ttm": 18861000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11366000, "cash_and_equivalents": 9226000, "total_current_assets": 249062000, "total_current_liabilities": 142094000, "net_ppe": null, "total_assets": 497207000, "total_debt": 135041000, "total_equity": 31324000, "net_working_capital": 117476000, "book_value_per_share": 1.54785788, "retained_earnings": -139493000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 26865000, "tangible_book_per_share": 1.3275189, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 83, "rank_ptbv": 76, "rank_ps": 13, "rank_pcf": 81, "rank_ev_ebitda": 47, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 63, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 98, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 89, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 81, "quality_composite": 94, "momentum_composite": 4, "growth_composite": 68, "yield_composite": 88, "svqf_composite": 26, "vc1_composite": 72, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 5, "all_cap_buyback_rank": 3, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.76, "os": 0.21, "value": 0.19, "quality": 0.06, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.1733, "momentum_12_1": 2.2973, "complete_fields": { "id": 3504, "ticker_id": 222, "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": "2026-06-07T06:51:58.182069+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.76, "market_cap": 197513120, "market_cap_usd": 197513120, "enterprise_value": 323328120, "shares_outstanding": 20237000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.30548844, "ptbv_ratio": 7.35206105, "ps_ratio": 0.45070858, "pcf_ratio": 23.88019828, "pfcf_ratio": 10.4720386, "ev_ebitda": 11.32339147, "ev_ebit": 43.72844468, "ev_sales": 0.73780799, "ev_fcf": 17.14268172, "earnings_yield": null, "fcf_yield": 0.05833393, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14538323, "operating_margin": 0.0168725, "net_margin": -0.15534379, "ebitda_margin": 0.06515786, "fcf_margin": 0.04303924, "roe": -2.17328566, "roa": -0.13691682, "roic": 0.03529041, "roc_greenblatt": null, "asset_turnover": 0.88137939, "cash_conversion": -0.27705799, "accruals_ratio": -0.15355174, "sbc_to_revenue": 0.00308287, "debt_to_equity": 14.35420125, "net_debt_to_ebitda": 4.40621279, "debt_to_assets": 0.27159915, "interest_coverage": 0.65053669, "current_ratio": 1.75279744, "quick_ratio": 1.0132166, "net_debt": 125815000, "revenue_growth_1y": 0.06274448, "revenue_growth_3y_cagr": 0.03623979, "revenue_growth_5y_cagr": 0.05733462, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04597876, "book_value_growth_1y": -0.45263341, "piotroski_f_score": 3, "altman_z_score": 1.05941174, "earnings_stability_5y": 2.55078, "revenue_stability_5y": 0.102663, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.2, "price_return_3m": 0.1830303, "price_return_6m": 2.37716263, "price_return_9m": 2.54909091, "price_return_12m": 1.63783784, "price_return_12m_ex1m": 2.2972973, "distance_from_52w_high": -0.2, "distance_from_52w_low": 4.27567568, "relative_strength": 1.53787426, "local_beta": -0.0003, "volatility_252d": 0.7865, "volatility_60d": 1.839865, "max_drawdown_12m": -0.48033708, "revenue_ttm": 438228000, "gross_profit_ttm": 63711000, "ebit_ttm": 7394000, "ebitda_ttm": 28554000, "net_income_ttm": -68076000, "eps_diluted_ttm": -3.36393734, "operating_cash_flow_ttm": 8271000, "capital_expenditure_ttm": 10590000, "fcf_ttm": 18861000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11366000, "cash_and_equivalents": 9226000, "total_current_assets": 249062000, "total_current_liabilities": 142094000, "net_ppe": null, "total_assets": 497207000, "total_debt": 135041000, "total_equity": 31324000, "net_working_capital": 117476000, "book_value_per_share": 1.54785788, "retained_earnings": -139493000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 26865000, "tangible_book_per_share": 1.3275189, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 83, "rank_ptbv": 76, "rank_ps": 13, "rank_pcf": 81, "rank_ev_ebitda": 47, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 63, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 98, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 89, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 81, "quality_composite": 94, "momentum_composite": 4, "growth_composite": 68, "yield_composite": 88, "svqf_composite": 26, "vc1_composite": 72, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 5, "all_cap_buyback_rank": 3, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 434166000, "cost_of_revenue": 375989000, "gross_profit": 58177000, "ebit": 6052000, "ebitda": 27837000, "pretax_income": -63422000, "tax_provision": 120000, "net_income": -66067000, "net_income_to_common": -66067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10703000, "total_current_assets": 239620000, "total_assets": 495355000, "short_term_debt": 16669000, "long_term_debt": 117903000, "total_debt": 134572000, "total_liabilities": 447392000, "total_equity": 32639000, "shares_outstanding": 20139000, "goodwill_and_intangibles": 4631000 }, "cash_flow": { "operating_cash_flow": 1344000, "capital_expenditure": 9405000, "free_cash_flow": 10749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216256, "ticker_id": 222, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6052000", "ebitda": "27837000", "netIncome": "-66067000", "grossProfit": "58177000", "depreciation": "None", "totalRevenue": "434166000", "costOfRevenue": "375989000", "interestIncome": "12220000", "incomeBeforeTax": "-63422000", "interestExpense": "11369000", "operatingIncome": "6052000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-11369000", "nonInterestIncome": "None", "operatingExpenses": "52125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21785000", "sellingGeneralAndAdministrative": "52125000", "netIncomeFromContinuingOperations": "-63542000" }, "balance": { "goodwill": "None", "inventory": "104431000", "commonStock": "20237000", "currentDebt": "None", "investments": "None", "totalAssets": "495355000", "longTermDebt": "117903000", "shortTermDebt": "16669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4631000", "reportedCurrency": "USD", "retainedEarnings": "-138626000", "totalLiabilities": "447392000", "otherCurrentAssets": "14325000", "totalCurrentAssets": "239620000", "currentLongTermDebt": "15723000", "longTermInvestments": "835000", "shortTermInvestments": "None", "currentNetReceivables": "110161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255735000", "currentAccountsPayable": "48095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133806000", "shortLongTermDebtTotal": "138299000", "totalShareholderEquity": "32639000", "capitalLeaseObligations": "4673000", "otherCurrentLiabilities": "65695000", "totalCurrentLiabilities": "130459000", "otherNonCurrentLiabilities": "173136000", "totalNonCurrentLiabilities": "316933000", "cashAndShortTermInvestments": "10703000", "commonStockSharesOutstanding": "20139000", "intangibleAssetsExcludingGoodwill": "4631000", "cashAndCashEquivalentsAtCarryingValue": "10703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7366000", "operatingCashflow": "1344000", "capitalExpenditures": "9405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2213000", "cashflowFromInvestment": "-9224000", "stockBasedCompensation": "1351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434166000, "cost_of_revenue": 375989000, "gross_profit": 58177000, "research_and_development": null, "selling_general_admin": 52125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6052000, "depreciation_amortisation": 21785000, "ebitda": 27837000, "interest_expense": 11369000, "interest_income": null, "other_non_operating": null, "pretax_income": -63422000, "tax_provision": 120000, "effective_tax_rate": null, "net_income": -66067000, "net_income_continuing_ops": -63542000, "net_income_to_common": -66067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10703000, "short_term_investments": null, "net_receivables": 110161000, "inventory": 104431000, "other_current_assets": null, "total_current_assets": 239620000, "net_ppe": null, "goodwill": null, "intangible_assets": 4631000, "goodwill_and_intangibles": 4631000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255735000, "total_assets": 495355000, "short_term_debt": 16669000, "accounts_payable": 48095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130459000, "long_term_debt": 117903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316933000, "total_liabilities": 447392000, "total_debt": 134572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138626000, "total_equity": 32639000, "shares_outstanding": 20139000, "operating_cash_flow": 1344000, "stock_based_compensation": 1351000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2213000, "free_cash_flow": 10749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6052000", "ebitda": "27837000", "netIncome": "-66067000", "grossProfit": "58177000", "depreciation": "None", "totalRevenue": "434166000", "costOfRevenue": "375989000", "interestIncome": "12220000", "incomeBeforeTax": "-63422000", "interestExpense": "11369000", "operatingIncome": "6052000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-11369000", "nonInterestIncome": "None", "operatingExpenses": "52125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21785000", "sellingGeneralAndAdministrative": "52125000", "netIncomeFromContinuingOperations": "-63542000" }, "balance": { "goodwill": "None", "inventory": "104431000", "commonStock": "20237000", "currentDebt": "None", "investments": "None", "totalAssets": "495355000", "longTermDebt": "117903000", "shortTermDebt": "16669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4631000", "reportedCurrency": "USD", "retainedEarnings": "-138626000", "totalLiabilities": "447392000", "otherCurrentAssets": "14325000", "totalCurrentAssets": "239620000", "currentLongTermDebt": "15723000", "longTermInvestments": "835000", "shortTermInvestments": "None", "currentNetReceivables": "110161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255735000", "currentAccountsPayable": "48095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133806000", "shortLongTermDebtTotal": "138299000", "totalShareholderEquity": "32639000", "capitalLeaseObligations": "4673000", "otherCurrentLiabilities": "65695000", "totalCurrentLiabilities": "130459000", "otherNonCurrentLiabilities": "173136000", "totalNonCurrentLiabilities": "316933000", "cashAndShortTermInvestments": "10703000", "commonStockSharesOutstanding": "20139000", "intangibleAssetsExcludingGoodwill": "4631000", "cashAndCashEquivalentsAtCarryingValue": "10703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7366000", "operatingCashflow": "1344000", "capitalExpenditures": "9405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2213000", "cashflowFromInvestment": "-9224000", "stockBasedCompensation": "1351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21785000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 418305000, "cost_of_revenue": 336809000, "gross_profit": 81496000, "ebit": 12805000, "ebitda": 31416000, "pretax_income": 5046000, "tax_provision": 2695000, "net_income": 438000, "net_income_to_common": 438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15427000, "total_current_assets": 236787000, "total_assets": 530896000, "short_term_debt": 13064000, "long_term_debt": 116394000, "total_debt": 129458000, "total_liabilities": 459805000, "total_equity": 58883000, "shares_outstanding": 19887000, "goodwill_and_intangibles": 4255000 }, "cash_flow": { "operating_cash_flow": 18028000, "capital_expenditure": 12194000, "free_cash_flow": 30222000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216261, "ticker_id": 222, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12805000", "ebitda": "31416000", "netIncome": "438000", "grossProfit": "81496000", "depreciation": "None", "totalRevenue": "418305000", "costOfRevenue": "336809000", "interestIncome": "11982000", "incomeBeforeTax": "5046000", "interestExpense": "11620000", "operatingIncome": "12169000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2695000", "reportedCurrency": "USD", "netInterestIncome": "-11620000", "nonInterestIncome": "None", "operatingExpenses": "69327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18611000", "sellingGeneralAndAdministrative": "54878000", "netIncomeFromContinuingOperations": "2351000" }, "balance": { "goodwill": "None", "inventory": "116761000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "530896000", "longTermDebt": "116394000", "shortTermDebt": "13064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4255000", "reportedCurrency": "USD", "retainedEarnings": "-72559000", "totalLiabilities": "459805000", "otherCurrentAssets": "8663000", "totalCurrentAssets": "236787000", "currentLongTermDebt": "12186000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "95936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294109000", "currentAccountsPayable": "36721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152648000", "shortLongTermDebtTotal": "133172000", "totalShareholderEquity": "58883000", "capitalLeaseObligations": "4592000", "otherCurrentLiabilities": "75431000", "totalCurrentLiabilities": "125216000", "otherNonCurrentLiabilities": "185827000", "totalNonCurrentLiabilities": "334589000", "cashAndShortTermInvestments": "15427000", "commonStockSharesOutstanding": "19887000", "intangibleAssetsExcludingGoodwill": "4255000", "cashAndCashEquivalentsAtCarryingValue": "15427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4762000", "operatingCashflow": "18028000", "capitalExpenditures": "12194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1353000", "cashflowFromInvestment": "-8245000", "stockBasedCompensation": "1478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418305000, "cost_of_revenue": 336809000, "gross_profit": 81496000, "research_and_development": 441000, "selling_general_admin": 54878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12805000, "depreciation_amortisation": 18611000, "ebitda": 31416000, "interest_expense": 11620000, "interest_income": null, "other_non_operating": null, "pretax_income": 5046000, "tax_provision": 2695000, "effective_tax_rate": null, "net_income": 438000, "net_income_continuing_ops": 2351000, "net_income_to_common": 438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15427000, "short_term_investments": null, "net_receivables": 95936000, "inventory": 116761000, "other_current_assets": null, "total_current_assets": 236787000, "net_ppe": null, "goodwill": null, "intangible_assets": 4255000, "goodwill_and_intangibles": 4255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294109000, "total_assets": 530896000, "short_term_debt": 13064000, "accounts_payable": 36721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125216000, "long_term_debt": 116394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334589000, "total_liabilities": 459805000, "total_debt": 129458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72559000, "total_equity": 58883000, "shares_outstanding": 19887000, "operating_cash_flow": 18028000, "stock_based_compensation": 1478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1353000, "free_cash_flow": 30222000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12805000", "ebitda": "31416000", "netIncome": "438000", "grossProfit": "81496000", "depreciation": "None", "totalRevenue": "418305000", "costOfRevenue": "336809000", "interestIncome": "11982000", "incomeBeforeTax": "5046000", "interestExpense": "11620000", "operatingIncome": "12169000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2695000", "reportedCurrency": "USD", "netInterestIncome": "-11620000", "nonInterestIncome": "None", "operatingExpenses": "69327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18611000", "sellingGeneralAndAdministrative": "54878000", "netIncomeFromContinuingOperations": "2351000" }, "balance": { "goodwill": "None", "inventory": "116761000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "530896000", "longTermDebt": "116394000", "shortTermDebt": "13064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4255000", "reportedCurrency": "USD", "retainedEarnings": "-72559000", "totalLiabilities": "459805000", "otherCurrentAssets": "8663000", "totalCurrentAssets": "236787000", "currentLongTermDebt": "12186000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "95936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294109000", "currentAccountsPayable": "36721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152648000", "shortLongTermDebtTotal": "133172000", "totalShareholderEquity": "58883000", "capitalLeaseObligations": "4592000", "otherCurrentLiabilities": "75431000", "totalCurrentLiabilities": "125216000", "otherNonCurrentLiabilities": "185827000", "totalNonCurrentLiabilities": "334589000", "cashAndShortTermInvestments": "15427000", "commonStockSharesOutstanding": "19887000", "intangibleAssetsExcludingGoodwill": "4255000", "cashAndCashEquivalentsAtCarryingValue": "15427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4762000", "operatingCashflow": "18028000", "capitalExpenditures": "12194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1353000", "cashflowFromInvestment": "-8245000", "stockBasedCompensation": "1478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18611000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 422340000, "cost_of_revenue": 347781000, "gross_profit": 74559000, "ebit": -29930000, "ebitda": -12256000, "pretax_income": -39277000, "tax_provision": -1158000, "net_income": -39928000, "net_income_to_common": -39928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7286000, "total_current_assets": 236653000, "total_assets": 565654000, "short_term_debt": 13217000, "long_term_debt": 116382000, "total_debt": 129599000, "total_liabilities": 494083000, "total_equity": 60939000, "shares_outstanding": 19617000, "goodwill_and_intangibles": 4947000 }, "cash_flow": { "operating_cash_flow": -3686000, "capital_expenditure": 20448000, "free_cash_flow": 16762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216266, "ticker_id": 222, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29930000", "ebitda": "-12256000", "netIncome": "-39928000", "grossProfit": "74559000", "depreciation": "None", "totalRevenue": "422340000", "costOfRevenue": "347781000", "interestIncome": "9911000", "incomeBeforeTax": "-39277000", "interestExpense": "9347000", "operatingIncome": "-34574000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1158000", "reportedCurrency": "USD", "netInterestIncome": "-8534000", "nonInterestIncome": "None", "operatingExpenses": "109133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "662000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17674000", "sellingGeneralAndAdministrative": "45864000", "netIncomeFromContinuingOperations": "2946000" }, "balance": { "goodwill": "None", "inventory": "124694000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "565654000", "longTermDebt": "116382000", "shortTermDebt": "13217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4947000", "reportedCurrency": "USD", "retainedEarnings": "-72997000", "totalLiabilities": "494083000", "otherCurrentAssets": "5370000", "totalCurrentAssets": "236653000", "currentLongTermDebt": "12271000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "99303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329001000", "currentAccountsPayable": "37231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163499000", "shortLongTermDebtTotal": "133421000", "totalShareholderEquity": "60939000", "capitalLeaseObligations": "4768000", "otherCurrentLiabilities": "66288000", "totalCurrentLiabilities": "116885000", "otherNonCurrentLiabilities": "214767000", "totalNonCurrentLiabilities": "377198000", "cashAndShortTermInvestments": "7286000", "commonStockSharesOutstanding": "19617000", "intangibleAssetsExcludingGoodwill": "4947000", "cashAndCashEquivalentsAtCarryingValue": "7286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38119000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1401000", "operatingCashflow": "-3686000", "capitalExpenditures": "20448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21688000", "cashflowFromInvestment": "-19685000", "stockBasedCompensation": "2146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422340000, "cost_of_revenue": 347781000, "gross_profit": 74559000, "research_and_development": 662000, "selling_general_admin": 45864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29930000, "depreciation_amortisation": 17674000, "ebitda": -12256000, "interest_expense": 9347000, "interest_income": null, "other_non_operating": null, "pretax_income": -39277000, "tax_provision": -1158000, "effective_tax_rate": null, "net_income": -39928000, "net_income_continuing_ops": 2946000, "net_income_to_common": -39928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7286000, "short_term_investments": null, "net_receivables": 99303000, "inventory": 124694000, "other_current_assets": null, "total_current_assets": 236653000, "net_ppe": null, "goodwill": null, "intangible_assets": 4947000, "goodwill_and_intangibles": 4947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 329001000, "total_assets": 565654000, "short_term_debt": 13217000, "accounts_payable": 37231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116885000, "long_term_debt": 116382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 377198000, "total_liabilities": 494083000, "total_debt": 129599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72997000, "total_equity": 60939000, "shares_outstanding": 19617000, "operating_cash_flow": -3686000, "stock_based_compensation": 2146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21688000, "free_cash_flow": 16762000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29930000", "ebitda": "-12256000", "netIncome": "-39928000", "grossProfit": "74559000", "depreciation": "None", "totalRevenue": "422340000", "costOfRevenue": "347781000", "interestIncome": "9911000", "incomeBeforeTax": "-39277000", "interestExpense": "9347000", "operatingIncome": "-34574000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1158000", "reportedCurrency": "USD", "netInterestIncome": "-8534000", "nonInterestIncome": "None", "operatingExpenses": "109133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "662000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17674000", "sellingGeneralAndAdministrative": "45864000", "netIncomeFromContinuingOperations": "2946000" }, "balance": { "goodwill": "None", "inventory": "124694000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "565654000", "longTermDebt": "116382000", "shortTermDebt": "13217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4947000", "reportedCurrency": "USD", "retainedEarnings": "-72997000", "totalLiabilities": "494083000", "otherCurrentAssets": "5370000", "totalCurrentAssets": "236653000", "currentLongTermDebt": "12271000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "99303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329001000", "currentAccountsPayable": "37231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163499000", "shortLongTermDebtTotal": "133421000", "totalShareholderEquity": "60939000", "capitalLeaseObligations": "4768000", "otherCurrentLiabilities": "66288000", "totalCurrentLiabilities": "116885000", "otherNonCurrentLiabilities": "214767000", "totalNonCurrentLiabilities": "377198000", "cashAndShortTermInvestments": "7286000", "commonStockSharesOutstanding": "19617000", "intangibleAssetsExcludingGoodwill": "4947000", "cashAndCashEquivalentsAtCarryingValue": "7286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38119000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1401000", "operatingCashflow": "-3686000", "capitalExpenditures": "20448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21688000", "cashflowFromInvestment": "-19685000", "stockBasedCompensation": "2146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17674000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 390189000, "cost_of_revenue": 327996000, "gross_profit": 62193000, "ebit": 10990000, "ebitda": 28398000, "pretax_income": 5556000, "tax_provision": 1576000, "net_income": 3416000, "net_income_to_common": 3416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8735000, "total_current_assets": 231408000, "total_assets": 502774000, "short_term_debt": 13045000, "long_term_debt": 93061000, "total_debt": 106106000, "total_liabilities": 389378000, "total_equity": 104326000, "shares_outstanding": 19444000, "goodwill_and_intangibles": 5194000 }, "cash_flow": { "operating_cash_flow": -27208000, "capital_expenditure": 16688000, "free_cash_flow": -10520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216271, "ticker_id": 222, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10990000", "ebitda": "28398000", "netIncome": "3416000", "grossProfit": "62193000", "depreciation": "None", "totalRevenue": "390189000", "costOfRevenue": "327996000", "interestIncome": "2622000", "incomeBeforeTax": "5556000", "interestExpense": "5434000", "operatingIncome": "2778000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1576000", "reportedCurrency": "USD", "netInterestIncome": "-5434000", "nonInterestIncome": "None", "operatingExpenses": "59415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1024000", "otherNonOperatingIncome": "8212000", "costofGoodsAndServicesSold": "327996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17408000", "sellingGeneralAndAdministrative": "36975000", "netIncomeFromContinuingOperations": "3980000" }, "balance": { "goodwill": "None", "inventory": "121739000", "commonStock": "19404000", "currentDebt": "None", "investments": "None", "totalAssets": "502774000", "longTermDebt": "93061000", "shortTermDebt": "13045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5194000", "reportedCurrency": "USD", "retainedEarnings": "-32322000", "totalLiabilities": "389378000", "otherCurrentAssets": "7442000", "totalCurrentAssets": "231408000", "currentLongTermDebt": "12410000", "longTermInvestments": "93085000", "shortTermInvestments": "None", "currentNetReceivables": "93492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271366000", "currentAccountsPayable": "43621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154998000", "shortLongTermDebtTotal": "108992000", "totalShareholderEquity": "104326000", "capitalLeaseObligations": "3521000", "otherCurrentLiabilities": "59559000", "totalCurrentLiabilities": "116225000", "otherNonCurrentLiabilities": "177574000", "totalNonCurrentLiabilities": "273153000", "cashAndShortTermInvestments": "8735000", "commonStockSharesOutstanding": "19444000", "intangibleAssetsExcludingGoodwill": "5194000", "cashAndCashEquivalentsAtCarryingValue": "8735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17903000", "operatingCashflow": "-27208000", "capitalExpenditures": "16688000", "changeInReceivables": "-11626000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42587000", "cashflowFromInvestment": "-16308000", "stockBasedCompensation": "1665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-929000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390189000, "cost_of_revenue": 327996000, "gross_profit": 62193000, "research_and_development": 1024000, "selling_general_admin": 36975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10990000, "depreciation_amortisation": 17408000, "ebitda": 28398000, "interest_expense": 5434000, "interest_income": null, "other_non_operating": null, "pretax_income": 5556000, "tax_provision": 1576000, "effective_tax_rate": null, "net_income": 3416000, "net_income_continuing_ops": 3980000, "net_income_to_common": 3416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8735000, "short_term_investments": null, "net_receivables": 93492000, "inventory": 121739000, "other_current_assets": null, "total_current_assets": 231408000, "net_ppe": null, "goodwill": null, "intangible_assets": 5194000, "goodwill_and_intangibles": 5194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 271366000, "total_assets": 502774000, "short_term_debt": 13045000, "accounts_payable": 43621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116225000, "long_term_debt": 93061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273153000, "total_liabilities": 389378000, "total_debt": 106106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32322000, "total_equity": 104326000, "shares_outstanding": 19444000, "operating_cash_flow": -27208000, "stock_based_compensation": 1665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42587000, "free_cash_flow": -10520000, "net_change_in_cash": -929000 }, "raw_data": { "income": { "ebit": "10990000", "ebitda": "28398000", "netIncome": "3416000", "grossProfit": "62193000", "depreciation": "None", "totalRevenue": "390189000", "costOfRevenue": "327996000", "interestIncome": "2622000", "incomeBeforeTax": "5556000", "interestExpense": "5434000", "operatingIncome": "2778000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1576000", "reportedCurrency": "USD", "netInterestIncome": "-5434000", "nonInterestIncome": "None", "operatingExpenses": "59415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1024000", "otherNonOperatingIncome": "8212000", "costofGoodsAndServicesSold": "327996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17408000", "sellingGeneralAndAdministrative": "36975000", "netIncomeFromContinuingOperations": "3980000" }, "balance": { "goodwill": "None", "inventory": "121739000", "commonStock": "19404000", "currentDebt": "None", "investments": "None", "totalAssets": "502774000", "longTermDebt": "93061000", "shortTermDebt": "13045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5194000", "reportedCurrency": "USD", "retainedEarnings": "-32322000", "totalLiabilities": "389378000", "otherCurrentAssets": "7442000", "totalCurrentAssets": "231408000", "currentLongTermDebt": "12410000", "longTermInvestments": "93085000", "shortTermInvestments": "None", "currentNetReceivables": "93492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271366000", "currentAccountsPayable": "43621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154998000", "shortLongTermDebtTotal": "108992000", "totalShareholderEquity": "104326000", "capitalLeaseObligations": "3521000", "otherCurrentLiabilities": "59559000", "totalCurrentLiabilities": "116225000", "otherNonCurrentLiabilities": "177574000", "totalNonCurrentLiabilities": "273153000", "cashAndShortTermInvestments": "8735000", "commonStockSharesOutstanding": "19444000", "intangibleAssetsExcludingGoodwill": "5194000", "cashAndCashEquivalentsAtCarryingValue": "8735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17903000", "operatingCashflow": "-27208000", "capitalExpenditures": "16688000", "changeInReceivables": "-11626000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42587000", "cashflowFromInvestment": "-16308000", "stockBasedCompensation": "1665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-929000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17408000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 344920000, "cost_of_revenue": 278805000, "gross_profit": 66115000, "ebit": 2604000, "ebitda": 20481000, "pretax_income": -995000, "tax_provision": 2305000, "net_income": -3861000, "net_income_to_common": -3861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10337000, "total_current_assets": 208816000, "total_assets": 505960000, "short_term_debt": 20648000, "long_term_debt": 40912000, "total_debt": 61560000, "total_liabilities": 393826000, "total_equity": 102901000, "shares_outstanding": 18953000, "goodwill_and_intangibles": 6204000 }, "cash_flow": { "operating_cash_flow": -15866000, "capital_expenditure": 15236000, "free_cash_flow": -630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216276, "ticker_id": 222, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2604000", "ebitda": "20481000", "netIncome": "-3861000", "grossProfit": "66115000", "depreciation": "None", "totalRevenue": "344920000", "costOfRevenue": "278805000", "interestIncome": "3649000", "incomeBeforeTax": "-995000", "interestExpense": "3599000", "operatingIncome": "-4782000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2305000", "reportedCurrency": "USD", "netInterestIncome": "-3599000", "nonInterestIncome": "None", "operatingExpenses": "70897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1229000", "otherNonOperatingIncome": "7386000", "costofGoodsAndServicesSold": "278805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17877000", "sellingGeneralAndAdministrative": "45998000", "netIncomeFromContinuingOperations": "-12134000" }, "balance": { "goodwill": "None", "inventory": "108717000", "commonStock": "19184000", "currentDebt": "None", "investments": "None", "totalAssets": "505960000", "longTermDebt": "40912000", "shortTermDebt": "20648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6204000", "reportedCurrency": "USD", "retainedEarnings": "-35738000", "totalLiabilities": "393826000", "otherCurrentAssets": "4933000", "totalCurrentAssets": "208816000", "currentLongTermDebt": "20007000", "longTermInvestments": "107472000", "shortTermInvestments": "None", "currentNetReceivables": "84829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297144000", "currentAccountsPayable": "44230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158563000", "shortLongTermDebtTotal": "64975000", "totalShareholderEquity": "102901000", "capitalLeaseObligations": "4056000", "otherCurrentLiabilities": "60164000", "totalCurrentLiabilities": "125042000", "otherNonCurrentLiabilities": "224014000", "totalNonCurrentLiabilities": "268784000", "cashAndShortTermInvestments": "10337000", "commonStockSharesOutstanding": "18953000", "intangibleAssetsExcludingGoodwill": "6204000", "cashAndCashEquivalentsAtCarryingValue": "10337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18400000", "operatingCashflow": "-15866000", "capitalExpenditures": "15236000", "changeInReceivables": "-8268000", "changeInExchangeRate": "None", "cashflowFromFinancing": "24402000", "cashflowFromInvestment": "-14734000", "stockBasedCompensation": "2438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6198000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344920000, "cost_of_revenue": 278805000, "gross_profit": 66115000, "research_and_development": 1229000, "selling_general_admin": 45998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2604000, "depreciation_amortisation": 17877000, "ebitda": 20481000, "interest_expense": 3599000, "interest_income": null, "other_non_operating": null, "pretax_income": -995000, "tax_provision": 2305000, "effective_tax_rate": null, "net_income": -3861000, "net_income_continuing_ops": -12134000, "net_income_to_common": -3861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10337000, "short_term_investments": null, "net_receivables": 84829000, "inventory": 108717000, "other_current_assets": null, "total_current_assets": 208816000, "net_ppe": null, "goodwill": null, "intangible_assets": 6204000, "goodwill_and_intangibles": 6204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297144000, "total_assets": 505960000, "short_term_debt": 20648000, "accounts_payable": 44230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125042000, "long_term_debt": 40912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268784000, "total_liabilities": 393826000, "total_debt": 61560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35738000, "total_equity": 102901000, "shares_outstanding": 18953000, "operating_cash_flow": -15866000, "stock_based_compensation": 2438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24402000, "free_cash_flow": -630000, "net_change_in_cash": -6198000 }, "raw_data": { "income": { "ebit": "2604000", "ebitda": "20481000", "netIncome": "-3861000", "grossProfit": "66115000", "depreciation": "None", "totalRevenue": "344920000", "costOfRevenue": "278805000", "interestIncome": "3649000", "incomeBeforeTax": "-995000", "interestExpense": "3599000", "operatingIncome": "-4782000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2305000", "reportedCurrency": "USD", "netInterestIncome": "-3599000", "nonInterestIncome": "None", "operatingExpenses": "70897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1229000", "otherNonOperatingIncome": "7386000", "costofGoodsAndServicesSold": "278805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17877000", "sellingGeneralAndAdministrative": "45998000", "netIncomeFromContinuingOperations": "-12134000" }, "balance": { "goodwill": "None", "inventory": "108717000", "commonStock": "19184000", "currentDebt": "None", "investments": "None", "totalAssets": "505960000", "longTermDebt": "40912000", "shortTermDebt": "20648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6204000", "reportedCurrency": "USD", "retainedEarnings": "-35738000", "totalLiabilities": "393826000", "otherCurrentAssets": "4933000", "totalCurrentAssets": "208816000", "currentLongTermDebt": "20007000", "longTermInvestments": "107472000", "shortTermInvestments": "None", "currentNetReceivables": "84829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297144000", "currentAccountsPayable": "44230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158563000", "shortLongTermDebtTotal": "64975000", "totalShareholderEquity": "102901000", "capitalLeaseObligations": "4056000", "otherCurrentLiabilities": "60164000", "totalCurrentLiabilities": "125042000", "otherNonCurrentLiabilities": "224014000", "totalNonCurrentLiabilities": "268784000", "cashAndShortTermInvestments": "10337000", "commonStockSharesOutstanding": "18953000", "intangibleAssetsExcludingGoodwill": "6204000", "cashAndCashEquivalentsAtCarryingValue": "10337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18400000", "operatingCashflow": "-15866000", "capitalExpenditures": "15236000", "changeInReceivables": "-8268000", "changeInExchangeRate": "None", "cashflowFromFinancing": "24402000", "cashflowFromInvestment": "-14734000", "stockBasedCompensation": "2438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6198000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17877000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 328544000, "cost_of_revenue": 257513000, "gross_profit": 71031000, "ebit": 12814000, "ebitda": 31389000, "pretax_income": 8700000, "tax_provision": -470000, "net_income": 7970000, "net_income_to_common": 7970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16842000, "total_current_assets": 171832000, "total_assets": 463208000, "short_term_debt": 13110000, "long_term_debt": 24807000, "total_debt": 37917000, "total_liabilities": 378209000, "total_equity": 76564000, "shares_outstanding": 14636000, "goodwill_and_intangibles": 7217000 }, "cash_flow": { "operating_cash_flow": 33635000, "capital_expenditure": 8466000, "free_cash_flow": 42101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216281, "ticker_id": 222, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12814000", "ebitda": "31389000", "netIncome": "7970000", "grossProfit": "71031000", "depreciation": "None", "totalRevenue": "328544000", "costOfRevenue": "257513000", "interestIncome": "2815000", "incomeBeforeTax": "8700000", "interestExpense": "4114000", "operatingIncome": "6446000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-470000", "reportedCurrency": "USD", "netInterestIncome": "-4114000", "nonInterestIncome": "None", "operatingExpenses": "64585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2047000", "otherNonOperatingIncome": "6368000", "costofGoodsAndServicesSold": "257513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18575000", "sellingGeneralAndAdministrative": "45542000", "netIncomeFromContinuingOperations": "9170000" }, "balance": { "goodwill": "None", "inventory": "73243000", "commonStock": "18312000", "currentDebt": "None", "investments": "None", "totalAssets": "463208000", "longTermDebt": "24807000", "shortTermDebt": "13110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7217000", "reportedCurrency": "USD", "retainedEarnings": "-43371000", "totalLiabilities": "378209000", "otherCurrentAssets": "5381000", "totalCurrentAssets": "171832000", "currentLongTermDebt": "12436000", "longTermInvestments": "2175000", "shortTermInvestments": "2175000", "currentNetReceivables": "76366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291376000", "currentAccountsPayable": "26678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166442000", "shortLongTermDebtTotal": "41587000", "totalShareholderEquity": "76564000", "capitalLeaseObligations": "4344000", "otherCurrentLiabilities": "42690000", "totalCurrentLiabilities": "105332000", "otherNonCurrentLiabilities": "161165000", "totalNonCurrentLiabilities": "272877000", "cashAndShortTermInvestments": "16842000", "commonStockSharesOutstanding": "14636000", "intangibleAssetsExcludingGoodwill": "7217000", "cashAndCashEquivalentsAtCarryingValue": "16842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10219000", "operatingCashflow": "33635000", "capitalExpenditures": "8466000", "changeInReceivables": "20866000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17220000", "cashflowFromInvestment": "-7929000", "stockBasedCompensation": "1329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8486000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328544000, "cost_of_revenue": 257513000, "gross_profit": 71031000, "research_and_development": 2047000, "selling_general_admin": 45542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12814000, "depreciation_amortisation": 18575000, "ebitda": 31389000, "interest_expense": 4114000, "interest_income": null, "other_non_operating": null, "pretax_income": 8700000, "tax_provision": -470000, "effective_tax_rate": null, "net_income": 7970000, "net_income_continuing_ops": 9170000, "net_income_to_common": 7970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16842000, "short_term_investments": 2175000, "net_receivables": 76366000, "inventory": 73243000, "other_current_assets": null, "total_current_assets": 171832000, "net_ppe": null, "goodwill": null, "intangible_assets": 7217000, "goodwill_and_intangibles": 7217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291376000, "total_assets": 463208000, "short_term_debt": 13110000, "accounts_payable": 26678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105332000, "long_term_debt": 24807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 272877000, "total_liabilities": 378209000, "total_debt": 37917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43371000, "total_equity": 76564000, "shares_outstanding": 14636000, "operating_cash_flow": 33635000, "stock_based_compensation": 1329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7929000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17220000, "free_cash_flow": 42101000, "net_change_in_cash": 8486000 }, "raw_data": { "income": { "ebit": "12814000", "ebitda": "31389000", "netIncome": "7970000", "grossProfit": "71031000", "depreciation": "None", "totalRevenue": "328544000", "costOfRevenue": "257513000", "interestIncome": "2815000", "incomeBeforeTax": "8700000", "interestExpense": "4114000", "operatingIncome": "6446000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-470000", "reportedCurrency": "USD", "netInterestIncome": "-4114000", "nonInterestIncome": "None", "operatingExpenses": "64585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2047000", "otherNonOperatingIncome": "6368000", "costofGoodsAndServicesSold": "257513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18575000", "sellingGeneralAndAdministrative": "45542000", "netIncomeFromContinuingOperations": "9170000" }, "balance": { "goodwill": "None", "inventory": "73243000", "commonStock": "18312000", "currentDebt": "None", "investments": "None", "totalAssets": "463208000", "longTermDebt": "24807000", "shortTermDebt": "13110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7217000", "reportedCurrency": "USD", "retainedEarnings": "-43371000", "totalLiabilities": "378209000", "otherCurrentAssets": "5381000", "totalCurrentAssets": "171832000", "currentLongTermDebt": "12436000", "longTermInvestments": "2175000", "shortTermInvestments": "2175000", "currentNetReceivables": "76366000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291376000", "currentAccountsPayable": "26678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166442000", "shortLongTermDebtTotal": "41587000", "totalShareholderEquity": "76564000", "capitalLeaseObligations": "4344000", "otherCurrentLiabilities": "42690000", "totalCurrentLiabilities": "105332000", "otherNonCurrentLiabilities": "161165000", "totalNonCurrentLiabilities": "272877000", "cashAndShortTermInvestments": "16842000", "commonStockSharesOutstanding": "14636000", "intangibleAssetsExcludingGoodwill": "7217000", "cashAndCashEquivalentsAtCarryingValue": "16842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10219000", "operatingCashflow": "33635000", "capitalExpenditures": "8466000", "changeInReceivables": "20866000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17220000", "cashflowFromInvestment": "-7929000", "stockBasedCompensation": "1329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8486000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18602000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 397904000, "cost_of_revenue": 326157000, "gross_profit": 71747000, "ebit": -3025000, "ebitda": 15942000, "pretax_income": -8367000, "tax_provision": 2108000, "net_income": -20986000, "net_income_to_common": -20986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6960000, "total_current_assets": 193412000, "total_assets": 506560000, "short_term_debt": 20975000, "long_term_debt": 50494000, "total_debt": 71469000, "total_liabilities": 450944000, "total_equity": 48900000, "shares_outstanding": 12590000, "goodwill_and_intangibles": 15250000 }, "cash_flow": { "operating_cash_flow": -7097000, "capital_expenditure": 10964000, "free_cash_flow": 3867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216286, "ticker_id": 222, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3025000", "ebitda": "15942000", "netIncome": "-20986000", "grossProfit": "71747000", "depreciation": "None", "totalRevenue": "397904000", "costOfRevenue": "326157000", "interestIncome": "5006000", "incomeBeforeTax": "-8367000", "interestExpense": "5342000", "operatingIncome": "-10908000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2108000", "reportedCurrency": "USD", "netInterestIncome": "-5342000", "nonInterestIncome": "None", "operatingExpenses": "82655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2523000", "otherNonOperatingIncome": "7883000", "costofGoodsAndServicesSold": "326157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18967000", "sellingGeneralAndAdministrative": "53643000", "netIncomeFromContinuingOperations": "-10475000" }, "balance": { "goodwill": "7625000", "inventory": "82289000", "commonStock": "12652000", "currentDebt": "None", "investments": "None", "totalAssets": "506560000", "longTermDebt": "50494000", "shortTermDebt": "20975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7625000", "reportedCurrency": "USD", "retainedEarnings": "-51341000", "totalLiabilities": "450944000", "otherCurrentAssets": "6380000", "totalCurrentAssets": "193412000", "currentLongTermDebt": "20363000", "longTermInvestments": "123107000", "shortTermInvestments": "None", "currentNetReceivables": "97783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313148000", "currentAccountsPayable": "33271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166392000", "shortLongTermDebtTotal": "75120000", "totalShareholderEquity": "48900000", "capitalLeaseObligations": "4263000", "otherCurrentLiabilities": "43888000", "totalCurrentLiabilities": "124232000", "otherNonCurrentLiabilities": "275675000", "totalNonCurrentLiabilities": "326712000", "cashAndShortTermInvestments": "6960000", "commonStockSharesOutstanding": "12590000", "intangibleAssetsExcludingGoodwill": "7625000", "cashAndCashEquivalentsAtCarryingValue": "6960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10797000", "operatingCashflow": "-7097000", "capitalExpenditures": "10964000", "changeInReceivables": "-15040000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3780000", "cashflowFromInvestment": "-2820000", "stockBasedCompensation": "1422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12573000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397904000, "cost_of_revenue": 326157000, "gross_profit": 71747000, "research_and_development": 2523000, "selling_general_admin": 53643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3025000, "depreciation_amortisation": 18967000, "ebitda": 15942000, "interest_expense": 5342000, "interest_income": null, "other_non_operating": null, "pretax_income": -8367000, "tax_provision": 2108000, "effective_tax_rate": null, "net_income": -20986000, "net_income_continuing_ops": -10475000, "net_income_to_common": -20986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6960000, "short_term_investments": null, "net_receivables": 97783000, "inventory": 82289000, "other_current_assets": null, "total_current_assets": 193412000, "net_ppe": null, "goodwill": 7625000, "intangible_assets": 7625000, "goodwill_and_intangibles": 15250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 313148000, "total_assets": 506560000, "short_term_debt": 20975000, "accounts_payable": 33271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124232000, "long_term_debt": 50494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326712000, "total_liabilities": 450944000, "total_debt": 71469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51341000, "total_equity": 48900000, "shares_outstanding": 12590000, "operating_cash_flow": -7097000, "stock_based_compensation": 1422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3780000, "free_cash_flow": 3867000, "net_change_in_cash": -12573000 }, "raw_data": { "income": { "ebit": "-3025000", "ebitda": "15942000", "netIncome": "-20986000", "grossProfit": "71747000", "depreciation": "None", "totalRevenue": "397904000", "costOfRevenue": "326157000", "interestIncome": "5006000", "incomeBeforeTax": "-8367000", "interestExpense": "5342000", "operatingIncome": "-10908000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2108000", "reportedCurrency": "USD", "netInterestIncome": "-5342000", "nonInterestIncome": "None", "operatingExpenses": "82655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2523000", "otherNonOperatingIncome": "7883000", "costofGoodsAndServicesSold": "326157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18967000", "sellingGeneralAndAdministrative": "53643000", "netIncomeFromContinuingOperations": "-10475000" }, "balance": { "goodwill": "7625000", "inventory": "82289000", "commonStock": "12652000", "currentDebt": "None", "investments": "None", "totalAssets": "506560000", "longTermDebt": "50494000", "shortTermDebt": "20975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7625000", "reportedCurrency": "USD", "retainedEarnings": "-51341000", "totalLiabilities": "450944000", "otherCurrentAssets": "6380000", "totalCurrentAssets": "193412000", "currentLongTermDebt": "20363000", "longTermInvestments": "123107000", "shortTermInvestments": "None", "currentNetReceivables": "97783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313148000", "currentAccountsPayable": "33271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166392000", "shortLongTermDebtTotal": "75120000", "totalShareholderEquity": "48900000", "capitalLeaseObligations": "4263000", "otherCurrentLiabilities": "43888000", "totalCurrentLiabilities": "124232000", "otherNonCurrentLiabilities": "275675000", "totalNonCurrentLiabilities": "326712000", "cashAndShortTermInvestments": "6960000", "commonStockSharesOutstanding": "12590000", "intangibleAssetsExcludingGoodwill": "7625000", "cashAndCashEquivalentsAtCarryingValue": "6960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10797000", "operatingCashflow": "-7097000", "capitalExpenditures": "10964000", "changeInReceivables": "-15040000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3780000", "cashflowFromInvestment": "-2820000", "stockBasedCompensation": "1422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12573000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18967000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 419432000, "cost_of_revenue": 351839000, "gross_profit": 67593000, "ebit": -39677000, "ebitda": -18298000, "pretax_income": -43807000, "tax_provision": -268000, "net_income": -69335000, "net_income_to_common": -69335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19713000, "total_current_assets": 227866000, "total_assets": 571119000, "short_term_debt": 45728000, "long_term_debt": 31881000, "total_debt": 77609000, "total_liabilities": 478150000, "total_equity": 87595000, "shares_outstanding": 12448000, "goodwill_and_intangibles": 18450000 }, "cash_flow": { "operating_cash_flow": -6724000, "capital_expenditure": 9719000, "free_cash_flow": 2995000, "dividends_paid": 35000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216291, "ticker_id": 222, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39677000", "ebitda": "-18298000", "netIncome": "-69335000", "grossProfit": "67593000", "depreciation": "None", "totalRevenue": "419432000", "costOfRevenue": "351839000", "interestIncome": "5077000", "incomeBeforeTax": "-43807000", "interestExpense": "4130000", "operatingIncome": "-44892000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-268000", "reportedCurrency": "USD", "netInterestIncome": "-4130000", "nonInterestIncome": "None", "operatingExpenses": "112485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2664000", "otherNonOperatingIncome": "5715000", "costofGoodsAndServicesSold": "351839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21379000", "sellingGeneralAndAdministrative": "58068000", "netIncomeFromContinuingOperations": "-43575000" }, "balance": { "goodwill": "9225000", "inventory": "94196000", "commonStock": "12495000", "currentDebt": "None", "investments": "None", "totalAssets": "571119000", "longTermDebt": "31881000", "shortTermDebt": "45728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9225000", "reportedCurrency": "USD", "retainedEarnings": "-30355000", "totalLiabilities": "478150000", "otherCurrentAssets": "27509000", "totalCurrentAssets": "227866000", "currentLongTermDebt": "45728000", "longTermInvestments": "137683000", "shortTermInvestments": "None", "currentNetReceivables": "86448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343253000", "currentAccountsPayable": "38900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185661000", "shortLongTermDebtTotal": "77609000", "totalShareholderEquity": "87595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82825000", "totalCurrentLiabilities": "167453000", "otherNonCurrentLiabilities": "278652000", "totalNonCurrentLiabilities": "310697000", "cashAndShortTermInvestments": "19713000", "commonStockSharesOutstanding": "12448000", "intangibleAssetsExcludingGoodwill": "9225000", "cashAndCashEquivalentsAtCarryingValue": "19713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43575000", "profitLoss": "None", "dividendPayout": "35000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5402000", "operatingCashflow": "-6724000", "capitalExpenditures": "9719000", "changeInReceivables": "8918000", "changeInExchangeRate": "-1012000", "cashflowFromFinancing": "11246000", "cashflowFromInvestment": "-3373000", "stockBasedCompensation": "2115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "137000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419432000, "cost_of_revenue": 351839000, "gross_profit": 67593000, "research_and_development": 2664000, "selling_general_admin": 58068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39677000, "depreciation_amortisation": 21379000, "ebitda": -18298000, "interest_expense": 4130000, "interest_income": null, "other_non_operating": null, "pretax_income": -43807000, "tax_provision": -268000, "effective_tax_rate": null, "net_income": -69335000, "net_income_continuing_ops": -43575000, "net_income_to_common": -69335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19713000, "short_term_investments": null, "net_receivables": 86448000, "inventory": 94196000, "other_current_assets": null, "total_current_assets": 227866000, "net_ppe": null, "goodwill": 9225000, "intangible_assets": 9225000, "goodwill_and_intangibles": 18450000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 343253000, "total_assets": 571119000, "short_term_debt": 45728000, "accounts_payable": 38900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167453000, "long_term_debt": 31881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310697000, "total_liabilities": 478150000, "total_debt": 77609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30355000, "total_equity": 87595000, "shares_outstanding": 12448000, "operating_cash_flow": -6724000, "stock_based_compensation": 2115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3373000, "dividends_paid": 35000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11246000, "free_cash_flow": 2995000, "net_change_in_cash": 137000 }, "raw_data": { "income": { "ebit": "-39677000", "ebitda": "-18298000", "netIncome": "-69335000", "grossProfit": "67593000", "depreciation": "None", "totalRevenue": "419432000", "costOfRevenue": "351839000", "interestIncome": "5077000", "incomeBeforeTax": "-43807000", "interestExpense": "4130000", "operatingIncome": "-44892000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-268000", "reportedCurrency": "USD", "netInterestIncome": "-4130000", "nonInterestIncome": "None", "operatingExpenses": "112485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2664000", "otherNonOperatingIncome": "5715000", "costofGoodsAndServicesSold": "351839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21379000", "sellingGeneralAndAdministrative": "58068000", "netIncomeFromContinuingOperations": "-43575000" }, "balance": { "goodwill": "9225000", "inventory": "94196000", "commonStock": "12495000", "currentDebt": "None", "investments": "None", "totalAssets": "571119000", "longTermDebt": "31881000", "shortTermDebt": "45728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9225000", "reportedCurrency": "USD", "retainedEarnings": "-30355000", "totalLiabilities": "478150000", "otherCurrentAssets": "27509000", "totalCurrentAssets": "227866000", "currentLongTermDebt": "45728000", "longTermInvestments": "137683000", "shortTermInvestments": "None", "currentNetReceivables": "86448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343253000", "currentAccountsPayable": "38900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185661000", "shortLongTermDebtTotal": "77609000", "totalShareholderEquity": "87595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82825000", "totalCurrentLiabilities": "167453000", "otherNonCurrentLiabilities": "278652000", "totalNonCurrentLiabilities": "310697000", "cashAndShortTermInvestments": "19713000", "commonStockSharesOutstanding": "12448000", "intangibleAssetsExcludingGoodwill": "9225000", "cashAndCashEquivalentsAtCarryingValue": "19713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43575000", "profitLoss": "None", "dividendPayout": "35000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5402000", "operatingCashflow": "-6724000", "capitalExpenditures": "9719000", "changeInReceivables": "8918000", "changeInExchangeRate": "-1012000", "cashflowFromFinancing": "11246000", "cashflowFromInvestment": "-3373000", "stockBasedCompensation": "2115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "137000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21379000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 108327000, "cost_of_revenue": 90918000, "gross_profit": 17409000, "ebit": 3525000, "ebitda": 7789000, "pretax_income": 435000, "tax_provision": 585000, "net_income": -867000, "net_income_to_common": -867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9226000, "total_current_assets": 249062000, "total_assets": 497207000, "short_term_debt": 19734000, "long_term_debt": 115307000, "total_debt": 135041000, "total_liabilities": 449631000, "total_equity": 31324000, "shares_outstanding": 20237000, "goodwill_and_intangibles": 4459000 }, "cash_flow": { "operating_cash_flow": 1647000, "capital_expenditure": 3385000, "free_cash_flow": 5032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216254, "ticker_id": 222, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3525000", "ebitda": "7789000", "netIncome": "-867000", "grossProfit": "17409000", "depreciation": "None", "totalRevenue": "108327000", "costOfRevenue": "90918000", "interestIncome": "None", "incomeBeforeTax": "435000", "interestExpense": "2723000", "operatingIncome": "3525000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-2723000", "nonInterestIncome": "None", "operatingExpenses": "13884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4264000", "sellingGeneralAndAdministrative": "13884000", "netIncomeFromContinuingOperations": "-150000" }, "balance": { "goodwill": "None", "inventory": "105090000", "commonStock": "20237000", "currentDebt": "None", "investments": "None", "totalAssets": "497207000", "longTermDebt": "115307000", "shortTermDebt": "19734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4459000", "reportedCurrency": "USD", "retainedEarnings": "-139493000", "totalLiabilities": "449631000", "otherCurrentAssets": "12253000", "totalCurrentAssets": "249062000", "currentLongTermDebt": "18788000", "longTermInvestments": "835000", "shortTermInvestments": "None", "currentNetReceivables": "122493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248144999", "currentAccountsPayable": "49940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138735000", "totalShareholderEquity": "31324000", "capitalLeaseObligations": "4640000", "otherCurrentLiabilities": "72420000", "totalCurrentLiabilities": "142094000", "otherNonCurrentLiabilities": "167757000", "totalNonCurrentLiabilities": "307537000", "cashAndShortTermInvestments": "9226000", "commonStockSharesOutstanding": "20237000", "intangibleAssetsExcludingGoodwill": "4459000", "cashAndCashEquivalentsAtCarryingValue": "9226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1647000", "capitalExpenditures": "3385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182000", "cashflowFromInvestment": "-3233000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108327000, "cost_of_revenue": 90918000, "gross_profit": 17409000, "research_and_development": null, "selling_general_admin": 13884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3525000, "depreciation_amortisation": 4264000, "ebitda": 7789000, "interest_expense": 2723000, "interest_income": null, "other_non_operating": null, "pretax_income": 435000, "tax_provision": 585000, "effective_tax_rate": null, "net_income": -867000, "net_income_continuing_ops": -150000, "net_income_to_common": -867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9226000, "short_term_investments": null, "net_receivables": 122493000, "inventory": 105090000, "other_current_assets": null, "total_current_assets": 249062000, "net_ppe": null, "goodwill": null, "intangible_assets": 4459000, "goodwill_and_intangibles": 4459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248144999, "total_assets": 497207000, "short_term_debt": 19734000, "accounts_payable": 49940000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142094000, "long_term_debt": 115307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307537000, "total_liabilities": 449631000, "total_debt": 135041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139493000, "total_equity": 31324000, "shares_outstanding": 20237000, "operating_cash_flow": 1647000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 182000, "free_cash_flow": 5032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3525000", "ebitda": "7789000", "netIncome": "-867000", "grossProfit": "17409000", "depreciation": "None", "totalRevenue": "108327000", "costOfRevenue": "90918000", "interestIncome": "None", "incomeBeforeTax": "435000", "interestExpense": "2723000", "operatingIncome": "3525000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-2723000", "nonInterestIncome": "None", "operatingExpenses": "13884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4264000", "sellingGeneralAndAdministrative": "13884000", "netIncomeFromContinuingOperations": "-150000" }, "balance": { "goodwill": "None", "inventory": "105090000", "commonStock": "20237000", "currentDebt": "None", "investments": "None", "totalAssets": "497207000", "longTermDebt": "115307000", "shortTermDebt": "19734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4459000", "reportedCurrency": "USD", "retainedEarnings": "-139493000", "totalLiabilities": "449631000", "otherCurrentAssets": "12253000", "totalCurrentAssets": "249062000", "currentLongTermDebt": "18788000", "longTermInvestments": "835000", "shortTermInvestments": "None", "currentNetReceivables": "122493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248144999", "currentAccountsPayable": "49940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138735000", "totalShareholderEquity": "31324000", "capitalLeaseObligations": "4640000", "otherCurrentLiabilities": "72420000", "totalCurrentLiabilities": "142094000", "otherNonCurrentLiabilities": "167757000", "totalNonCurrentLiabilities": "307537000", "cashAndShortTermInvestments": "9226000", "commonStockSharesOutstanding": "20237000", "intangibleAssetsExcludingGoodwill": "4459000", "cashAndCashEquivalentsAtCarryingValue": "9226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1647000", "capitalExpenditures": "3385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182000", "cashflowFromInvestment": "-3233000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4258000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 108788000, "cost_of_revenue": 97627000, "gross_profit": 11161000, "ebit": -988000, "ebitda": 3443000, "pretax_income": -58114000, "tax_provision": -1056000, "net_income": -57663000, "net_income_to_common": -57663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10703000, "total_current_assets": 239620000, "total_assets": 495355000, "short_term_debt": 16669000, "long_term_debt": 117903000, "total_debt": 134572000, "total_liabilities": 447392000, "total_equity": 32639000, "shares_outstanding": 20237000, "goodwill_and_intangibles": 4631000 }, "cash_flow": { "operating_cash_flow": 2707000, "capital_expenditure": 2771000, "free_cash_flow": 5478000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216255, "ticker_id": 222, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-988000", "ebitda": "3443000", "netIncome": "-57663000", "grossProfit": "11161000", "depreciation": "None", "totalRevenue": "108788000", "costOfRevenue": "97627000", "interestIncome": "2480000", "incomeBeforeTax": "-58114000", "interestExpense": "2817000", "operatingIncome": "-988000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1056000", "reportedCurrency": "USD", "netInterestIncome": "-2817000", "nonInterestIncome": "None", "operatingExpenses": "12149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4431000", "sellingGeneralAndAdministrative": "12760000", "netIncomeFromContinuingOperations": "-57058000" }, "balance": { "goodwill": "None", "inventory": "104431000", "commonStock": "20237000", "currentDebt": "None", "investments": "None", "totalAssets": "495355000", "longTermDebt": "117903000", "shortTermDebt": "16669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4631000", "reportedCurrency": "USD", "retainedEarnings": "-138626000", "totalLiabilities": "447392000", "otherCurrentAssets": "14325000", "totalCurrentAssets": "239620000", "currentLongTermDebt": "15723000", "longTermInvestments": "835000", "shortTermInvestments": "None", "currentNetReceivables": "110161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255735000", "currentAccountsPayable": "48095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133806000", "shortLongTermDebtTotal": "138299000", "totalShareholderEquity": "32639000", "capitalLeaseObligations": "4673000", "otherCurrentLiabilities": "65695000", "totalCurrentLiabilities": "130459000", "otherNonCurrentLiabilities": "173136000", "totalNonCurrentLiabilities": "316933000", "cashAndShortTermInvestments": "10703000", "commonStockSharesOutstanding": "20237000", "intangibleAssetsExcludingGoodwill": "4631000", "cashAndCashEquivalentsAtCarryingValue": "10703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64169000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7366000", "operatingCashflow": "2707000", "capitalExpenditures": "2771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2387000", "cashflowFromInvestment": "-4717000", "stockBasedCompensation": "1351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108788000, "cost_of_revenue": 97627000, "gross_profit": 11161000, "research_and_development": null, "selling_general_admin": 12760000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -988000, "depreciation_amortisation": 4431000, "ebitda": 3443000, "interest_expense": 2817000, "interest_income": null, "other_non_operating": null, "pretax_income": -58114000, "tax_provision": -1056000, "effective_tax_rate": null, "net_income": -57663000, "net_income_continuing_ops": -57058000, "net_income_to_common": -57663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10703000, "short_term_investments": null, "net_receivables": 110161000, "inventory": 104431000, "other_current_assets": null, "total_current_assets": 239620000, "net_ppe": null, "goodwill": null, "intangible_assets": 4631000, "goodwill_and_intangibles": 4631000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255735000, "total_assets": 495355000, "short_term_debt": 16669000, "accounts_payable": 48095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130459000, "long_term_debt": 117903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316933000, "total_liabilities": 447392000, "total_debt": 134572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138626000, "total_equity": 32639000, "shares_outstanding": 20237000, "operating_cash_flow": 2707000, "stock_based_compensation": 1351000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4717000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2387000, "free_cash_flow": 5478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-988000", "ebitda": "3443000", "netIncome": "-57663000", "grossProfit": "11161000", "depreciation": "None", "totalRevenue": "108788000", "costOfRevenue": "97627000", "interestIncome": "2480000", "incomeBeforeTax": "-58114000", "interestExpense": "2817000", "operatingIncome": "-988000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1056000", "reportedCurrency": "USD", "netInterestIncome": "-2817000", "nonInterestIncome": "None", "operatingExpenses": "12149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4431000", "sellingGeneralAndAdministrative": "12760000", "netIncomeFromContinuingOperations": "-57058000" }, "balance": { "goodwill": "None", "inventory": "104431000", "commonStock": "20237000", "currentDebt": "None", "investments": "None", "totalAssets": "495355000", "longTermDebt": "117903000", "shortTermDebt": "16669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4631000", "reportedCurrency": "USD", "retainedEarnings": "-138626000", "totalLiabilities": "447392000", "otherCurrentAssets": "14325000", "totalCurrentAssets": "239620000", "currentLongTermDebt": "15723000", "longTermInvestments": "835000", "shortTermInvestments": "None", "currentNetReceivables": "110161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255735000", "currentAccountsPayable": "48095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133806000", "shortLongTermDebtTotal": "138299000", "totalShareholderEquity": "32639000", "capitalLeaseObligations": "4673000", "otherCurrentLiabilities": "65695000", "totalCurrentLiabilities": "130459000", "otherNonCurrentLiabilities": "173136000", "totalNonCurrentLiabilities": "316933000", "cashAndShortTermInvestments": "10703000", "commonStockSharesOutstanding": "20237000", "intangibleAssetsExcludingGoodwill": "4631000", "cashAndCashEquivalentsAtCarryingValue": "10703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64169000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7366000", "operatingCashflow": "2707000", "capitalExpenditures": "2771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2387000", "cashflowFromInvestment": "-4717000", "stockBasedCompensation": "1351000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26427000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 108009000, "cost_of_revenue": 93991000, "gross_profit": 14018000, "ebit": 1280000, "ebitda": 8377000, "pretax_income": -1130000, "tax_provision": 525000, "net_income": -2211000, "net_income_to_common": -2211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14958000, "total_current_assets": 249539000, "total_assets": 524413000, "short_term_debt": 17155000, "long_term_debt": 118959000, "total_debt": 136114000, "total_liabilities": 449854000, "total_equity": 60098000, "shares_outstanding": 20227000, "goodwill_and_intangibles": 4609000 }, "cash_flow": { "operating_cash_flow": 6251000, "capital_expenditure": 2973000, "free_cash_flow": 9224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216257, "ticker_id": 222, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1280000", "ebitda": "8377000", "netIncome": "-2211000", "grossProfit": "14018000", "depreciation": "None", "totalRevenue": "108009000", "costOfRevenue": "93991000", "interestIncome": "3058000", "incomeBeforeTax": "-1130000", "interestExpense": "3001000", "operatingIncome": "1280000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "525000", "reportedCurrency": "USD", "netInterestIncome": "-3001000", "nonInterestIncome": "None", "operatingExpenses": "12738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7097000", "sellingGeneralAndAdministrative": "12738000", "netIncomeFromContinuingOperations": "-1655000" }, "balance": { "goodwill": "None", "inventory": "119165000", "commonStock": "20228000", "currentDebt": "None", "investments": "None", "totalAssets": "524413000", "longTermDebt": "118959000", "shortTermDebt": "17155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4609000", "reportedCurrency": "USD", "retainedEarnings": "-80963000", "totalLiabilities": "449854000", "otherCurrentAssets": "8362000", "totalCurrentAssets": "249539000", "currentLongTermDebt": "16255000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "107054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274874000", "currentAccountsPayable": "46949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145933000", "shortLongTermDebtTotal": "139862000", "totalShareholderEquity": "60098000", "capitalLeaseObligations": "4648000", "otherCurrentLiabilities": "71651000", "totalCurrentLiabilities": "135755000", "otherNonCurrentLiabilities": "166659000", "totalNonCurrentLiabilities": "314099000", "cashAndShortTermInvestments": "14958000", "commonStockSharesOutstanding": "20227000", "intangibleAssetsExcludingGoodwill": "4609000", "cashAndCashEquivalentsAtCarryingValue": "14958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2211000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6251000", "capitalExpenditures": "2973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226000", "cashflowFromInvestment": "-1493000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108009000, "cost_of_revenue": 93991000, "gross_profit": 14018000, "research_and_development": null, "selling_general_admin": 12738000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1280000, "depreciation_amortisation": 7097000, "ebitda": 8377000, "interest_expense": 3001000, "interest_income": null, "other_non_operating": null, "pretax_income": -1130000, "tax_provision": 525000, "effective_tax_rate": null, "net_income": -2211000, "net_income_continuing_ops": -1655000, "net_income_to_common": -2211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14958000, "short_term_investments": null, "net_receivables": 107054000, "inventory": 119165000, "other_current_assets": null, "total_current_assets": 249539000, "net_ppe": null, "goodwill": null, "intangible_assets": 4609000, "goodwill_and_intangibles": 4609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274874000, "total_assets": 524413000, "short_term_debt": 17155000, "accounts_payable": 46949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135755000, "long_term_debt": 118959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314099000, "total_liabilities": 449854000, "total_debt": 136114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80963000, "total_equity": 60098000, "shares_outstanding": 20227000, "operating_cash_flow": 6251000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1493000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 226000, "free_cash_flow": 9224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1280000", "ebitda": "8377000", "netIncome": "-2211000", "grossProfit": "14018000", "depreciation": "None", "totalRevenue": "108009000", "costOfRevenue": "93991000", "interestIncome": "3058000", "incomeBeforeTax": "-1130000", "interestExpense": "3001000", "operatingIncome": "1280000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "525000", "reportedCurrency": "USD", "netInterestIncome": "-3001000", "nonInterestIncome": "None", "operatingExpenses": "12738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7097000", "sellingGeneralAndAdministrative": "12738000", "netIncomeFromContinuingOperations": "-1655000" }, "balance": { "goodwill": "None", "inventory": "119165000", "commonStock": "20228000", "currentDebt": "None", "investments": "None", "totalAssets": "524413000", "longTermDebt": "118959000", "shortTermDebt": "17155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4609000", "reportedCurrency": "USD", "retainedEarnings": "-80963000", "totalLiabilities": "449854000", "otherCurrentAssets": "8362000", "totalCurrentAssets": "249539000", "currentLongTermDebt": "16255000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "107054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274874000", "currentAccountsPayable": "46949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145933000", "shortLongTermDebtTotal": "139862000", "totalShareholderEquity": "60098000", "capitalLeaseObligations": "4648000", "otherCurrentLiabilities": "71651000", "totalCurrentLiabilities": "135755000", "otherNonCurrentLiabilities": "166659000", "totalNonCurrentLiabilities": "314099000", "cashAndShortTermInvestments": "14958000", "commonStockSharesOutstanding": "20227000", "intangibleAssetsExcludingGoodwill": "4609000", "cashAndCashEquivalentsAtCarryingValue": "14958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2211000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6251000", "capitalExpenditures": "2973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226000", "cashflowFromInvestment": "-1493000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7097000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 113104000, "cost_of_revenue": 91981000, "gross_profit": 21123000, "ebit": 3577000, "ebitda": 8945000, "pretax_income": -6128000, "tax_provision": 592000, "net_income": -7335000, "net_income_to_common": -7335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9945000, "total_current_assets": 251204000, "total_assets": 537153000, "short_term_debt": 19658000, "long_term_debt": 115895000, "total_debt": 135553000, "total_liabilities": 460658000, "total_equity": 62683000, "shares_outstanding": 20108000, "goodwill_and_intangibles": 4654000 }, "cash_flow": { "operating_cash_flow": -2334000, "capital_expenditure": 1461000, "free_cash_flow": -873000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216258, "ticker_id": 222, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3577000", "ebitda": "8945000", "netIncome": "-7335000", "grossProfit": "21123000", "depreciation": "None", "totalRevenue": "113104000", "costOfRevenue": "91981000", "interestIncome": "4177000", "incomeBeforeTax": "-6128000", "interestExpense": "2825000", "operatingIncome": "-3078000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "592000", "reportedCurrency": "USD", "netInterestIncome": "-2825000", "nonInterestIncome": "None", "operatingExpenses": "24201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5368000", "sellingGeneralAndAdministrative": "12968000", "netIncomeFromContinuingOperations": "-6720000" }, "balance": { "goodwill": "None", "inventory": "123674000", "commonStock": "20225000", "currentDebt": "None", "investments": "None", "totalAssets": "537153000", "longTermDebt": "115895000", "shortTermDebt": "19658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4654000", "reportedCurrency": "USD", "retainedEarnings": "-78752000", "totalLiabilities": "460658000", "otherCurrentAssets": "9909000", "totalCurrentAssets": "251204000", "currentLongTermDebt": "18717000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "107676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285949000", "currentAccountsPayable": "45906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151794000", "shortLongTermDebtTotal": "139580000", "totalShareholderEquity": "62683000", "capitalLeaseObligations": "4968000", "otherCurrentLiabilities": "74242000", "totalCurrentLiabilities": "139806000", "otherNonCurrentLiabilities": "174650000", "totalNonCurrentLiabilities": "320852000", "cashAndShortTermInvestments": "9945000", "commonStockSharesOutstanding": "20108000", "intangibleAssetsExcludingGoodwill": "4654000", "cashAndCashEquivalentsAtCarryingValue": "9945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2334000", "capitalExpenditures": "1461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6101000", "cashflowFromInvestment": "-1303000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113104000, "cost_of_revenue": 91981000, "gross_profit": 21123000, "research_and_development": null, "selling_general_admin": 12968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3577000, "depreciation_amortisation": 5368000, "ebitda": 8945000, "interest_expense": 2825000, "interest_income": null, "other_non_operating": null, "pretax_income": -6128000, "tax_provision": 592000, "effective_tax_rate": null, "net_income": -7335000, "net_income_continuing_ops": -6720000, "net_income_to_common": -7335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9945000, "short_term_investments": null, "net_receivables": 107676000, "inventory": 123674000, "other_current_assets": null, "total_current_assets": 251204000, "net_ppe": null, "goodwill": null, "intangible_assets": 4654000, "goodwill_and_intangibles": 4654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285949000, "total_assets": 537153000, "short_term_debt": 19658000, "accounts_payable": 45906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139806000, "long_term_debt": 115895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320852000, "total_liabilities": 460658000, "total_debt": 135553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78752000, "total_equity": 62683000, "shares_outstanding": 20108000, "operating_cash_flow": -2334000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6101000, "free_cash_flow": -873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3577000", "ebitda": "8945000", "netIncome": "-7335000", "grossProfit": "21123000", "depreciation": "None", "totalRevenue": "113104000", "costOfRevenue": "91981000", "interestIncome": "4177000", "incomeBeforeTax": "-6128000", "interestExpense": "2825000", "operatingIncome": "-3078000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "592000", "reportedCurrency": "USD", "netInterestIncome": "-2825000", "nonInterestIncome": "None", "operatingExpenses": "24201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5368000", "sellingGeneralAndAdministrative": "12968000", "netIncomeFromContinuingOperations": "-6720000" }, "balance": { "goodwill": "None", "inventory": "123674000", "commonStock": "20225000", "currentDebt": "None", "investments": "None", "totalAssets": "537153000", "longTermDebt": "115895000", "shortTermDebt": "19658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4654000", "reportedCurrency": "USD", "retainedEarnings": "-78752000", "totalLiabilities": "460658000", "otherCurrentAssets": "9909000", "totalCurrentAssets": "251204000", "currentLongTermDebt": "18717000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "107676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285949000", "currentAccountsPayable": "45906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151794000", "shortLongTermDebtTotal": "139580000", "totalShareholderEquity": "62683000", "capitalLeaseObligations": "4968000", "otherCurrentLiabilities": "74242000", "totalCurrentLiabilities": "139806000", "otherNonCurrentLiabilities": "174650000", "totalNonCurrentLiabilities": "320852000", "cashAndShortTermInvestments": "9945000", "commonStockSharesOutstanding": "20108000", "intangibleAssetsExcludingGoodwill": "4654000", "cashAndCashEquivalentsAtCarryingValue": "9945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2334000", "capitalExpenditures": "1461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6101000", "cashflowFromInvestment": "-1303000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5376000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 104265000, "cost_of_revenue": 82104000, "gross_profit": 22161000, "ebit": 4531000, "ebitda": 9167000, "pretax_income": 1950000, "tax_provision": 59000, "net_income": 1142000, "net_income_to_common": 1142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7129000, "total_current_assets": 246490000, "total_assets": 536193000, "short_term_debt": 13178000, "long_term_debt": 115048000, "total_debt": 128226000, "total_liabilities": 458523000, "total_equity": 64642000, "shares_outstanding": 20167000, "goodwill_and_intangibles": 4494000 }, "cash_flow": { "operating_cash_flow": -5280000, "capital_expenditure": 2200000, "free_cash_flow": -3080000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216259, "ticker_id": 222, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4531000", "ebitda": "9167000", "netIncome": "1142000", "grossProfit": "22161000", "depreciation": "None", "totalRevenue": "104265000", "costOfRevenue": "82104000", "interestIncome": "2505000", "incomeBeforeTax": "1950000", "interestExpense": "2726000", "operatingIncome": "3850000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-2726000", "nonInterestIncome": "None", "operatingExpenses": "18311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4636000", "sellingGeneralAndAdministrative": "13659000", "netIncomeFromContinuingOperations": "1891000" }, "balance": { "goodwill": "None", "inventory": "124183000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "536193000", "longTermDebt": "115048000", "shortTermDebt": "13178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4494000", "reportedCurrency": "USD", "retainedEarnings": "-71417000", "totalLiabilities": "458523000", "otherCurrentAssets": "9772000", "totalCurrentAssets": "246490000", "currentLongTermDebt": "12210000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "105406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289703000", "currentAccountsPayable": "41965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152242000", "shortLongTermDebtTotal": "132292000", "totalShareholderEquity": "64642000", "capitalLeaseObligations": "5034000", "otherCurrentLiabilities": "77434000", "totalCurrentLiabilities": "132577000", "otherNonCurrentLiabilities": "179281000", "totalNonCurrentLiabilities": "325946000", "cashAndShortTermInvestments": "7129000", "commonStockSharesOutstanding": "20167000", "intangibleAssetsExcludingGoodwill": "4494000", "cashAndCashEquivalentsAtCarryingValue": "7129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5280000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1727000", "cashflowFromInvestment": "-1711000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104265000, "cost_of_revenue": 82104000, "gross_profit": 22161000, "research_and_development": null, "selling_general_admin": 13659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4531000, "depreciation_amortisation": 4636000, "ebitda": 9167000, "interest_expense": 2726000, "interest_income": null, "other_non_operating": null, "pretax_income": 1950000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": 1142000, "net_income_continuing_ops": 1891000, "net_income_to_common": 1142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7129000, "short_term_investments": null, "net_receivables": 105406000, "inventory": 124183000, "other_current_assets": null, "total_current_assets": 246490000, "net_ppe": null, "goodwill": null, "intangible_assets": 4494000, "goodwill_and_intangibles": 4494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289703000, "total_assets": 536193000, "short_term_debt": 13178000, "accounts_payable": 41965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132577000, "long_term_debt": 115048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325946000, "total_liabilities": 458523000, "total_debt": 128226000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71417000, "total_equity": 64642000, "shares_outstanding": 20167000, "operating_cash_flow": -5280000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1727000, "free_cash_flow": -3080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4531000", "ebitda": "9167000", "netIncome": "1142000", "grossProfit": "22161000", "depreciation": "None", "totalRevenue": "104265000", "costOfRevenue": "82104000", "interestIncome": "2505000", "incomeBeforeTax": "1950000", "interestExpense": "2726000", "operatingIncome": "3850000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-2726000", "nonInterestIncome": "None", "operatingExpenses": "18311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4636000", "sellingGeneralAndAdministrative": "13659000", "netIncomeFromContinuingOperations": "1891000" }, "balance": { "goodwill": "None", "inventory": "124183000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "536193000", "longTermDebt": "115048000", "shortTermDebt": "13178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4494000", "reportedCurrency": "USD", "retainedEarnings": "-71417000", "totalLiabilities": "458523000", "otherCurrentAssets": "9772000", "totalCurrentAssets": "246490000", "currentLongTermDebt": "12210000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "105406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289703000", "currentAccountsPayable": "41965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152242000", "shortLongTermDebtTotal": "132292000", "totalShareholderEquity": "64642000", "capitalLeaseObligations": "5034000", "otherCurrentLiabilities": "77434000", "totalCurrentLiabilities": "132577000", "otherNonCurrentLiabilities": "179281000", "totalNonCurrentLiabilities": "325946000", "cashAndShortTermInvestments": "7129000", "commonStockSharesOutstanding": "20167000", "intangibleAssetsExcludingGoodwill": "4494000", "cashAndCashEquivalentsAtCarryingValue": "7129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5280000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1727000", "cashflowFromInvestment": "-1711000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 100936000, "cost_of_revenue": 80246000, "gross_profit": 20690000, "ebit": 2220000, "ebitda": 6877000, "pretax_income": 4201000, "tax_provision": 742000, "net_income": 3102000, "net_income_to_common": 3102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15427000, "total_current_assets": 236787000, "total_assets": 530896000, "short_term_debt": 13064000, "long_term_debt": 116394000, "total_debt": 129458000, "total_liabilities": 459805000, "total_equity": 58883000, "shares_outstanding": 19995000, "goodwill_and_intangibles": 4255000 }, "cash_flow": { "operating_cash_flow": 7452000, "capital_expenditure": 3751000, "free_cash_flow": 11203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216260, "ticker_id": 222, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2220000", "ebitda": "6877000", "netIncome": "3102000", "grossProfit": "20690000", "depreciation": "None", "totalRevenue": "100936000", "costOfRevenue": "80246000", "interestIncome": "2016000", "incomeBeforeTax": "4201000", "interestExpense": "2870000", "operatingIncome": "5174000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "742000", "reportedCurrency": "USD", "netInterestIncome": "-2870000", "nonInterestIncome": "None", "operatingExpenses": "15516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4657000", "sellingGeneralAndAdministrative": "11794000", "netIncomeFromContinuingOperations": "3459000" }, "balance": { "goodwill": "None", "inventory": "116761000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "530896000", "longTermDebt": "116394000", "shortTermDebt": "13064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4255000", "reportedCurrency": "USD", "retainedEarnings": "-72559000", "totalLiabilities": "459805000", "otherCurrentAssets": "8663000", "totalCurrentAssets": "236787000", "currentLongTermDebt": "12186000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "95936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294109000", "currentAccountsPayable": "36721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152648000", "shortLongTermDebtTotal": "133172000", "totalShareholderEquity": "58883000", "capitalLeaseObligations": "4592000", "otherCurrentLiabilities": "75431000", "totalCurrentLiabilities": "125216000", "otherNonCurrentLiabilities": "185827000", "totalNonCurrentLiabilities": "334589000", "cashAndShortTermInvestments": "15427000", "commonStockSharesOutstanding": "19995000", "intangibleAssetsExcludingGoodwill": "4255000", "cashAndCashEquivalentsAtCarryingValue": "15427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4762000", "operatingCashflow": "7452000", "capitalExpenditures": "3751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1910000", "cashflowFromInvestment": "-1588000", "stockBasedCompensation": "372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100936000, "cost_of_revenue": 80246000, "gross_profit": 20690000, "research_and_development": 441000, "selling_general_admin": 11794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2220000, "depreciation_amortisation": 4657000, "ebitda": 6877000, "interest_expense": 2870000, "interest_income": null, "other_non_operating": null, "pretax_income": 4201000, "tax_provision": 742000, "effective_tax_rate": null, "net_income": 3102000, "net_income_continuing_ops": 3459000, "net_income_to_common": 3102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15427000, "short_term_investments": null, "net_receivables": 95936000, "inventory": 116761000, "other_current_assets": null, "total_current_assets": 236787000, "net_ppe": null, "goodwill": null, "intangible_assets": 4255000, "goodwill_and_intangibles": 4255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294109000, "total_assets": 530896000, "short_term_debt": 13064000, "accounts_payable": 36721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125216000, "long_term_debt": 116394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334589000, "total_liabilities": 459805000, "total_debt": 129458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72559000, "total_equity": 58883000, "shares_outstanding": 19995000, "operating_cash_flow": 7452000, "stock_based_compensation": 372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1910000, "free_cash_flow": 11203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2220000", "ebitda": "6877000", "netIncome": "3102000", "grossProfit": "20690000", "depreciation": "None", "totalRevenue": "100936000", "costOfRevenue": "80246000", "interestIncome": "2016000", "incomeBeforeTax": "4201000", "interestExpense": "2870000", "operatingIncome": "5174000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "742000", "reportedCurrency": "USD", "netInterestIncome": "-2870000", "nonInterestIncome": "None", "operatingExpenses": "15516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4657000", "sellingGeneralAndAdministrative": "11794000", "netIncomeFromContinuingOperations": "3459000" }, "balance": { "goodwill": "None", "inventory": "116761000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "530896000", "longTermDebt": "116394000", "shortTermDebt": "13064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4255000", "reportedCurrency": "USD", "retainedEarnings": "-72559000", "totalLiabilities": "459805000", "otherCurrentAssets": "8663000", "totalCurrentAssets": "236787000", "currentLongTermDebt": "12186000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "95936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294109000", "currentAccountsPayable": "36721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152648000", "shortLongTermDebtTotal": "133172000", "totalShareholderEquity": "58883000", "capitalLeaseObligations": "4592000", "otherCurrentLiabilities": "75431000", "totalCurrentLiabilities": "125216000", "otherNonCurrentLiabilities": "185827000", "totalNonCurrentLiabilities": "334589000", "cashAndShortTermInvestments": "15427000", "commonStockSharesOutstanding": "19995000", "intangibleAssetsExcludingGoodwill": "4255000", "cashAndCashEquivalentsAtCarryingValue": "15427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4762000", "operatingCashflow": "7452000", "capitalExpenditures": "3751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1910000", "cashflowFromInvestment": "-1588000", "stockBasedCompensation": "372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4657000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 96166000, "cost_of_revenue": 76389000, "gross_profit": 19777000, "ebit": 3081000, "ebitda": 7667000, "pretax_income": -818000, "tax_provision": 636000, "net_income": -1959000, "net_income_to_common": -1959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11844000, "total_current_assets": 238707000, "total_assets": 547413000, "short_term_debt": 15247000, "long_term_debt": 116010000, "total_debt": 131257000, "total_liabilities": 473737000, "total_equity": 61342000, "shares_outstanding": 19980000, "goodwill_and_intangibles": 4682000 }, "cash_flow": { "operating_cash_flow": 11356000, "capital_expenditure": 2933000, "free_cash_flow": 14289000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216262, "ticker_id": 222, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3081000", "ebitda": "7667000", "netIncome": "-1959000", "grossProfit": "19777000", "depreciation": "None", "totalRevenue": "96166000", "costOfRevenue": "76389000", "interestIncome": "4029000", "incomeBeforeTax": "-818000", "interestExpense": "2976000", "operatingIncome": "1870000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "636000", "reportedCurrency": "USD", "netInterestIncome": "-2976000", "nonInterestIncome": "None", "operatingExpenses": "17907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4586000", "sellingGeneralAndAdministrative": "13332000", "netIncomeFromContinuingOperations": "-1454000" }, "balance": { "goodwill": "None", "inventory": "120856000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "547413000", "longTermDebt": "116010000", "shortTermDebt": "15247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4682000", "reportedCurrency": "USD", "retainedEarnings": "-75661000", "totalLiabilities": "473737000", "otherCurrentAssets": "6905000", "totalCurrentAssets": "238707000", "currentLongTermDebt": "14268000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "99102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308706000", "currentAccountsPayable": "29772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157369000", "shortLongTermDebtTotal": "135117000", "totalShareholderEquity": "61342000", "capitalLeaseObligations": "4839000", "otherCurrentLiabilities": "74720000", "totalCurrentLiabilities": "119739000", "otherNonCurrentLiabilities": "200488000", "totalNonCurrentLiabilities": "353998000", "cashAndShortTermInvestments": "11844000", "commonStockSharesOutstanding": "19980000", "intangibleAssetsExcludingGoodwill": "4682000", "cashAndCashEquivalentsAtCarryingValue": "11844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11356000", "capitalExpenditures": "2933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5365000", "cashflowFromInvestment": "-2287000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-9382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96166000, "cost_of_revenue": 76389000, "gross_profit": 19777000, "research_and_development": null, "selling_general_admin": 13332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3081000, "depreciation_amortisation": 4586000, "ebitda": 7667000, "interest_expense": 2976000, "interest_income": null, "other_non_operating": null, "pretax_income": -818000, "tax_provision": 636000, "effective_tax_rate": null, "net_income": -1959000, "net_income_continuing_ops": -1454000, "net_income_to_common": -1959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11844000, "short_term_investments": null, "net_receivables": 99102000, "inventory": 120856000, "other_current_assets": null, "total_current_assets": 238707000, "net_ppe": null, "goodwill": null, "intangible_assets": 4682000, "goodwill_and_intangibles": 4682000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 308706000, "total_assets": 547413000, "short_term_debt": 15247000, "accounts_payable": 29772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119739000, "long_term_debt": 116010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 353998000, "total_liabilities": 473737000, "total_debt": 131257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75661000, "total_equity": 61342000, "shares_outstanding": 19980000, "operating_cash_flow": 11356000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5365000, "free_cash_flow": 14289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3081000", "ebitda": "7667000", "netIncome": "-1959000", "grossProfit": "19777000", "depreciation": "None", "totalRevenue": "96166000", "costOfRevenue": "76389000", "interestIncome": "4029000", "incomeBeforeTax": "-818000", "interestExpense": "2976000", "operatingIncome": "1870000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "636000", "reportedCurrency": "USD", "netInterestIncome": "-2976000", "nonInterestIncome": "None", "operatingExpenses": "17907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4586000", "sellingGeneralAndAdministrative": "13332000", "netIncomeFromContinuingOperations": "-1454000" }, "balance": { "goodwill": "None", "inventory": "120856000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "547413000", "longTermDebt": "116010000", "shortTermDebt": "15247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4682000", "reportedCurrency": "USD", "retainedEarnings": "-75661000", "totalLiabilities": "473737000", "otherCurrentAssets": "6905000", "totalCurrentAssets": "238707000", "currentLongTermDebt": "14268000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "99102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308706000", "currentAccountsPayable": "29772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157369000", "shortLongTermDebtTotal": "135117000", "totalShareholderEquity": "61342000", "capitalLeaseObligations": "4839000", "otherCurrentLiabilities": "74720000", "totalCurrentLiabilities": "119739000", "otherNonCurrentLiabilities": "200488000", "totalNonCurrentLiabilities": "353998000", "cashAndShortTermInvestments": "11844000", "commonStockSharesOutstanding": "19980000", "intangibleAssetsExcludingGoodwill": "4682000", "cashAndCashEquivalentsAtCarryingValue": "11844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11356000", "capitalExpenditures": "2933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5365000", "cashflowFromInvestment": "-2287000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-9382000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 110988000, "cost_of_revenue": 87684000, "gross_profit": 23304000, "ebit": 6243000, "ebitda": 10941000, "pretax_income": 3415000, "tax_provision": 863000, "net_income": 2012000, "net_income_to_common": 2012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7892000, "total_current_assets": 247384000, "total_assets": 560806000, "short_term_debt": 16848000, "long_term_debt": 119355000, "total_debt": 136203000, "total_liabilities": 491347000, "total_equity": 58049000, "shares_outstanding": 19875000, "goodwill_and_intangibles": 4574000 }, "cash_flow": { "operating_cash_flow": -5315000, "capital_expenditure": 2673000, "free_cash_flow": -2642000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216263, "ticker_id": 222, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6243000", "ebitda": "10941000", "netIncome": "2012000", "grossProfit": "23304000", "depreciation": "None", "totalRevenue": "110988000", "costOfRevenue": "87684000", "interestIncome": "None", "incomeBeforeTax": "3415000", "interestExpense": "3017000", "operatingIncome": "5043000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "863000", "reportedCurrency": "USD", "netInterestIncome": "-3017000", "nonInterestIncome": "None", "operatingExpenses": "18261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4698000", "sellingGeneralAndAdministrative": "13550000", "netIncomeFromContinuingOperations": "2552000" }, "balance": { "goodwill": "None", "inventory": "119816000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "560806000", "longTermDebt": "119355000", "shortTermDebt": "16848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4574000", "reportedCurrency": "USD", "retainedEarnings": "-73702000", "totalLiabilities": "491347000", "otherCurrentAssets": "6679000", "totalCurrentAssets": "247384000", "currentLongTermDebt": "15886000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "112997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313422000", "currentAccountsPayable": "41412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139909000", "totalShareholderEquity": "58049000", "capitalLeaseObligations": "4668000", "otherCurrentLiabilities": "64044000", "totalCurrentLiabilities": "124849000", "otherNonCurrentLiabilities": "207248000", "totalNonCurrentLiabilities": "366498000", "cashAndShortTermInvestments": "7892000", "commonStockSharesOutstanding": "19875000", "intangibleAssetsExcludingGoodwill": "4574000", "cashAndCashEquivalentsAtCarryingValue": "7892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2012000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5315000", "capitalExpenditures": "2673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3894000", "cashflowFromInvestment": "-1525000", "stockBasedCompensation": "388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110988000, "cost_of_revenue": 87684000, "gross_profit": 23304000, "research_and_development": null, "selling_general_admin": 13550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6243000, "depreciation_amortisation": 4698000, "ebitda": 10941000, "interest_expense": 3017000, "interest_income": null, "other_non_operating": null, "pretax_income": 3415000, "tax_provision": 863000, "effective_tax_rate": null, "net_income": 2012000, "net_income_continuing_ops": 2552000, "net_income_to_common": 2012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7892000, "short_term_investments": null, "net_receivables": 112997000, "inventory": 119816000, "other_current_assets": null, "total_current_assets": 247384000, "net_ppe": null, "goodwill": null, "intangible_assets": 4574000, "goodwill_and_intangibles": 4574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 313422000, "total_assets": 560806000, "short_term_debt": 16848000, "accounts_payable": 41412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124849000, "long_term_debt": 119355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 366498000, "total_liabilities": 491347000, "total_debt": 136203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73702000, "total_equity": 58049000, "shares_outstanding": 19875000, "operating_cash_flow": -5315000, "stock_based_compensation": 388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3894000, "free_cash_flow": -2642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6243000", "ebitda": "10941000", "netIncome": "2012000", "grossProfit": "23304000", "depreciation": "None", "totalRevenue": "110988000", "costOfRevenue": "87684000", "interestIncome": "None", "incomeBeforeTax": "3415000", "interestExpense": "3017000", "operatingIncome": "5043000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "863000", "reportedCurrency": "USD", "netInterestIncome": "-3017000", "nonInterestIncome": "None", "operatingExpenses": "18261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4698000", "sellingGeneralAndAdministrative": "13550000", "netIncomeFromContinuingOperations": "2552000" }, "balance": { "goodwill": "None", "inventory": "119816000", "commonStock": "19980000", "currentDebt": "None", "investments": "None", "totalAssets": "560806000", "longTermDebt": "119355000", "shortTermDebt": "16848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4574000", "reportedCurrency": "USD", "retainedEarnings": "-73702000", "totalLiabilities": "491347000", "otherCurrentAssets": "6679000", "totalCurrentAssets": "247384000", "currentLongTermDebt": "15886000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "112997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313422000", "currentAccountsPayable": "41412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139909000", "totalShareholderEquity": "58049000", "capitalLeaseObligations": "4668000", "otherCurrentLiabilities": "64044000", "totalCurrentLiabilities": "124849000", "otherNonCurrentLiabilities": "207248000", "totalNonCurrentLiabilities": "366498000", "cashAndShortTermInvestments": "7892000", "commonStockSharesOutstanding": "19875000", "intangibleAssetsExcludingGoodwill": "4574000", "cashAndCashEquivalentsAtCarryingValue": "7892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2012000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5315000", "capitalExpenditures": "2673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3894000", "cashflowFromInvestment": "-1525000", "stockBasedCompensation": "388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4706000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 110215000, "cost_of_revenue": 92490000, "gross_profit": 17725000, "ebit": 1005000, "ebitda": 5675000, "pretax_income": -1752000, "tax_provision": 454000, "net_income": -2717000, "net_income_to_common": -2717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10829000, "total_current_assets": 243774000, "total_assets": 565808000, "short_term_debt": 15732000, "long_term_debt": 116171000, "total_debt": 131903000, "total_liabilities": 498569000, "total_equity": 56300000, "shares_outstanding": 19729000, "goodwill_and_intangibles": 4652000 }, "cash_flow": { "operating_cash_flow": 4535000, "capital_expenditure": 2837000, "free_cash_flow": 7372000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216264, "ticker_id": 222, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1005000", "ebitda": "5675000", "netIncome": "-2717000", "grossProfit": "17725000", "depreciation": "None", "totalRevenue": "110215000", "costOfRevenue": "92490000", "interestIncome": "None", "incomeBeforeTax": "-1752000", "interestExpense": "2757000", "operatingIncome": "82000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "454000", "reportedCurrency": "USD", "netInterestIncome": "-2757000", "nonInterestIncome": "None", "operatingExpenses": "17643000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4670000", "sellingGeneralAndAdministrative": "12973000", "netIncomeFromContinuingOperations": "-2206000" }, "balance": { "goodwill": "None", "inventory": "123079000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "565808000", "longTermDebt": "116171000", "shortTermDebt": "15732000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4652000", "reportedCurrency": "USD", "retainedEarnings": "-75714000", "totalLiabilities": "498569000", "otherCurrentAssets": "5075000", "totalCurrentAssets": "243774000", "currentLongTermDebt": "14805000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "104791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322034000", "currentAccountsPayable": "42455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135545000", "totalShareholderEquity": "56300000", "capitalLeaseObligations": "4569000", "otherCurrentLiabilities": "67548000", "totalCurrentLiabilities": "125735000", "otherNonCurrentLiabilities": "212291000", "totalNonCurrentLiabilities": "372834000", "cashAndShortTermInvestments": "10829000", "commonStockSharesOutstanding": "19729000", "intangibleAssetsExcludingGoodwill": "4652000", "cashAndCashEquivalentsAtCarryingValue": "10829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4535000", "capitalExpenditures": "2837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2028000", "cashflowFromInvestment": "-2845000", "stockBasedCompensation": "346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110215000, "cost_of_revenue": 92490000, "gross_profit": 17725000, "research_and_development": null, "selling_general_admin": 12973000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1005000, "depreciation_amortisation": 4670000, "ebitda": 5675000, "interest_expense": 2757000, "interest_income": null, "other_non_operating": null, "pretax_income": -1752000, "tax_provision": 454000, "effective_tax_rate": null, "net_income": -2717000, "net_income_continuing_ops": -2206000, "net_income_to_common": -2717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10829000, "short_term_investments": null, "net_receivables": 104791000, "inventory": 123079000, "other_current_assets": null, "total_current_assets": 243774000, "net_ppe": null, "goodwill": null, "intangible_assets": 4652000, "goodwill_and_intangibles": 4652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322034000, "total_assets": 565808000, "short_term_debt": 15732000, "accounts_payable": 42455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125735000, "long_term_debt": 116171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 372834000, "total_liabilities": 498569000, "total_debt": 131903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75714000, "total_equity": 56300000, "shares_outstanding": 19729000, "operating_cash_flow": 4535000, "stock_based_compensation": 346000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2028000, "free_cash_flow": 7372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1005000", "ebitda": "5675000", "netIncome": "-2717000", "grossProfit": "17725000", "depreciation": "None", "totalRevenue": "110215000", "costOfRevenue": "92490000", "interestIncome": "None", "incomeBeforeTax": "-1752000", "interestExpense": "2757000", "operatingIncome": "82000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "454000", "reportedCurrency": "USD", "netInterestIncome": "-2757000", "nonInterestIncome": "None", "operatingExpenses": "17643000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4670000", "sellingGeneralAndAdministrative": "12973000", "netIncomeFromContinuingOperations": "-2206000" }, "balance": { "goodwill": "None", "inventory": "123079000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "565808000", "longTermDebt": "116171000", "shortTermDebt": "15732000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4652000", "reportedCurrency": "USD", "retainedEarnings": "-75714000", "totalLiabilities": "498569000", "otherCurrentAssets": "5075000", "totalCurrentAssets": "243774000", "currentLongTermDebt": "14805000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "104791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322034000", "currentAccountsPayable": "42455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135545000", "totalShareholderEquity": "56300000", "capitalLeaseObligations": "4569000", "otherCurrentLiabilities": "67548000", "totalCurrentLiabilities": "125735000", "otherNonCurrentLiabilities": "212291000", "totalNonCurrentLiabilities": "372834000", "cashAndShortTermInvestments": "10829000", "commonStockSharesOutstanding": "19729000", "intangibleAssetsExcludingGoodwill": "4652000", "cashAndCashEquivalentsAtCarryingValue": "10829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4535000", "capitalExpenditures": "2837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2028000", "cashflowFromInvestment": "-2845000", "stockBasedCompensation": "346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4676000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 108108000, "cost_of_revenue": 91448000, "gross_profit": 16660000, "ebit": 563000, "ebitda": 5127000, "pretax_income": -43034000, "tax_provision": -1699000, "net_income": -41836000, "net_income_to_common": -41836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7286000, "total_current_assets": 236653000, "total_assets": 565654000, "short_term_debt": 13217000, "long_term_debt": 116382000, "total_debt": 129599000, "total_liabilities": 494083000, "total_equity": 60939000, "shares_outstanding": 19729000, "goodwill_and_intangibles": 4947000 }, "cash_flow": { "operating_cash_flow": 6641000, "capital_expenditure": 6314000, "free_cash_flow": 12955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216265, "ticker_id": 222, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "563000", "ebitda": "5127000", "netIncome": "-41836000", "grossProfit": "16660000", "depreciation": "None", "totalRevenue": "108108000", "costOfRevenue": "91448000", "interestIncome": "None", "incomeBeforeTax": "-43034000", "interestExpense": "2563000", "operatingIncome": "-41577000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1699000", "reportedCurrency": "USD", "netInterestIncome": "-2563000", "nonInterestIncome": "None", "operatingExpenses": "58237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "662000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4564000", "sellingGeneralAndAdministrative": "7763000", "netIncomeFromContinuingOperations": "-41335000" }, "balance": { "goodwill": "None", "inventory": "124694000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "565654000", "longTermDebt": "116382000", "shortTermDebt": "13217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4947000", "reportedCurrency": "USD", "retainedEarnings": "-72997000", "totalLiabilities": "494083000", "otherCurrentAssets": "5370000", "totalCurrentAssets": "236653000", "currentLongTermDebt": "12271000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "99303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329001000", "currentAccountsPayable": "37231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133421000", "totalShareholderEquity": "60939000", "capitalLeaseObligations": "4768000", "otherCurrentLiabilities": "66437000", "totalCurrentLiabilities": "116885000", "otherNonCurrentLiabilities": "214767000", "totalNonCurrentLiabilities": "377198000", "cashAndShortTermInvestments": "7286000", "commonStockSharesOutstanding": "19729000", "intangibleAssetsExcludingGoodwill": "4947000", "cashAndCashEquivalentsAtCarryingValue": "7286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1401000", "operatingCashflow": "6641000", "capitalExpenditures": "6314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365000", "cashflowFromInvestment": "-6170000", "stockBasedCompensation": "516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108108000, "cost_of_revenue": 91448000, "gross_profit": 16660000, "research_and_development": 662000, "selling_general_admin": 7763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 563000, "depreciation_amortisation": 4564000, "ebitda": 5127000, "interest_expense": 2563000, "interest_income": null, "other_non_operating": null, "pretax_income": -43034000, "tax_provision": -1699000, "effective_tax_rate": null, "net_income": -41836000, "net_income_continuing_ops": -41335000, "net_income_to_common": -41836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7286000, "short_term_investments": null, "net_receivables": 99303000, "inventory": 124694000, "other_current_assets": null, "total_current_assets": 236653000, "net_ppe": null, "goodwill": null, "intangible_assets": 4947000, "goodwill_and_intangibles": 4947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 329001000, "total_assets": 565654000, "short_term_debt": 13217000, "accounts_payable": 37231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116885000, "long_term_debt": 116382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 377198000, "total_liabilities": 494083000, "total_debt": 129599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72997000, "total_equity": 60939000, "shares_outstanding": 19729000, "operating_cash_flow": 6641000, "stock_based_compensation": 516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 365000, "free_cash_flow": 12955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "563000", "ebitda": "5127000", "netIncome": "-41836000", "grossProfit": "16660000", "depreciation": "None", "totalRevenue": "108108000", "costOfRevenue": "91448000", "interestIncome": "None", "incomeBeforeTax": "-43034000", "interestExpense": "2563000", "operatingIncome": "-41577000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1699000", "reportedCurrency": "USD", "netInterestIncome": "-2563000", "nonInterestIncome": "None", "operatingExpenses": "58237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "662000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4564000", "sellingGeneralAndAdministrative": "7763000", "netIncomeFromContinuingOperations": "-41335000" }, "balance": { "goodwill": "None", "inventory": "124694000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "565654000", "longTermDebt": "116382000", "shortTermDebt": "13217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4947000", "reportedCurrency": "USD", "retainedEarnings": "-72997000", "totalLiabilities": "494083000", "otherCurrentAssets": "5370000", "totalCurrentAssets": "236653000", "currentLongTermDebt": "12271000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "99303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329001000", "currentAccountsPayable": "37231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133421000", "totalShareholderEquity": "60939000", "capitalLeaseObligations": "4768000", "otherCurrentLiabilities": "66437000", "totalCurrentLiabilities": "116885000", "otherNonCurrentLiabilities": "214767000", "totalNonCurrentLiabilities": "377198000", "cashAndShortTermInvestments": "7286000", "commonStockSharesOutstanding": "19729000", "intangibleAssetsExcludingGoodwill": "4947000", "cashAndCashEquivalentsAtCarryingValue": "7286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1401000", "operatingCashflow": "6641000", "capitalExpenditures": "6314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "365000", "cashflowFromInvestment": "-6170000", "stockBasedCompensation": "516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4571000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 102218000, "cost_of_revenue": 84490000, "gross_profit": 17728000, "ebit": 2782000, "ebitda": 7164000, "pretax_income": 1311000, "tax_provision": 76000, "net_income": 809000, "net_income_to_common": 809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6070000, "total_current_assets": 242536000, "total_assets": 506114000, "short_term_debt": 14554000, "long_term_debt": 114182000, "total_debt": 128736000, "total_liabilities": 391829000, "total_equity": 104444000, "shares_outstanding": 19729000, "goodwill_and_intangibles": 4727000 }, "cash_flow": { "operating_cash_flow": -3222000, "capital_expenditure": 4129000, "free_cash_flow": 907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216267, "ticker_id": 222, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2782000", "ebitda": "7164000", "netIncome": "809000", "grossProfit": "17728000", "depreciation": "None", "totalRevenue": "102218000", "costOfRevenue": "84490000", "interestIncome": "2370000", "incomeBeforeTax": "1311000", "interestExpense": "2468000", "operatingIncome": "1722000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "76000", "reportedCurrency": "USD", "netInterestIncome": "-2468000", "nonInterestIncome": "None", "operatingExpenses": "16006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4382000", "sellingGeneralAndAdministrative": "11821000", "netIncomeFromContinuingOperations": "1235000" }, "balance": { "goodwill": "None", "inventory": "130748000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "506114000", "longTermDebt": "114182000", "shortTermDebt": "14554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4727000", "reportedCurrency": "USD", "retainedEarnings": "-31161000", "totalLiabilities": "391829000", "otherCurrentAssets": "7437000", "totalCurrentAssets": "242536000", "currentLongTermDebt": "13608000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "98281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263578000", "currentAccountsPayable": "43489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160956000", "shortLongTermDebtTotal": "132658000", "totalShareholderEquity": "104444000", "capitalLeaseObligations": "4868000", "otherCurrentLiabilities": "60715000", "totalCurrentLiabilities": "118758000", "otherNonCurrentLiabilities": "114590000", "totalNonCurrentLiabilities": "273071000", "cashAndShortTermInvestments": "6070000", "commonStockSharesOutstanding": "19729000", "intangibleAssetsExcludingGoodwill": "4727000", "cashAndCashEquivalentsAtCarryingValue": "6070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "809000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3222000", "capitalExpenditures": "4129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3919000", "cashflowFromInvestment": "-3955000", "stockBasedCompensation": "520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102218000, "cost_of_revenue": 84490000, "gross_profit": 17728000, "research_and_development": null, "selling_general_admin": 11821000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2782000, "depreciation_amortisation": 4382000, "ebitda": 7164000, "interest_expense": 2468000, "interest_income": null, "other_non_operating": null, "pretax_income": 1311000, "tax_provision": 76000, "effective_tax_rate": null, "net_income": 809000, "net_income_continuing_ops": 1235000, "net_income_to_common": 809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6070000, "short_term_investments": null, "net_receivables": 98281000, "inventory": 130748000, "other_current_assets": null, "total_current_assets": 242536000, "net_ppe": null, "goodwill": null, "intangible_assets": 4727000, "goodwill_and_intangibles": 4727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 263578000, "total_assets": 506114000, "short_term_debt": 14554000, "accounts_payable": 43489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118758000, "long_term_debt": 114182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273071000, "total_liabilities": 391829000, "total_debt": 128736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31161000, "total_equity": 104444000, "shares_outstanding": 19729000, "operating_cash_flow": -3222000, "stock_based_compensation": 520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3919000, "free_cash_flow": 907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2782000", "ebitda": "7164000", "netIncome": "809000", "grossProfit": "17728000", "depreciation": "None", "totalRevenue": "102218000", "costOfRevenue": "84490000", "interestIncome": "2370000", "incomeBeforeTax": "1311000", "interestExpense": "2468000", "operatingIncome": "1722000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "76000", "reportedCurrency": "USD", "netInterestIncome": "-2468000", "nonInterestIncome": "None", "operatingExpenses": "16006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4382000", "sellingGeneralAndAdministrative": "11821000", "netIncomeFromContinuingOperations": "1235000" }, "balance": { "goodwill": "None", "inventory": "130748000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "506114000", "longTermDebt": "114182000", "shortTermDebt": "14554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4727000", "reportedCurrency": "USD", "retainedEarnings": "-31161000", "totalLiabilities": "391829000", "otherCurrentAssets": "7437000", "totalCurrentAssets": "242536000", "currentLongTermDebt": "13608000", "longTermInvestments": "2175000", "shortTermInvestments": "None", "currentNetReceivables": "98281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263578000", "currentAccountsPayable": "43489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160956000", "shortLongTermDebtTotal": "132658000", "totalShareholderEquity": "104444000", "capitalLeaseObligations": "4868000", "otherCurrentLiabilities": "60715000", "totalCurrentLiabilities": "118758000", "otherNonCurrentLiabilities": "114590000", "totalNonCurrentLiabilities": "273071000", "cashAndShortTermInvestments": "6070000", "commonStockSharesOutstanding": "19729000", "intangibleAssetsExcludingGoodwill": "4727000", "cashAndCashEquivalentsAtCarryingValue": "6070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "809000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3222000", "capitalExpenditures": "4129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3919000", "cashflowFromInvestment": "-3955000", "stockBasedCompensation": "520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4388000", "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": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "income_statement": { "revenue": 107211000, "cost_of_revenue": 85471000, "gross_profit": 21740000, "ebit": 4550000, "ebitda": 8904000, "pretax_income": 1148000, "tax_provision": 152000, "net_income": 423000, "net_income_to_common": 423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9475000, "total_current_assets": 248075000, "total_assets": 514588000, "short_term_debt": 15979000, "long_term_debt": 108307000, "total_debt": 124286000, "total_liabilities": 399008000, "total_equity": 106106000, "shares_outstanding": 19590000, "goodwill_and_intangibles": 4859000 }, "cash_flow": { "operating_cash_flow": -2714000, "capital_expenditure": 6369000, "free_cash_flow": 3655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 216268, "ticker_id": 222, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:51:42.497887+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4550000", "ebitda": "8904000", "netIncome": "423000", "grossProfit": "21740000", "depreciation": "None", "totalRevenue": "107211000", "costOfRevenue": "85471000", "interestIncome": "3482000", "incomeBeforeTax": "1148000", "interestExpense": "2245000", "operatingIncome": "3288000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-2245000", "nonInterestIncome": "None", "operatingExpenses": "18452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "105000", "costofGoodsAndServicesSold": "85471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4354000", "sellingGeneralAndAdministrative": "14093000", "netIncomeFromContinuingOperations": "996000" }, "balance": { "goodwill": "None", "inventory": "132054000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "514588000", "longTermDebt": "108307000", "shortTermDebt": "15979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4859000", "reportedCurrency": "USD", "retainedEarnings": "-31970000", "totalLiabilities": "399008000", "otherCurrentAssets": "7808000", "totalCurrentAssets": "248075000", "currentLongTermDebt": "15137000", "longTermInvestments": "86398000", "shortTermInvestments": "None", "currentNetReceivables": "98738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266513000", "currentAccountsPayable": "47358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156712000", "shortLongTermDebtTotal": "126998000", "totalShareholderEquity": "106106000", "capitalLeaseObligations": "3554000", "otherCurrentLiabilities": "62105000", "totalCurrentLiabilities": "125442000", "otherNonCurrentLiabilities": "163227000", "totalNonCurrentLiabilities": "273566000", "cashAndShortTermInvestments": "9475000", "commonStockSharesOutstanding": "19590000", "intangibleAssetsExcludingGoodwill": "4859000", "cashAndCashEquivalentsAtCarryingValue": "9475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2714000", "capitalExpenditures": "6369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12406000", "cashflowFromInvestment": "-6203000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3489000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107211000, "cost_of_revenue": 85471000, "gross_profit": 21740000, "research_and_development": null, "selling_general_admin": 14093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4550000, "depreciation_amortisation": 4354000, "ebitda": 8904000, "interest_expense": 2245000, "interest_income": null, "other_non_operating": null, "pretax_income": 1148000, "tax_provision": 152000, "effective_tax_rate": null, "net_income": 423000, "net_income_continuing_ops": 996000, "net_income_to_common": 423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9475000, "short_term_investments": null, "net_receivables": 98738000, "inventory": 132054000, "other_current_assets": null, "total_current_assets": 248075000, "net_ppe": null, "goodwill": null, "intangible_assets": 4859000, "goodwill_and_intangibles": 4859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 266513000, "total_assets": 514588000, "short_term_debt": 15979000, "accounts_payable": 47358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125442000, "long_term_debt": 108307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273566000, "total_liabilities": 399008000, "total_debt": 124286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31970000, "total_equity": 106106000, "shares_outstanding": 19590000, "operating_cash_flow": -2714000, "stock_based_compensation": 483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12406000, "free_cash_flow": 3655000, "net_change_in_cash": 3489000 }, "raw_data": { "income": { "ebit": "4550000", "ebitda": "8904000", "netIncome": "423000", "grossProfit": "21740000", "depreciation": "None", "totalRevenue": "107211000", "costOfRevenue": "85471000", "interestIncome": "3482000", "incomeBeforeTax": "1148000", "interestExpense": "2245000", "operatingIncome": "3288000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-2245000", "nonInterestIncome": "None", "operatingExpenses": "18452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "105000", "costofGoodsAndServicesSold": "85471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4354000", "sellingGeneralAndAdministrative": "14093000", "netIncomeFromContinuingOperations": "996000" }, "balance": { "goodwill": "None", "inventory": "132054000", "commonStock": "19729000", "currentDebt": "None", "investments": "None", "totalAssets": "514588000", "longTermDebt": "108307000", "shortTermDebt": "15979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4859000", "reportedCurrency": "USD", "retainedEarnings": "-31970000", "totalLiabilities": "399008000", "otherCurrentAssets": "7808000", "totalCurrentAssets": "248075000", "currentLongTermDebt": "15137000", "longTermInvestments": "86398000", "shortTermInvestments": "None", "currentNetReceivables": "98738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266513000", "currentAccountsPayable": "47358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156712000", "shortLongTermDebtTotal": "126998000", "totalShareholderEquity": "106106000", "capitalLeaseObligations": "3554000", "otherCurrentLiabilities": "62105000", "totalCurrentLiabilities": "125442000", "otherNonCurrentLiabilities": "163227000", "totalNonCurrentLiabilities": "273566000", "cashAndShortTermInvestments": "9475000", "commonStockSharesOutstanding": "19590000", "intangibleAssetsExcludingGoodwill": "4859000", "cashAndCashEquivalentsAtCarryingValue": "9475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2714000", "capitalExpenditures": "6369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12406000", "cashflowFromInvestment": "-6203000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3489000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" } ], "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" ] } } }