{ "ticker": { "uuid": "a53259bf-753f-4470-b85d-d5910572a691", "symbol": "STKS", "name": "One Group Hospitality Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/a53259bf-753f-4470-b85d-d5910572a691/", "api_url": "https://sharemaestro.com/factors/api/tickers/a53259bf-753f-4470-b85d-d5910572a691/" }, "ticker_metadata": { "id": 8401, "uuid": "a53259bf-753f-4470-b85d-d5910572a691", "symbol": "STKS", "name": "One Group Hospitality Inc", "asset_type": "equity", "market_cap": 62813000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "ONE Group Hospitality, Inc., a hospitality company, develops, owns, operates, manages and licenses restaurants and lounges globally. The company is headquartered in Denver, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a53259bf-753f-4470-b85d-d5910572a691", "symbol": "STKS", "name": "One Group Hospitality Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/a53259bf-753f-4470-b85d-d5910572a691/", "api_url": "https://sharemaestro.com/factors/api/tickers/a53259bf-753f-4470-b85d-d5910572a691/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.92, "quality": 0.11, "momentum": 0.04, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.84, "market_cap": 57560556.24, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1774, "shareholder_yield": 0, "roe": -0.7528, "piotroski_f_score": 4, "momentum_12_1": -0.4366, "volatility_252d": 0.6556 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:38.369187+00:00", "batch_id": "" }, "size": { "price_close": 1.84, "market_cap": 57560556.24, "market_cap_usd": 57560556.24, "enterprise_value": 399983556.24, "shares_outstanding": 31282911, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4814, "ptbv_ratio": null, "ps_ratio": 0.0713, "pcf_ratio": 1.3251, "pfcf_ratio": 0.5958, "ev_ebitda": 5.6381, "ev_ebit": 14.3698, "ev_sales": 0.4954, "ev_fcf": 4.1403, "earnings_yield": null, "fcf_yield": 0.2415, "price_to_sales": 0.0713, "price_to_book": 0.4814, "price_to_cashflow": 1.3251, "ebitda_to_ev": 0.1774, "sales_yield": 2.0186 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1373, "operating_margin": 0.0345, "net_margin": -0.1115, "ebitda_margin": 0.0879, "fcf_margin": 0.1197, "roe": -0.7528, "roa": -0.1026, "roic": 0.0452, "roc_greenblatt": null, "asset_turnover": 0.9204, "cash_conversion": -1.0733, "accruals_ratio": -0.1521, "sbc_to_revenue": 0.0061, "piotroski_f_score": 4, "altman_z_score": 0.8123, "earnings_stability_5y": 2.0401, "revenue_stability_5y": 0.6841, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1264, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.3717, "net_debt_to_ebitda": 4.8267, "debt_to_assets": 0.3979, "interest_coverage": 0.6785, "current_ratio": 0.357, "quick_ratio": 0.2847, "net_debt": 342423000, "local_beta": -0.0015, "volatility_252d": 0.6556, "volatility_60d": 1.2537, "max_drawdown_12m": -0.6667, "risk_adjusted_momentum": -0.666 }, "growth": { "revenue_growth_1y": 0.0099, "revenue_growth_3y_cagr": 0.3652, "revenue_growth_5y_cagr": 0.4152, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1409, "book_value_growth_1y": -0.4349, "revenue_growth": 0.0099, "earnings_growth": null }, "momentum": { "price_return_1m": -0.08, "price_return_3m": -0.0754, "price_return_6m": -0.0564, "price_return_9m": -0.3309, "price_return_12m": -0.4817, "price_return_12m_ex1m": -0.4366, "momentum_6m": -0.0564, "momentum_12m": -0.4817, "momentum_12_1": -0.4366, "distance_from_52w_high": -0.6413, "distance_from_52w_low": 0.076, "relative_strength": -0.6396 }, "raw_ttm": { "revenue_ttm": 807409000, "gross_profit_ttm": 110847000, "ebit_ttm": 27835000, "ebitda_ttm": 70943000, "net_income_ttm": -90014000, "eps_diluted_ttm": -2.8774, "operating_cash_flow_ttm": 43439000, "capital_expenditure_ttm": 53169000, "fcf_ttm": 96608000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41022000, "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_current_liabilities": 130178000, "net_ppe": null, "total_assets": 877208000, "total_debt": 349043000, "total_equity": 119566000, "net_working_capital": -66857000, "book_value_per_share": 3.8221, "retained_earnings": -90014000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -165156000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 4, "rank_ev_ebitda": 15, "rank_ev_ebit": 56, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 94, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 89, "rank_fcf_margin": 66, "rank_piotroski": 74, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 95 }, "composites": { "value_composite": 8, "quality_composite": 89, "momentum_composite": 96, "growth_composite": 77, "yield_composite": 84, "svqf_composite": 69, "vc1_composite": 4, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 62, "overall_composite": 47, "quality_value_composite": 0.3181, "os_score": 0.53, "value_percentile": 0.92, "quality_percentile": 0.11, "momentum_percentile": 0.04, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 73, "all_cap_buyback_rank": 90, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 62, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2214, "ticker_id": 8401, "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": "2026-06-07T06:49:38.369187+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.84, "market_cap": 57560556.24, "market_cap_usd": 57560556.24, "enterprise_value": 399983556.24, "shares_outstanding": 31282911, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.48141241, "ptbv_ratio": null, "ps_ratio": 0.07129046, "pcf_ratio": 1.32508935, "pfcf_ratio": 0.59581563, "ev_ebitda": 5.63809757, "ev_ebit": 14.36980622, "ev_sales": 0.4953915, "ev_fcf": 4.14027364, "earnings_yield": null, "fcf_yield": 0.24152993, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1372873, "operating_margin": 0.03447447, "net_margin": -0.11148501, "ebitda_margin": 0.08786501, "fcf_margin": 0.11965187, "roe": -0.75283944, "roa": -0.1026142, "roic": 0.04518776, "roc_greenblatt": null, "asset_turnover": 0.9204305, "cash_conversion": -1.07325527, "accruals_ratio": -0.15213382, "sbc_to_revenue": 0.00612081, "debt_to_equity": 6.37174448, "net_debt_to_ebitda": 4.82673414, "debt_to_assets": 0.39790221, "interest_coverage": 0.67853835, "current_ratio": 0.35699581, "quick_ratio": 0.28471785, "net_debt": 342423000, "revenue_growth_1y": 0.00992022, "revenue_growth_3y_cagr": 0.36523495, "revenue_growth_5y_cagr": 0.41518836, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14091859, "book_value_growth_1y": -0.43490514, "piotroski_f_score": 4, "altman_z_score": 0.81231017, "earnings_stability_5y": 2.040059, "revenue_stability_5y": 0.684117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08, "price_return_3m": -0.07537688, "price_return_6m": -0.05641026, "price_return_9m": -0.33090909, "price_return_12m": -0.48169014, "price_return_12m_ex1m": -0.43661972, "distance_from_52w_high": -0.64132554, "distance_from_52w_low": 0.07602339, "relative_strength": -0.63963119, "local_beta": -0.0015, "volatility_252d": 0.655573, "volatility_60d": 1.253651, "max_drawdown_12m": -0.66666667, "revenue_ttm": 807409000, "gross_profit_ttm": 110847000, "ebit_ttm": 27835000, "ebitda_ttm": 70943000, "net_income_ttm": -90014000, "eps_diluted_ttm": -2.87741764, "operating_cash_flow_ttm": 43439000, "capital_expenditure_ttm": 53169000, "fcf_ttm": 96608000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41022000, "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_current_liabilities": 130178000, "net_ppe": null, "total_assets": 877208000, "total_debt": 349043000, "total_equity": 119566000, "net_working_capital": -66857000, "book_value_per_share": 3.82208676, "retained_earnings": -90014000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -165156000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 4, "rank_ev_ebitda": 15, "rank_ev_ebit": 56, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 94, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 89, "rank_fcf_margin": 66, "rank_piotroski": 74, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 95, "value_composite": 8, "quality_composite": 89, "momentum_composite": 96, "growth_composite": 77, "yield_composite": 84, "svqf_composite": 69, "vc1_composite": 4, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 62, "overall_composite": 47, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 73, "all_cap_buyback_rank": 90, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.84, "os": 0.53, "value": 0.92, "quality": 0.11, "momentum": 0.04, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.7528, "momentum_12_1": -0.4366, "complete_fields": { "id": 2214, "ticker_id": 8401, "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": "2026-06-07T06:49:38.369187+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.84, "market_cap": 57560556.24, "market_cap_usd": 57560556.24, "enterprise_value": 399983556.24, "shares_outstanding": 31282911, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.48141241, "ptbv_ratio": null, "ps_ratio": 0.07129046, "pcf_ratio": 1.32508935, "pfcf_ratio": 0.59581563, "ev_ebitda": 5.63809757, "ev_ebit": 14.36980622, "ev_sales": 0.4953915, "ev_fcf": 4.14027364, "earnings_yield": null, "fcf_yield": 0.24152993, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1372873, "operating_margin": 0.03447447, "net_margin": -0.11148501, "ebitda_margin": 0.08786501, "fcf_margin": 0.11965187, "roe": -0.75283944, "roa": -0.1026142, "roic": 0.04518776, "roc_greenblatt": null, "asset_turnover": 0.9204305, "cash_conversion": -1.07325527, "accruals_ratio": -0.15213382, "sbc_to_revenue": 0.00612081, "debt_to_equity": 6.37174448, "net_debt_to_ebitda": 4.82673414, "debt_to_assets": 0.39790221, "interest_coverage": 0.67853835, "current_ratio": 0.35699581, "quick_ratio": 0.28471785, "net_debt": 342423000, "revenue_growth_1y": 0.00992022, "revenue_growth_3y_cagr": 0.36523495, "revenue_growth_5y_cagr": 0.41518836, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14091859, "book_value_growth_1y": -0.43490514, "piotroski_f_score": 4, "altman_z_score": 0.81231017, "earnings_stability_5y": 2.040059, "revenue_stability_5y": 0.684117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08, "price_return_3m": -0.07537688, "price_return_6m": -0.05641026, "price_return_9m": -0.33090909, "price_return_12m": -0.48169014, "price_return_12m_ex1m": -0.43661972, "distance_from_52w_high": -0.64132554, "distance_from_52w_low": 0.07602339, "relative_strength": -0.63963119, "local_beta": -0.0015, "volatility_252d": 0.655573, "volatility_60d": 1.253651, "max_drawdown_12m": -0.66666667, "revenue_ttm": 807409000, "gross_profit_ttm": 110847000, "ebit_ttm": 27835000, "ebitda_ttm": 70943000, "net_income_ttm": -90014000, "eps_diluted_ttm": -2.87741764, "operating_cash_flow_ttm": 43439000, "capital_expenditure_ttm": 53169000, "fcf_ttm": 96608000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41022000, "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_current_liabilities": 130178000, "net_ppe": null, "total_assets": 877208000, "total_debt": 349043000, "total_equity": 119566000, "net_working_capital": -66857000, "book_value_per_share": 3.82208676, "retained_earnings": -90014000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -165156000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 4, "rank_ev_ebitda": 15, "rank_ev_ebit": 56, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 94, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 89, "rank_fcf_margin": 66, "rank_piotroski": 74, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 95, "value_composite": 8, "quality_composite": 89, "momentum_composite": 96, "growth_composite": 77, "yield_composite": 84, "svqf_composite": 69, "vc1_composite": 4, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 62, "overall_composite": 47, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 73, "all_cap_buyback_rank": 90, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "ebit": 43759000, "ebitda": 86951000, "pretax_income": -32901000, "tax_provision": 60684000, "net_income": -92241000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 357118000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31015129, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 30312000, "capital_expenditure": 57591000, "free_cash_flow": 87903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177223, "ticker_id": 8401, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43759000", "ebitda": "86951000", "netIncome": "-92241000", "grossProfit": "95881000", "depreciation": "None", "totalRevenue": "805722000", "costOfRevenue": "709841000", "interestIncome": "None", "incomeBeforeTax": "-32901000", "interestExpense": "40902000", "operatingIncome": "43759000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "60684000", "reportedCurrency": "USD", "netInterestIncome": "-40902000", "nonInterestIncome": "None", "operatingExpenses": "52122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43192000", "sellingGeneralAndAdministrative": "52540000", "netIncomeFromContinuingOperations": "-93585000" }, "balance": { "goodwill": "155783000", "inventory": "9839000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884196000", "longTermDebt": "334013000", "shortTermDebt": "23105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128988000", "reportedCurrency": "USD", "retainedEarnings": "-93216000", "totalLiabilities": "772720000", "otherCurrentAssets": "8020000", "totalCurrentAssets": "56896000", "currentLongTermDebt": "9302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "827300000", "currentAccountsPayable": "36633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651103000", "totalShareholderEquity": "115465000", "capitalLeaseObligations": "307788000", "otherCurrentLiabilities": "66659000", "totalCurrentLiabilities": "133216000", "otherNonCurrentLiabilities": "6319000", "totalNonCurrentLiabilities": "639504000", "cashAndShortTermInvestments": "4168000", "commonStockSharesOutstanding": "31015129", "intangibleAssetsExcludingGoodwill": "128988000", "cashAndCashEquivalentsAtCarryingValue": "4168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1636000", "operatingCashflow": "30312000", "capitalExpenditures": "57591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3868000", "cashflowFromInvestment": "-57591000", "stockBasedCompensation": "5440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805722000, "cost_of_revenue": 709841000, "gross_profit": 95881000, "research_and_development": null, "selling_general_admin": 52540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43759000, "depreciation_amortisation": 43192000, "ebitda": 86951000, "interest_expense": 40902000, "interest_income": null, "other_non_operating": null, "pretax_income": -32901000, "tax_provision": 60684000, "effective_tax_rate": null, "net_income": -92241000, "net_income_continuing_ops": -93585000, "net_income_to_common": -92241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4168000, "short_term_investments": null, "net_receivables": 34869000, "inventory": 9839000, "other_current_assets": null, "total_current_assets": 56896000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 128988000, "goodwill_and_intangibles": 284771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 827300000, "total_assets": 884196000, "short_term_debt": 23105000, "accounts_payable": 36633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133216000, "long_term_debt": 334013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 639504000, "total_liabilities": 772720000, "total_debt": 357118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93216000, "total_equity": 115465000, "shares_outstanding": 31015129, "operating_cash_flow": 30312000, "stock_based_compensation": 5440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3868000, "free_cash_flow": 87903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43759000", "ebitda": "86951000", "netIncome": "-92241000", "grossProfit": "95881000", "depreciation": "None", "totalRevenue": "805722000", "costOfRevenue": "709841000", "interestIncome": "None", "incomeBeforeTax": "-32901000", "interestExpense": "40902000", "operatingIncome": "43759000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "60684000", "reportedCurrency": "USD", "netInterestIncome": "-40902000", "nonInterestIncome": "None", "operatingExpenses": "52122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43192000", "sellingGeneralAndAdministrative": "52540000", "netIncomeFromContinuingOperations": "-93585000" }, "balance": { "goodwill": "155783000", "inventory": "9839000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884196000", "longTermDebt": "334013000", "shortTermDebt": "23105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128988000", "reportedCurrency": "USD", "retainedEarnings": "-93216000", "totalLiabilities": "772720000", "otherCurrentAssets": "8020000", "totalCurrentAssets": "56896000", "currentLongTermDebt": "9302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "827300000", "currentAccountsPayable": "36633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651103000", "totalShareholderEquity": "115465000", "capitalLeaseObligations": "307788000", "otherCurrentLiabilities": "66659000", "totalCurrentLiabilities": "133216000", "otherNonCurrentLiabilities": "6319000", "totalNonCurrentLiabilities": "639504000", "cashAndShortTermInvestments": "4168000", "commonStockSharesOutstanding": "31015129", "intangibleAssetsExcludingGoodwill": "128988000", "cashAndCashEquivalentsAtCarryingValue": "4168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1636000", "operatingCashflow": "30312000", "capitalExpenditures": "57591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3868000", "cashflowFromInvestment": "-57591000", "stockBasedCompensation": "5440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 673344000, "cost_of_revenue": 550592000, "gross_profit": 122752000, "ebit": 6622000, "ebitda": 40718000, "pretax_income": -24487000, "tax_provision": -7834000, "net_income": -15824000, "net_income_to_common": -15824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27576000, "total_current_assets": 69326000, "total_assets": 959353000, "short_term_debt": 21123000, "long_term_debt": 328110000, "total_debt": 349233000, "total_liabilities": 756748000, "total_equity": 205250000, "shares_outstanding": 31155000, "goodwill_and_intangibles": 288894000 }, "cash_flow": { "operating_cash_flow": 44188000, "capital_expenditure": 71555000, "free_cash_flow": 115743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177228, "ticker_id": 8401, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6622000", "ebitda": "40718000", "netIncome": "-15824000", "grossProfit": "122752000", "depreciation": "None", "totalRevenue": "673344000", "costOfRevenue": "550592000", "interestIncome": "None", "incomeBeforeTax": "-24487000", "interestExpense": "31109000", "operatingIncome": "10771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7834000", "reportedCurrency": "USD", "netInterestIncome": "-31109000", "nonInterestIncome": "None", "operatingExpenses": "111981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34096000", "sellingGeneralAndAdministrative": "44170000", "netIncomeFromContinuingOperations": "-16653000" }, "balance": { "goodwill": "155783000", "inventory": "11318000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "959353000", "longTermDebt": "328110000", "shortTermDebt": "21123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133111000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "756748000", "otherCurrentAssets": "7285000", "totalCurrentAssets": "69326000", "currentLongTermDebt": "6125000", "longTermInvestments": "None", "shortTermInvestments": "499000", "currentNetReceivables": "23147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "890027000", "currentAccountsPayable": "30883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641018000", "totalShareholderEquity": "205250000", "capitalLeaseObligations": "306783000", "otherCurrentLiabilities": "61958000", "totalCurrentLiabilities": "131095000", "otherNonCurrentLiabilities": "5758000", "totalNonCurrentLiabilities": "625653000", "cashAndShortTermInvestments": "27576000", "commonStockSharesOutstanding": "31155000", "intangibleAssetsExcludingGoodwill": "133111000", "cashAndCashEquivalentsAtCarryingValue": "27576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-729000", "operatingCashflow": "44188000", "capitalExpenditures": "71555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "404336000", "cashflowFromInvestment": "-441393000", "stockBasedCompensation": "6017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 673344000, "cost_of_revenue": 550592000, "gross_profit": 122752000, "research_and_development": null, "selling_general_admin": 44170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6622000, "depreciation_amortisation": 34096000, "ebitda": 40718000, "interest_expense": 31109000, "interest_income": null, "other_non_operating": null, "pretax_income": -24487000, "tax_provision": -7834000, "effective_tax_rate": null, "net_income": -15824000, "net_income_continuing_ops": -16653000, "net_income_to_common": -15824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27576000, "short_term_investments": 499000, "net_receivables": 23147000, "inventory": 11318000, "other_current_assets": null, "total_current_assets": 69326000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 133111000, "goodwill_and_intangibles": 288894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 890027000, "total_assets": 959353000, "short_term_debt": 21123000, "accounts_payable": 30883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131095000, "long_term_debt": 328110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625653000, "total_liabilities": 756748000, "total_debt": 349233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 205250000, "shares_outstanding": 31155000, "operating_cash_flow": 44188000, "stock_based_compensation": 6017000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 404336000, "free_cash_flow": 115743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6622000", "ebitda": "40718000", "netIncome": "-15824000", "grossProfit": "122752000", "depreciation": "None", "totalRevenue": "673344000", "costOfRevenue": "550592000", "interestIncome": "None", "incomeBeforeTax": "-24487000", "interestExpense": "31109000", "operatingIncome": "10771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7834000", "reportedCurrency": "USD", "netInterestIncome": "-31109000", "nonInterestIncome": "None", "operatingExpenses": "111981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34096000", "sellingGeneralAndAdministrative": "44170000", "netIncomeFromContinuingOperations": "-16653000" }, "balance": { "goodwill": "155783000", "inventory": "11318000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "959353000", "longTermDebt": "328110000", "shortTermDebt": "21123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133111000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "756748000", "otherCurrentAssets": "7285000", "totalCurrentAssets": "69326000", "currentLongTermDebt": "6125000", "longTermInvestments": "None", "shortTermInvestments": "499000", "currentNetReceivables": "23147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "890027000", "currentAccountsPayable": "30883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641018000", "totalShareholderEquity": "205250000", "capitalLeaseObligations": "306783000", "otherCurrentLiabilities": "61958000", "totalCurrentLiabilities": "131095000", "otherNonCurrentLiabilities": "5758000", "totalNonCurrentLiabilities": "625653000", "cashAndShortTermInvestments": "27576000", "commonStockSharesOutstanding": "31155000", "intangibleAssetsExcludingGoodwill": "133111000", "cashAndCashEquivalentsAtCarryingValue": "27576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-729000", "operatingCashflow": "44188000", "capitalExpenditures": "71555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "404336000", "cashflowFromInvestment": "-441393000", "stockBasedCompensation": "6017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 332769000, "cost_of_revenue": 266977000, "gross_profit": 65792000, "ebit": 18356000, "ebitda": 34020000, "pretax_income": 2266000, "tax_provision": -1760000, "net_income": 4718000, "net_income_to_common": 4718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21047000, "total_current_assets": 46680000, "total_assets": 317245000, "short_term_debt": 8397000, "long_term_debt": 70410000, "total_debt": 78807000, "total_liabilities": 249885000, "total_equity": 69176000, "shares_outstanding": 32287864, "goodwill_and_intangibles": 15306000 }, "cash_flow": { "operating_cash_flow": 30781000, "capital_expenditure": 53550000, "free_cash_flow": 84331000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177233, "ticker_id": 8401, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18356000", "ebitda": "34020000", "netIncome": "4718000", "grossProfit": "65792000", "depreciation": "None", "totalRevenue": "332769000", "costOfRevenue": "266977000", "interestIncome": "None", "incomeBeforeTax": "2266000", "interestExpense": "7028000", "operatingIncome": "9294000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1760000", "reportedCurrency": "USD", "netInterestIncome": "-5828000", "nonInterestIncome": "None", "operatingExpenses": "56498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15664000", "sellingGeneralAndAdministrative": "30751000", "netIncomeFromContinuingOperations": "4474000" }, "balance": { "goodwill": "0", "inventory": "6184000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "317245000", "longTermDebt": "70410000", "shortTermDebt": "8397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15306000", "reportedCurrency": "USD", "retainedEarnings": "28884000", "totalLiabilities": "249885000", "otherCurrentAssets": "1809000", "totalCurrentAssets": "46680000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270565000", "currentAccountsPayable": "19089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199288000", "totalShareholderEquity": "69176000", "capitalLeaseObligations": "127378000", "otherCurrentLiabilities": "24331000", "totalCurrentLiabilities": "58162000", "otherNonCurrentLiabilities": "832000", "totalNonCurrentLiabilities": "191723000", "cashAndShortTermInvestments": "21047000", "commonStockSharesOutstanding": "32287864", "intangibleAssetsExcludingGoodwill": "15306000", "cashAndCashEquivalentsAtCarryingValue": "21047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4718000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-426000", "operatingCashflow": "30781000", "capitalExpenditures": "53550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11248000", "cashflowFromInvestment": "-53550000", "stockBasedCompensation": "5032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332769000, "cost_of_revenue": 266977000, "gross_profit": 65792000, "research_and_development": null, "selling_general_admin": 30751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18356000, "depreciation_amortisation": 15664000, "ebitda": 34020000, "interest_expense": 7028000, "interest_income": null, "other_non_operating": null, "pretax_income": 2266000, "tax_provision": -1760000, "effective_tax_rate": null, "net_income": 4718000, "net_income_continuing_ops": 4474000, "net_income_to_common": 4718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21047000, "short_term_investments": null, "net_receivables": 17640000, "inventory": 6184000, "other_current_assets": null, "total_current_assets": 46680000, "net_ppe": null, "goodwill": 0, "intangible_assets": 15306000, "goodwill_and_intangibles": 15306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 270565000, "total_assets": 317245000, "short_term_debt": 8397000, "accounts_payable": 19089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58162000, "long_term_debt": 70410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191723000, "total_liabilities": 249885000, "total_debt": 78807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28884000, "total_equity": 69176000, "shares_outstanding": 32287864, "operating_cash_flow": 30781000, "stock_based_compensation": 5032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53550000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11248000, "free_cash_flow": 84331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18356000", "ebitda": "34020000", "netIncome": "4718000", "grossProfit": "65792000", "depreciation": "None", "totalRevenue": "332769000", "costOfRevenue": "266977000", "interestIncome": "None", "incomeBeforeTax": "2266000", "interestExpense": "7028000", "operatingIncome": "9294000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1760000", "reportedCurrency": "USD", "netInterestIncome": "-5828000", "nonInterestIncome": "None", "operatingExpenses": "56498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15664000", "sellingGeneralAndAdministrative": "30751000", "netIncomeFromContinuingOperations": "4474000" }, "balance": { "goodwill": "0", "inventory": "6184000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "317245000", "longTermDebt": "70410000", "shortTermDebt": "8397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15306000", "reportedCurrency": "USD", "retainedEarnings": "28884000", "totalLiabilities": "249885000", "otherCurrentAssets": "1809000", "totalCurrentAssets": "46680000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270565000", "currentAccountsPayable": "19089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199288000", "totalShareholderEquity": "69176000", "capitalLeaseObligations": "127378000", "otherCurrentLiabilities": "24331000", "totalCurrentLiabilities": "58162000", "otherNonCurrentLiabilities": "832000", "totalNonCurrentLiabilities": "191723000", "cashAndShortTermInvestments": "21047000", "commonStockSharesOutstanding": "32287864", "intangibleAssetsExcludingGoodwill": "15306000", "cashAndCashEquivalentsAtCarryingValue": "21047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4718000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-426000", "operatingCashflow": "30781000", "capitalExpenditures": "53550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11248000", "cashflowFromInvestment": "-53550000", "stockBasedCompensation": "5032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 316638000, "cost_of_revenue": 250054000, "gross_profit": 66584000, "ebit": 16306000, "ebitda": 28440000, "pretax_income": 14193000, "tax_provision": 874000, "net_income": 13534000, "net_income_to_common": 13534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55121000, "total_current_assets": 78536000, "total_assets": 291024000, "short_term_debt": 7836000, "long_term_debt": 70544000, "total_debt": 78380000, "total_liabilities": 222434000, "total_equity": 69714000, "shares_outstanding": 33871797, "goodwill_and_intangibles": 15290000 }, "cash_flow": { "operating_cash_flow": 25251000, "capital_expenditure": 32629000, "free_cash_flow": 57880000, "dividends_paid": 138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177238, "ticker_id": 8401, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16306000", "ebitda": "28440000", "netIncome": "13534000", "grossProfit": "66584000", "depreciation": "None", "totalRevenue": "316638000", "costOfRevenue": "250054000", "interestIncome": "None", "incomeBeforeTax": "14193000", "interestExpense": "2113000", "operatingIncome": "16306000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "874000", "reportedCurrency": "USD", "netInterestIncome": "-2113000", "nonInterestIncome": "None", "operatingExpenses": "50278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12134000", "sellingGeneralAndAdministrative": "29081000", "netIncomeFromContinuingOperations": "13319000" }, "balance": { "goodwill": "None", "inventory": "5728000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "291024000", "longTermDebt": "70544000", "shortTermDebt": "7836000", "treasuryStock": "-7169000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15290000", "reportedCurrency": "USD", "retainedEarnings": "24166000", "totalLiabilities": "222434000", "otherCurrentAssets": "2091000", "totalCurrentAssets": "78536000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212488000", "currentAccountsPayable": "13055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94087000", "shortLongTermDebtTotal": "183627000", "totalShareholderEquity": "69714000", "capitalLeaseObligations": "111583000", "otherCurrentLiabilities": "18391000", "totalCurrentLiabilities": "45671000", "otherNonCurrentLiabilities": "972000", "totalNonCurrentLiabilities": "176763000", "cashAndShortTermInvestments": "55121000", "commonStockSharesOutstanding": "33871797", "intangibleAssetsExcludingGoodwill": "15290000", "cashAndCashEquivalentsAtCarryingValue": "55121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13319000", "profitLoss": "None", "dividendPayout": "138000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "25251000", "capitalExpenditures": "32629000", "changeInReceivables": "-3858000", "changeInExchangeRate": "None", "cashflowFromFinancing": "39102000", "cashflowFromInvestment": "-32629000", "stockBasedCompensation": "3985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316638000, "cost_of_revenue": 250054000, "gross_profit": 66584000, "research_and_development": null, "selling_general_admin": 29081000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16306000, "depreciation_amortisation": 12134000, "ebitda": 28440000, "interest_expense": 2113000, "interest_income": null, "other_non_operating": null, "pretax_income": 14193000, "tax_provision": 874000, "effective_tax_rate": null, "net_income": 13534000, "net_income_continuing_ops": 13319000, "net_income_to_common": 13534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55121000, "short_term_investments": null, "net_receivables": 15596000, "inventory": 5728000, "other_current_assets": null, "total_current_assets": 78536000, "net_ppe": null, "goodwill": null, "intangible_assets": 15290000, "goodwill_and_intangibles": 15290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212488000, "total_assets": 291024000, "short_term_debt": 7836000, "accounts_payable": 13055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45671000, "long_term_debt": 70544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176763000, "total_liabilities": 222434000, "total_debt": 78380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24166000, "total_equity": 69714000, "shares_outstanding": 33871797, "operating_cash_flow": 25251000, "stock_based_compensation": 3985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32629000, "dividends_paid": 138000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39102000, "free_cash_flow": 57880000, "net_change_in_cash": 31724000 }, "raw_data": { "income": { "ebit": "16306000", "ebitda": "28440000", "netIncome": "13534000", "grossProfit": "66584000", "depreciation": "None", "totalRevenue": "316638000", "costOfRevenue": "250054000", "interestIncome": "None", "incomeBeforeTax": "14193000", "interestExpense": "2113000", "operatingIncome": "16306000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "874000", "reportedCurrency": "USD", "netInterestIncome": "-2113000", "nonInterestIncome": "None", "operatingExpenses": "50278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12134000", "sellingGeneralAndAdministrative": "29081000", "netIncomeFromContinuingOperations": "13319000" }, "balance": { "goodwill": "None", "inventory": "5728000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "291024000", "longTermDebt": "70544000", "shortTermDebt": "7836000", "treasuryStock": "-7169000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15290000", "reportedCurrency": "USD", "retainedEarnings": "24166000", "totalLiabilities": "222434000", "otherCurrentAssets": "2091000", "totalCurrentAssets": "78536000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212488000", "currentAccountsPayable": "13055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94087000", "shortLongTermDebtTotal": "183627000", "totalShareholderEquity": "69714000", "capitalLeaseObligations": "111583000", "otherCurrentLiabilities": "18391000", "totalCurrentLiabilities": "45671000", "otherNonCurrentLiabilities": "972000", "totalNonCurrentLiabilities": "176763000", "cashAndShortTermInvestments": "55121000", "commonStockSharesOutstanding": "33871797", "intangibleAssetsExcludingGoodwill": "15290000", "cashAndCashEquivalentsAtCarryingValue": "55121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13319000", "profitLoss": "None", "dividendPayout": "138000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "25251000", "capitalExpenditures": "32629000", "changeInReceivables": "-3858000", "changeInExchangeRate": "None", "cashflowFromFinancing": "39102000", "cashflowFromInvestment": "-32629000", "stockBasedCompensation": "3985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 277178000, "cost_of_revenue": 211997000, "gross_profit": 65181000, "ebit": 27781000, "ebitda": 38571000, "pretax_income": 33534000, "tax_provision": 1586000, "net_income": 31348000, "net_income_to_common": 31348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23614000, "total_current_assets": 42927000, "total_assets": 229835000, "short_term_debt": 5896000, "long_term_debt": 23132000, "total_debt": 29028000, "total_liabilities": 169310000, "total_equity": 61434000, "shares_outstanding": 33794344, "goodwill_and_intangibles": 15505000 }, "cash_flow": { "operating_cash_flow": 30966000, "capital_expenditure": 11467000, "free_cash_flow": 42433000, "dividends_paid": 3615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177243, "ticker_id": 8401, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27781000", "ebitda": "38571000", "netIncome": "31348000", "grossProfit": "65181000", "depreciation": "None", "totalRevenue": "277178000", "costOfRevenue": "211997000", "interestIncome": "None", "incomeBeforeTax": "33534000", "interestExpense": "3780000", "operatingIncome": "19385000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1586000", "reportedCurrency": "USD", "netInterestIncome": "-3780000", "nonInterestIncome": "None", "operatingExpenses": "45796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17929000", "costofGoodsAndServicesSold": "211997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10790000", "sellingGeneralAndAdministrative": "26610000", "netIncomeFromContinuingOperations": "31948000" }, "balance": { "goodwill": "None", "inventory": "3915000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "229835000", "longTermDebt": "23132000", "shortTermDebt": "5896000", "treasuryStock": "-37000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15505000", "reportedCurrency": "USD", "retainedEarnings": "10632000", "totalLiabilities": "169310000", "otherCurrentAssets": "3666000", "totalCurrentAssets": "42927000", "currentLongTermDebt": "500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186908000", "currentAccountsPayable": "11094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155033000", "shortLongTermDebtTotal": "132644000", "totalShareholderEquity": "61434000", "capitalLeaseObligations": "109012000", "otherCurrentLiabilities": "19768000", "totalCurrentLiabilities": "42264000", "otherNonCurrentLiabilities": "298000", "totalNonCurrentLiabilities": "127046000", "cashAndShortTermInvestments": "23614000", "commonStockSharesOutstanding": "33794344", "intangibleAssetsExcludingGoodwill": "15505000", "cashAndCashEquivalentsAtCarryingValue": "23614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31948000", "profitLoss": "None", "dividendPayout": "3615000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1425000", "operatingCashflow": "30966000", "capitalExpenditures": "11467000", "changeInReceivables": "-5615000", "changeInExchangeRate": "5000", "cashflowFromFinancing": "-20275000", "cashflowFromInvestment": "-11467000", "stockBasedCompensation": "3248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-771000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277178000, "cost_of_revenue": 211997000, "gross_profit": 65181000, "research_and_development": null, "selling_general_admin": 26610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27781000, "depreciation_amortisation": 10790000, "ebitda": 38571000, "interest_expense": 3780000, "interest_income": null, "other_non_operating": null, "pretax_income": 33534000, "tax_provision": 1586000, "effective_tax_rate": null, "net_income": 31348000, "net_income_continuing_ops": 31948000, "net_income_to_common": 31348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23614000, "short_term_investments": null, "net_receivables": 11732000, "inventory": 3915000, "other_current_assets": null, "total_current_assets": 42927000, "net_ppe": null, "goodwill": null, "intangible_assets": 15505000, "goodwill_and_intangibles": 15505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 186908000, "total_assets": 229835000, "short_term_debt": 5896000, "accounts_payable": 11094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42264000, "long_term_debt": 23132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127046000, "total_liabilities": 169310000, "total_debt": 29028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10632000, "total_equity": 61434000, "shares_outstanding": 33794344, "operating_cash_flow": 30966000, "stock_based_compensation": 3248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11467000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11467000, "dividends_paid": 3615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20275000, "free_cash_flow": 42433000, "net_change_in_cash": -771000 }, "raw_data": { "income": { "ebit": "27781000", "ebitda": "38571000", "netIncome": "31348000", "grossProfit": "65181000", "depreciation": "None", "totalRevenue": "277178000", "costOfRevenue": "211997000", "interestIncome": "None", "incomeBeforeTax": "33534000", "interestExpense": "3780000", "operatingIncome": "19385000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1586000", "reportedCurrency": "USD", "netInterestIncome": "-3780000", "nonInterestIncome": "None", "operatingExpenses": "45796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17929000", "costofGoodsAndServicesSold": "211997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10790000", "sellingGeneralAndAdministrative": "26610000", "netIncomeFromContinuingOperations": "31948000" }, "balance": { "goodwill": "None", "inventory": "3915000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "229835000", "longTermDebt": "23132000", "shortTermDebt": "5896000", "treasuryStock": "-37000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15505000", "reportedCurrency": "USD", "retainedEarnings": "10632000", "totalLiabilities": "169310000", "otherCurrentAssets": "3666000", "totalCurrentAssets": "42927000", "currentLongTermDebt": "500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11732000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186908000", "currentAccountsPayable": "11094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155033000", "shortLongTermDebtTotal": "132644000", "totalShareholderEquity": "61434000", "capitalLeaseObligations": "109012000", "otherCurrentLiabilities": "19768000", "totalCurrentLiabilities": "42264000", "otherNonCurrentLiabilities": "298000", "totalNonCurrentLiabilities": "127046000", "cashAndShortTermInvestments": "23614000", "commonStockSharesOutstanding": "33794344", "intangibleAssetsExcludingGoodwill": "15505000", "cashAndCashEquivalentsAtCarryingValue": "23614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31948000", "profitLoss": "None", "dividendPayout": "3615000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1425000", "operatingCashflow": "30966000", "capitalExpenditures": "11467000", "changeInReceivables": "-5615000", "changeInExchangeRate": "5000", "cashflowFromFinancing": "-20275000", "cashflowFromInvestment": "-11467000", "stockBasedCompensation": "3248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-771000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 141943000, "cost_of_revenue": 121066000, "gross_profit": 20877000, "ebit": -3148000, "ebitda": 6966000, "pretax_income": -19023000, "tax_provision": -5400000, "net_income": -12825000, "net_income_to_common": -12825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24385000, "total_current_assets": 34376000, "total_assets": 215569000, "short_term_debt": 15462000, "long_term_debt": 45064000, "total_debt": 60526000, "total_liabilities": 193590000, "total_equity": 23179000, "shares_outstanding": 28909963, "goodwill_and_intangibles": 16313000 }, "cash_flow": { "operating_cash_flow": 431000, "capital_expenditure": 5787000, "free_cash_flow": 6218000, "dividends_paid": 88000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177248, "ticker_id": 8401, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3148000", "ebitda": "6966000", "netIncome": "-12825000", "grossProfit": "20877000", "depreciation": "None", "totalRevenue": "141943000", "costOfRevenue": "121066000", "interestIncome": "None", "incomeBeforeTax": "-19023000", "interestExpense": "5329000", "operatingIncome": "-13694000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5400000", "reportedCurrency": "USD", "netInterestIncome": "-5329000", "nonInterestIncome": "None", "operatingExpenses": "34571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10114000", "sellingGeneralAndAdministrative": "13922000", "netIncomeFromContinuingOperations": "-13623000" }, "balance": { "goodwill": "None", "inventory": "2490000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "215569000", "longTermDebt": "45064000", "shortTermDebt": "15462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16313000", "reportedCurrency": "USD", "retainedEarnings": "-20716000", "totalLiabilities": "193590000", "otherCurrentAssets": "1348000", "totalCurrentAssets": "34376000", "currentLongTermDebt": "10645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181193000", "currentAccountsPayable": "7404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148304000", "shortLongTermDebtTotal": "159095000", "totalShareholderEquity": "23179000", "capitalLeaseObligations": "103386000", "otherCurrentLiabilities": "14565000", "totalCurrentLiabilities": "40747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152843000", "cashAndShortTermInvestments": "24385000", "commonStockSharesOutstanding": "28909963", "intangibleAssetsExcludingGoodwill": "16313000", "cashAndCashEquivalentsAtCarryingValue": "24385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13623000", "profitLoss": "None", "dividendPayout": "88000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "568000", "operatingCashflow": "431000", "capitalExpenditures": "5787000", "changeInReceivables": "4378000", "changeInExchangeRate": "-27000", "cashflowFromFinancing": "17424000", "cashflowFromInvestment": "-5787000", "stockBasedCompensation": "1773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12041000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141943000, "cost_of_revenue": 121066000, "gross_profit": 20877000, "research_and_development": null, "selling_general_admin": 13922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3148000, "depreciation_amortisation": 10114000, "ebitda": 6966000, "interest_expense": 5329000, "interest_income": null, "other_non_operating": null, "pretax_income": -19023000, "tax_provision": -5400000, "effective_tax_rate": null, "net_income": -12825000, "net_income_continuing_ops": -13623000, "net_income_to_common": -12825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24385000, "short_term_investments": null, "net_receivables": 6153000, "inventory": 2490000, "other_current_assets": null, "total_current_assets": 34376000, "net_ppe": null, "goodwill": null, "intangible_assets": 16313000, "goodwill_and_intangibles": 16313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181193000, "total_assets": 215569000, "short_term_debt": 15462000, "accounts_payable": 7404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40747000, "long_term_debt": 45064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152843000, "total_liabilities": 193590000, "total_debt": 60526000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20716000, "total_equity": 23179000, "shares_outstanding": 28909963, "operating_cash_flow": 431000, "stock_based_compensation": 1773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5787000, "dividends_paid": 88000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17424000, "free_cash_flow": 6218000, "net_change_in_cash": 12041000 }, "raw_data": { "income": { "ebit": "-3148000", "ebitda": "6966000", "netIncome": "-12825000", "grossProfit": "20877000", "depreciation": "None", "totalRevenue": "141943000", "costOfRevenue": "121066000", "interestIncome": "None", "incomeBeforeTax": "-19023000", "interestExpense": "5329000", "operatingIncome": "-13694000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5400000", "reportedCurrency": "USD", "netInterestIncome": "-5329000", "nonInterestIncome": "None", "operatingExpenses": "34571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10114000", "sellingGeneralAndAdministrative": "13922000", "netIncomeFromContinuingOperations": "-13623000" }, "balance": { "goodwill": "None", "inventory": "2490000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "215569000", "longTermDebt": "45064000", "shortTermDebt": "15462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16313000", "reportedCurrency": "USD", "retainedEarnings": "-20716000", "totalLiabilities": "193590000", "otherCurrentAssets": "1348000", "totalCurrentAssets": "34376000", "currentLongTermDebt": "10645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181193000", "currentAccountsPayable": "7404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148304000", "shortLongTermDebtTotal": "159095000", "totalShareholderEquity": "23179000", "capitalLeaseObligations": "103386000", "otherCurrentLiabilities": "14565000", "totalCurrentLiabilities": "40747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152843000", "cashAndShortTermInvestments": "24385000", "commonStockSharesOutstanding": "28909963", "intangibleAssetsExcludingGoodwill": "16313000", "cashAndCashEquivalentsAtCarryingValue": "24385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13623000", "profitLoss": "None", "dividendPayout": "88000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "568000", "operatingCashflow": "431000", "capitalExpenditures": "5787000", "changeInReceivables": "4378000", "changeInExchangeRate": "-27000", "cashflowFromFinancing": "17424000", "cashflowFromInvestment": "-5787000", "stockBasedCompensation": "1773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12041000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 120681000, "cost_of_revenue": 95888000, "gross_profit": 24793000, "ebit": 8163000, "ebitda": 13567000, "pretax_income": 9979000, "tax_provision": -11154000, "net_income": 20831000, "net_income_to_common": 20831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12344000, "total_current_assets": 27141000, "total_assets": 206585000, "short_term_debt": 5146000, "long_term_debt": 45226000, "total_debt": 50372000, "total_liabilities": 172673000, "total_equity": 34314000, "shares_outstanding": 29636219, "goodwill_and_intangibles": 17183000 }, "cash_flow": { "operating_cash_flow": 8360000, "capital_expenditure": 4357000, "free_cash_flow": 12717000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177253, "ticker_id": 8401, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8163000", "ebitda": "13567000", "netIncome": "20831000", "grossProfit": "24793000", "depreciation": "None", "totalRevenue": "120681000", "costOfRevenue": "95888000", "interestIncome": "1954000", "incomeBeforeTax": "9979000", "interestExpense": "1954000", "operatingIncome": "12791000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-11154000", "reportedCurrency": "USD", "netInterestIncome": "-1954000", "nonInterestIncome": "None", "operatingExpenses": "12002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-858000", "costofGoodsAndServicesSold": "95888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5404000", "sellingGeneralAndAdministrative": "11472000", "netIncomeFromContinuingOperations": "21133000" }, "balance": { "goodwill": "None", "inventory": "3058000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "206585000", "longTermDebt": "45226000", "shortTermDebt": "5146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17183000", "reportedCurrency": "USD", "retainedEarnings": "-7891000", "totalLiabilities": "172673000", "otherCurrentAssets": "1047000", "totalCurrentAssets": "27141000", "currentLongTermDebt": "749000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179444000", "currentAccountsPayable": "8274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151580000", "shortLongTermDebtTotal": "148650000", "totalShareholderEquity": "34314000", "capitalLeaseObligations": "102675000", "otherCurrentLiabilities": "9163000", "totalCurrentLiabilities": "28133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144540000", "cashAndShortTermInvestments": "12344000", "commonStockSharesOutstanding": "29636219", "intangibleAssetsExcludingGoodwill": "17183000", "cashAndCashEquivalentsAtCarryingValue": "12344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21133000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-541000", "operatingCashflow": "8360000", "capitalExpenditures": "4357000", "changeInReceivables": "-2385000", "changeInExchangeRate": "-332000", "cashflowFromFinancing": "33121000", "cashflowFromInvestment": "-30397000", "stockBasedCompensation": "1306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10752000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120681000, "cost_of_revenue": 95888000, "gross_profit": 24793000, "research_and_development": null, "selling_general_admin": 11472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8163000, "depreciation_amortisation": 5404000, "ebitda": 13567000, "interest_expense": 1954000, "interest_income": null, "other_non_operating": null, "pretax_income": 9979000, "tax_provision": -11154000, "effective_tax_rate": null, "net_income": 20831000, "net_income_continuing_ops": 21133000, "net_income_to_common": 20831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12344000, "short_term_investments": null, "net_receivables": 10692000, "inventory": 3058000, "other_current_assets": null, "total_current_assets": 27141000, "net_ppe": null, "goodwill": null, "intangible_assets": 17183000, "goodwill_and_intangibles": 17183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 179444000, "total_assets": 206585000, "short_term_debt": 5146000, "accounts_payable": 8274000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28133000, "long_term_debt": 45226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144540000, "total_liabilities": 172673000, "total_debt": 50372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7891000, "total_equity": 34314000, "shares_outstanding": 29636219, "operating_cash_flow": 8360000, "stock_based_compensation": 1306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30397000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33121000, "free_cash_flow": 12717000, "net_change_in_cash": 10752000 }, "raw_data": { "income": { "ebit": "8163000", "ebitda": "13567000", "netIncome": "20831000", "grossProfit": "24793000", "depreciation": "None", "totalRevenue": "120681000", "costOfRevenue": "95888000", "interestIncome": "1954000", "incomeBeforeTax": "9979000", "interestExpense": "1954000", "operatingIncome": "12791000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-11154000", "reportedCurrency": "USD", "netInterestIncome": "-1954000", "nonInterestIncome": "None", "operatingExpenses": "12002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-858000", "costofGoodsAndServicesSold": "95888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5404000", "sellingGeneralAndAdministrative": "11472000", "netIncomeFromContinuingOperations": "21133000" }, "balance": { "goodwill": "None", "inventory": "3058000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "206585000", "longTermDebt": "45226000", "shortTermDebt": "5146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17183000", "reportedCurrency": "USD", "retainedEarnings": "-7891000", "totalLiabilities": "172673000", "otherCurrentAssets": "1047000", "totalCurrentAssets": "27141000", "currentLongTermDebt": "749000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179444000", "currentAccountsPayable": "8274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151580000", "shortLongTermDebtTotal": "148650000", "totalShareholderEquity": "34314000", "capitalLeaseObligations": "102675000", "otherCurrentLiabilities": "9163000", "totalCurrentLiabilities": "28133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144540000", "cashAndShortTermInvestments": "12344000", "commonStockSharesOutstanding": "29636219", "intangibleAssetsExcludingGoodwill": "17183000", "cashAndCashEquivalentsAtCarryingValue": "12344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21133000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-541000", "operatingCashflow": "8360000", "capitalExpenditures": "4357000", "changeInReceivables": "-2385000", "changeInExchangeRate": "-332000", "cashflowFromFinancing": "33121000", "cashflowFromInvestment": "-30397000", "stockBasedCompensation": "1306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10752000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 85601000, "cost_of_revenue": 64684000, "gross_profit": 20917000, "ebit": 5659000, "ebitda": 8483000, "pretax_income": 4620000, "tax_provision": 713000, "net_income": 3274000, "net_income_to_common": 3274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1592000, "total_current_assets": 11541000, "total_assets": 55979000, "short_term_debt": 3201000, "long_term_debt": 7118000, "total_debt": 10319000, "total_liabilities": 43917000, "total_equity": 12514000, "shares_outstanding": 28122445, "goodwill_and_intangibles": 7269000 }, "cash_flow": { "operating_cash_flow": 6444000, "capital_expenditure": 4102000, "free_cash_flow": 10546000, "dividends_paid": 163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177258, "ticker_id": 8401, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5659000", "ebitda": "8483000", "netIncome": "3274000", "grossProfit": "20917000", "depreciation": "None", "totalRevenue": "85601000", "costOfRevenue": "64684000", "interestIncome": "1193000", "incomeBeforeTax": "4620000", "interestExpense": "1193000", "operatingIncome": "5813000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "713000", "reportedCurrency": "USD", "netInterestIncome": "-1193000", "nonInterestIncome": "None", "operatingExpenses": "15073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2824000", "sellingGeneralAndAdministrative": "12484000", "netIncomeFromContinuingOperations": "3907000" }, "balance": { "goodwill": "None", "inventory": "1404000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "55979000", "longTermDebt": "7118000", "shortTermDebt": "3201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7269000", "reportedCurrency": "USD", "retainedEarnings": "-28722000", "totalLiabilities": "43917000", "otherCurrentAssets": "1276000", "totalCurrentAssets": "11541000", "currentLongTermDebt": "3201000", "longTermInvestments": "2684000", "shortTermInvestments": "None", "currentNetReceivables": "7269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44438000", "currentAccountsPayable": "5408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39347000", "shortLongTermDebtTotal": "10319000", "totalShareholderEquity": "12514000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6380000", "totalCurrentLiabilities": "17820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26097000", "cashAndShortTermInvestments": "1592000", "commonStockSharesOutstanding": "28122445", "intangibleAssetsExcludingGoodwill": "7269000", "cashAndCashEquivalentsAtCarryingValue": "1592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3907000", "profitLoss": "None", "dividendPayout": "163000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000", "operatingCashflow": "6444000", "capitalExpenditures": "4102000", "changeInReceivables": "-1209000", "changeInExchangeRate": "-754000", "cashflowFromFinancing": "-2184000", "cashflowFromInvestment": "-3462000", "stockBasedCompensation": "1313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85601000, "cost_of_revenue": 64684000, "gross_profit": 20917000, "research_and_development": 0, "selling_general_admin": 12484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5659000, "depreciation_amortisation": 2824000, "ebitda": 8483000, "interest_expense": 1193000, "interest_income": null, "other_non_operating": null, "pretax_income": 4620000, "tax_provision": 713000, "effective_tax_rate": null, "net_income": 3274000, "net_income_continuing_ops": 3907000, "net_income_to_common": 3274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1592000, "short_term_investments": null, "net_receivables": 7269000, "inventory": 1404000, "other_current_assets": null, "total_current_assets": 11541000, "net_ppe": null, "goodwill": null, "intangible_assets": 7269000, "goodwill_and_intangibles": 7269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44438000, "total_assets": 55979000, "short_term_debt": 3201000, "accounts_payable": 5408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17820000, "long_term_debt": 7118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26097000, "total_liabilities": 43917000, "total_debt": 10319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28722000, "total_equity": 12514000, "shares_outstanding": 28122445, "operating_cash_flow": 6444000, "stock_based_compensation": 1313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3462000, "dividends_paid": 163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2184000, "free_cash_flow": 10546000, "net_change_in_cash": 44000 }, "raw_data": { "income": { "ebit": "5659000", "ebitda": "8483000", "netIncome": "3274000", "grossProfit": "20917000", "depreciation": "None", "totalRevenue": "85601000", "costOfRevenue": "64684000", "interestIncome": "1193000", "incomeBeforeTax": "4620000", "interestExpense": "1193000", "operatingIncome": "5813000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "713000", "reportedCurrency": "USD", "netInterestIncome": "-1193000", "nonInterestIncome": "None", "operatingExpenses": "15073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2824000", "sellingGeneralAndAdministrative": "12484000", "netIncomeFromContinuingOperations": "3907000" }, "balance": { "goodwill": "None", "inventory": "1404000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "55979000", "longTermDebt": "7118000", "shortTermDebt": "3201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7269000", "reportedCurrency": "USD", "retainedEarnings": "-28722000", "totalLiabilities": "43917000", "otherCurrentAssets": "1276000", "totalCurrentAssets": "11541000", "currentLongTermDebt": "3201000", "longTermInvestments": "2684000", "shortTermInvestments": "None", "currentNetReceivables": "7269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44438000", "currentAccountsPayable": "5408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39347000", "shortLongTermDebtTotal": "10319000", "totalShareholderEquity": "12514000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6380000", "totalCurrentLiabilities": "17820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26097000", "cashAndShortTermInvestments": "1592000", "commonStockSharesOutstanding": "28122445", "intangibleAssetsExcludingGoodwill": "7269000", "cashAndCashEquivalentsAtCarryingValue": "1592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3907000", "profitLoss": "None", "dividendPayout": "163000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000", "operatingCashflow": "6444000", "capitalExpenditures": "4102000", "changeInReceivables": "-1209000", "changeInExchangeRate": "-754000", "cashflowFromFinancing": "-2184000", "cashflowFromInvestment": "-3462000", "stockBasedCompensation": "1313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "ebit": 17799000, "ebitda": 28204000, "pretax_income": 4151000, "tax_provision": 1162000, "net_income": 3202000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6620000, "total_current_assets": 46473000, "total_assets": 877208000, "short_term_debt": 23468000, "long_term_debt": 325575000, "total_debt": 349043000, "total_liabilities": 761844000, "total_equity": 119566000, "shares_outstanding": 31282911, "goodwill_and_intangibles": 284722000 }, "cash_flow": { "operating_cash_flow": 21667000, "capital_expenditure": 9923000, "free_cash_flow": 31590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177221, "ticker_id": 8401, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17799000", "ebitda": "28204000", "netIncome": "3202000", "grossProfit": "32841000", "depreciation": "None", "totalRevenue": "212816000", "costOfRevenue": "179975000", "interestIncome": "None", "incomeBeforeTax": "4151000", "interestExpense": "9746000", "operatingIncome": "17799000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1162000", "reportedCurrency": "USD", "netInterestIncome": "-9746000", "nonInterestIncome": "None", "operatingExpenses": "15042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10405000", "sellingGeneralAndAdministrative": "15022000", "netIncomeFromContinuingOperations": "2989000" }, "balance": { "goodwill": "155783000", "inventory": "9409000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "877208000", "longTermDebt": "325575000", "shortTermDebt": "23468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "128939000", "reportedCurrency": "USD", "retainedEarnings": "-90014000", "totalLiabilities": "761844000", "otherCurrentAssets": "7608000", "totalCurrentAssets": "46473000", "currentLongTermDebt": "9432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830735000", "currentAccountsPayable": "33612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644120000", "totalShareholderEquity": "119566000", "capitalLeaseObligations": "308522000", "otherCurrentLiabilities": "67081000", "totalCurrentLiabilities": "130178000", "otherNonCurrentLiabilities": "6221000", "totalNonCurrentLiabilities": "631666000", "cashAndShortTermInvestments": "6620000", "commonStockSharesOutstanding": "31282911", "intangibleAssetsExcludingGoodwill": "128939000", "cashAndCashEquivalentsAtCarryingValue": "6620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "420000", "operatingCashflow": "21667000", "capitalExpenditures": "9923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9572000", "cashflowFromInvestment": "-10117000", "stockBasedCompensation": "1134000", "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": "10405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212816000, "cost_of_revenue": 179975000, "gross_profit": 32841000, "research_and_development": null, "selling_general_admin": 15022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17799000, "depreciation_amortisation": 10405000, "ebitda": 28204000, "interest_expense": 9746000, "interest_income": null, "other_non_operating": null, "pretax_income": 4151000, "tax_provision": 1162000, "effective_tax_rate": null, "net_income": 3202000, "net_income_continuing_ops": 2989000, "net_income_to_common": 3202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6620000, "short_term_investments": null, "net_receivables": 22836000, "inventory": 9409000, "other_current_assets": null, "total_current_assets": 46473000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 128939000, "goodwill_and_intangibles": 284722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 830735000, "total_assets": 877208000, "short_term_debt": 23468000, "accounts_payable": 33612000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130178000, "long_term_debt": 325575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631666000, "total_liabilities": 761844000, "total_debt": 349043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90014000, "total_equity": 119566000, "shares_outstanding": 31282911, "operating_cash_flow": 21667000, "stock_based_compensation": 1134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9572000, "free_cash_flow": 31590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17799000", "ebitda": "28204000", "netIncome": "3202000", "grossProfit": "32841000", "depreciation": "None", "totalRevenue": "212816000", "costOfRevenue": "179975000", "interestIncome": "None", "incomeBeforeTax": "4151000", "interestExpense": "9746000", "operatingIncome": "17799000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1162000", "reportedCurrency": "USD", "netInterestIncome": "-9746000", "nonInterestIncome": "None", "operatingExpenses": "15042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10405000", "sellingGeneralAndAdministrative": "15022000", "netIncomeFromContinuingOperations": "2989000" }, "balance": { "goodwill": "155783000", "inventory": "9409000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "877208000", "longTermDebt": "325575000", "shortTermDebt": "23468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "128939000", "reportedCurrency": "USD", "retainedEarnings": "-90014000", "totalLiabilities": "761844000", "otherCurrentAssets": "7608000", "totalCurrentAssets": "46473000", "currentLongTermDebt": "9432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830735000", "currentAccountsPayable": "33612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644120000", "totalShareholderEquity": "119566000", "capitalLeaseObligations": "308522000", "otherCurrentLiabilities": "67081000", "totalCurrentLiabilities": "130178000", "otherNonCurrentLiabilities": "6221000", "totalNonCurrentLiabilities": "631666000", "cashAndShortTermInvestments": "6620000", "commonStockSharesOutstanding": "31282911", "intangibleAssetsExcludingGoodwill": "128939000", "cashAndCashEquivalentsAtCarryingValue": "6620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "420000", "operatingCashflow": "21667000", "capitalExpenditures": "9923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9572000", "cashflowFromInvestment": "-10117000", "stockBasedCompensation": "1134000", "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": "10405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 207014000, "cost_of_revenue": 175721000, "gross_profit": 31293000, "ebit": 17051000, "ebitda": 28014000, "pretax_income": -5819000, "tax_provision": 559000, "net_income": -6372000, "net_income_to_common": -6372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4168000, "total_current_assets": 56896000, "total_assets": 884196000, "short_term_debt": 23105000, "long_term_debt": 334013000, "total_debt": 357118000, "total_liabilities": 772720000, "total_equity": 115465000, "shares_outstanding": 31110558, "goodwill_and_intangibles": 284771000 }, "cash_flow": { "operating_cash_flow": 13090000, "capital_expenditure": 13419000, "free_cash_flow": 26509000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177222, "ticker_id": 8401, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17051000", "ebitda": "28014000", "netIncome": "-6372000", "grossProfit": "31293000", "depreciation": "None", "totalRevenue": "207014000", "costOfRevenue": "175721000", "interestIncome": "None", "incomeBeforeTax": "-5819000", "interestExpense": "10302000", "operatingIncome": "17051000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "559000", "reportedCurrency": "USD", "netInterestIncome": "-10302000", "nonInterestIncome": "None", "operatingExpenses": "14242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10963000", "sellingGeneralAndAdministrative": "14513000", "netIncomeFromContinuingOperations": "-6378000" }, "balance": { "goodwill": "155783000", "inventory": "9839000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884196000", "longTermDebt": "334013000", "shortTermDebt": "23105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128988000", "reportedCurrency": "USD", "retainedEarnings": "-93216000", "totalLiabilities": "772720000", "otherCurrentAssets": "8020000", "totalCurrentAssets": "56896000", "currentLongTermDebt": "9302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "827300000", "currentAccountsPayable": "36633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651103000", "totalShareholderEquity": "115465000", "capitalLeaseObligations": "307788000", "otherCurrentLiabilities": "66659000", "totalCurrentLiabilities": "133216000", "otherNonCurrentLiabilities": "6319000", "totalNonCurrentLiabilities": "639504000", "cashAndShortTermInvestments": "4168000", "commonStockSharesOutstanding": "31110558", "intangibleAssetsExcludingGoodwill": "128988000", "cashAndCashEquivalentsAtCarryingValue": "4168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1251000", "operatingCashflow": "13090000", "capitalExpenditures": "13419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-954000", "cashflowFromInvestment": "-13419000", "stockBasedCompensation": "1092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207014000, "cost_of_revenue": 175721000, "gross_profit": 31293000, "research_and_development": null, "selling_general_admin": 14513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17051000, "depreciation_amortisation": 10963000, "ebitda": 28014000, "interest_expense": 10302000, "interest_income": null, "other_non_operating": null, "pretax_income": -5819000, "tax_provision": 559000, "effective_tax_rate": null, "net_income": -6372000, "net_income_continuing_ops": -6378000, "net_income_to_common": -6372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4168000, "short_term_investments": null, "net_receivables": 34869000, "inventory": 9839000, "other_current_assets": null, "total_current_assets": 56896000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 128988000, "goodwill_and_intangibles": 284771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 827300000, "total_assets": 884196000, "short_term_debt": 23105000, "accounts_payable": 36633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133216000, "long_term_debt": 334013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 639504000, "total_liabilities": 772720000, "total_debt": 357118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93216000, "total_equity": 115465000, "shares_outstanding": 31110558, "operating_cash_flow": 13090000, "stock_based_compensation": 1092000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -954000, "free_cash_flow": 26509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17051000", "ebitda": "28014000", "netIncome": "-6372000", "grossProfit": "31293000", "depreciation": "None", "totalRevenue": "207014000", "costOfRevenue": "175721000", "interestIncome": "None", "incomeBeforeTax": "-5819000", "interestExpense": "10302000", "operatingIncome": "17051000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "559000", "reportedCurrency": "USD", "netInterestIncome": "-10302000", "nonInterestIncome": "None", "operatingExpenses": "14242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10963000", "sellingGeneralAndAdministrative": "14513000", "netIncomeFromContinuingOperations": "-6378000" }, "balance": { "goodwill": "155783000", "inventory": "9839000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884196000", "longTermDebt": "334013000", "shortTermDebt": "23105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128988000", "reportedCurrency": "USD", "retainedEarnings": "-93216000", "totalLiabilities": "772720000", "otherCurrentAssets": "8020000", "totalCurrentAssets": "56896000", "currentLongTermDebt": "9302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "827300000", "currentAccountsPayable": "36633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651103000", "totalShareholderEquity": "115465000", "capitalLeaseObligations": "307788000", "otherCurrentLiabilities": "66659000", "totalCurrentLiabilities": "133216000", "otherNonCurrentLiabilities": "6319000", "totalNonCurrentLiabilities": "639504000", "cashAndShortTermInvestments": "4168000", "commonStockSharesOutstanding": "31110558", "intangibleAssetsExcludingGoodwill": "128988000", "cashAndCashEquivalentsAtCarryingValue": "4168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1251000", "operatingCashflow": "13090000", "capitalExpenditures": "13419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-954000", "cashflowFromInvestment": "-13419000", "stockBasedCompensation": "1092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 180200000, "cost_of_revenue": 157313000, "gross_profit": 22887000, "ebit": -7677000, "ebitda": 3193000, "pretax_income": -18356000, "tax_provision": 59141000, "net_income": -76740000, "net_income_to_common": -76740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548000, "total_current_assets": 46508000, "total_assets": 879534000, "short_term_debt": 22272000, "long_term_debt": 334041000, "total_debt": 356313000, "total_liabilities": 762641000, "total_equity": 120876000, "shares_outstanding": 31008275, "goodwill_and_intangibles": 289029000 }, "cash_flow": { "operating_cash_flow": 5889000, "capital_expenditure": 12024000, "free_cash_flow": 17913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177224, "ticker_id": 8401, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7677000", "ebitda": "3193000", "netIncome": "-76740000", "grossProfit": "22887000", "depreciation": "None", "totalRevenue": "180200000", "costOfRevenue": "157313000", "interestIncome": "None", "incomeBeforeTax": "-18356000", "interestExpense": "10679000", "operatingIncome": "-7873000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "59141000", "reportedCurrency": "USD", "netInterestIncome": "-10483000", "nonInterestIncome": "None", "operatingExpenses": "30760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10870000", "sellingGeneralAndAdministrative": "13274000", "netIncomeFromContinuingOperations": "-77497000" }, "balance": { "goodwill": "155783000", "inventory": "8588000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "879534000", "longTermDebt": "334041000", "shortTermDebt": "22272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "133246000", "reportedCurrency": "USD", "retainedEarnings": "-86844000", "totalLiabilities": "762641000", "otherCurrentAssets": "11697000", "totalCurrentAssets": "46508000", "currentLongTermDebt": "9307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833026000", "currentAccountsPayable": "37093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "642219000", "totalShareholderEquity": "120876000", "capitalLeaseObligations": "298871000", "otherCurrentLiabilities": "72987000", "totalCurrentLiabilities": "132352000", "otherNonCurrentLiabilities": "4896000", "totalNonCurrentLiabilities": "630289000", "cashAndShortTermInvestments": "5548000", "commonStockSharesOutstanding": "31008275", "intangibleAssetsExcludingGoodwill": "133246000", "cashAndCashEquivalentsAtCarryingValue": "5548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "716000", "operatingCashflow": "5889000", "capitalExpenditures": "12024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7034000", "cashflowFromInvestment": "-12024000", "stockBasedCompensation": "1246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180200000, "cost_of_revenue": 157313000, "gross_profit": 22887000, "research_and_development": null, "selling_general_admin": 13274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7677000, "depreciation_amortisation": 10870000, "ebitda": 3193000, "interest_expense": 10679000, "interest_income": null, "other_non_operating": null, "pretax_income": -18356000, "tax_provision": 59141000, "effective_tax_rate": null, "net_income": -76740000, "net_income_continuing_ops": -77497000, "net_income_to_common": -76740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5548000, "short_term_investments": null, "net_receivables": 20675000, "inventory": 8588000, "other_current_assets": null, "total_current_assets": 46508000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 133246000, "goodwill_and_intangibles": 289029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 833026000, "total_assets": 879534000, "short_term_debt": 22272000, "accounts_payable": 37093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132352000, "long_term_debt": 334041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 630289000, "total_liabilities": 762641000, "total_debt": 356313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86844000, "total_equity": 120876000, "shares_outstanding": 31008275, "operating_cash_flow": 5889000, "stock_based_compensation": 1246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7034000, "free_cash_flow": 17913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7677000", "ebitda": "3193000", "netIncome": "-76740000", "grossProfit": "22887000", "depreciation": "None", "totalRevenue": "180200000", "costOfRevenue": "157313000", "interestIncome": "None", "incomeBeforeTax": "-18356000", "interestExpense": "10679000", "operatingIncome": "-7873000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "59141000", "reportedCurrency": "USD", "netInterestIncome": "-10483000", "nonInterestIncome": "None", "operatingExpenses": "30760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10870000", "sellingGeneralAndAdministrative": "13274000", "netIncomeFromContinuingOperations": "-77497000" }, "balance": { "goodwill": "155783000", "inventory": "8588000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "879534000", "longTermDebt": "334041000", "shortTermDebt": "22272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "133246000", "reportedCurrency": "USD", "retainedEarnings": "-86844000", "totalLiabilities": "762641000", "otherCurrentAssets": "11697000", "totalCurrentAssets": "46508000", "currentLongTermDebt": "9307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833026000", "currentAccountsPayable": "37093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "642219000", "totalShareholderEquity": "120876000", "capitalLeaseObligations": "298871000", "otherCurrentLiabilities": "72987000", "totalCurrentLiabilities": "132352000", "otherNonCurrentLiabilities": "4896000", "totalNonCurrentLiabilities": "630289000", "cashAndShortTermInvestments": "5548000", "commonStockSharesOutstanding": "31008275", "intangibleAssetsExcludingGoodwill": "133246000", "cashAndCashEquivalentsAtCarryingValue": "5548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "716000", "operatingCashflow": "5889000", "capitalExpenditures": "12024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7034000", "cashflowFromInvestment": "-12024000", "stockBasedCompensation": "1246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 207379000, "cost_of_revenue": 183553000, "gross_profit": 23826000, "ebit": 662000, "ebitda": 11532000, "pretax_income": -9633000, "tax_provision": 699000, "net_income": -10104000, "net_income_to_common": -10104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4662000, "total_current_assets": 42711000, "total_assets": 935680000, "short_term_debt": 21510000, "long_term_debt": 327489000, "total_debt": 348999000, "total_liabilities": 742048000, "total_equity": 196858000, "shares_outstanding": 30935737, "goodwill_and_intangibles": 288882000 }, "cash_flow": { "operating_cash_flow": 2793000, "capital_expenditure": 17803000, "free_cash_flow": 20596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177225, "ticker_id": 8401, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "662000", "ebitda": "11532000", "netIncome": "-10104000", "grossProfit": "23826000", "depreciation": "None", "totalRevenue": "207379000", "costOfRevenue": "183553000", "interestIncome": "None", "incomeBeforeTax": "-9633000", "interestExpense": "10295000", "operatingIncome": "11886000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "-10295000", "nonInterestIncome": "None", "operatingExpenses": "11940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10870000", "sellingGeneralAndAdministrative": "11662000", "netIncomeFromContinuingOperations": "-10332000" }, "balance": { "goodwill": "155783000", "inventory": "9304000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "935680000", "longTermDebt": "327489000", "shortTermDebt": "21510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "133099000", "reportedCurrency": "USD", "retainedEarnings": "-10104000", "totalLiabilities": "742048000", "otherCurrentAssets": "8316000", "totalCurrentAssets": "42711000", "currentLongTermDebt": "7438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892969000", "currentAccountsPayable": "33468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "637510000", "totalShareholderEquity": "196858000", "capitalLeaseObligations": "302583000", "otherCurrentLiabilities": "52285000", "totalCurrentLiabilities": "121068000", "otherNonCurrentLiabilities": "4980000", "totalNonCurrentLiabilities": "620980000", "cashAndShortTermInvestments": "4662000", "commonStockSharesOutstanding": "30935737", "intangibleAssetsExcludingGoodwill": "133099000", "cashAndCashEquivalentsAtCarryingValue": "4662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "511000", "operatingCashflow": "2793000", "capitalExpenditures": "17803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1866000", "cashflowFromInvestment": "-17803000", "stockBasedCompensation": "1470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207379000, "cost_of_revenue": 183553000, "gross_profit": 23826000, "research_and_development": null, "selling_general_admin": 11662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 662000, "depreciation_amortisation": 10870000, "ebitda": 11532000, "interest_expense": 10295000, "interest_income": null, "other_non_operating": null, "pretax_income": -9633000, "tax_provision": 699000, "effective_tax_rate": null, "net_income": -10104000, "net_income_continuing_ops": -10332000, "net_income_to_common": -10104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4662000, "short_term_investments": null, "net_receivables": 20429000, "inventory": 9304000, "other_current_assets": null, "total_current_assets": 42711000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 133099000, "goodwill_and_intangibles": 288882000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 892969000, "total_assets": 935680000, "short_term_debt": 21510000, "accounts_payable": 33468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121068000, "long_term_debt": 327489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 620980000, "total_liabilities": 742048000, "total_debt": 348999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10104000, "total_equity": 196858000, "shares_outstanding": 30935737, "operating_cash_flow": 2793000, "stock_based_compensation": 1470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17803000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17803000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1866000, "free_cash_flow": 20596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "662000", "ebitda": "11532000", "netIncome": "-10104000", "grossProfit": "23826000", "depreciation": "None", "totalRevenue": "207379000", "costOfRevenue": "183553000", "interestIncome": "None", "incomeBeforeTax": "-9633000", "interestExpense": "10295000", "operatingIncome": "11886000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "-10295000", "nonInterestIncome": "None", "operatingExpenses": "11940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10870000", "sellingGeneralAndAdministrative": "11662000", "netIncomeFromContinuingOperations": "-10332000" }, "balance": { "goodwill": "155783000", "inventory": "9304000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "935680000", "longTermDebt": "327489000", "shortTermDebt": "21510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "133099000", "reportedCurrency": "USD", "retainedEarnings": "-10104000", "totalLiabilities": "742048000", "otherCurrentAssets": "8316000", "totalCurrentAssets": "42711000", "currentLongTermDebt": "7438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892969000", "currentAccountsPayable": "33468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "637510000", "totalShareholderEquity": "196858000", "capitalLeaseObligations": "302583000", "otherCurrentLiabilities": "52285000", "totalCurrentLiabilities": "121068000", "otherNonCurrentLiabilities": "4980000", "totalNonCurrentLiabilities": "620980000", "cashAndShortTermInvestments": "4662000", "commonStockSharesOutstanding": "30935737", "intangibleAssetsExcludingGoodwill": "133099000", "cashAndCashEquivalentsAtCarryingValue": "4662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "511000", "operatingCashflow": "2793000", "capitalExpenditures": "17803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1866000", "cashflowFromInvestment": "-17803000", "stockBasedCompensation": "1470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 211129000, "cost_of_revenue": 171895000, "gross_profit": 39234000, "ebit": 16269000, "ebitda": 26098000, "pretax_income": 907000, "tax_provision": 285000, "net_income": 975000, "net_income_to_common": 975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21421000, "total_current_assets": 63850000, "total_assets": 956022000, "short_term_debt": 20583000, "long_term_debt": 328880000, "total_debt": 349463000, "total_liabilities": 752886000, "total_equity": 206134000, "shares_outstanding": 30850443, "goodwill_and_intangibles": 288877000 }, "cash_flow": { "operating_cash_flow": 8540000, "capital_expenditure": 14345000, "free_cash_flow": 22885000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177226, "ticker_id": 8401, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16269000", "ebitda": "26098000", "netIncome": "975000", "grossProfit": "39234000", "depreciation": "None", "totalRevenue": "211129000", "costOfRevenue": "171895000", "interestIncome": "None", "incomeBeforeTax": "907000", "interestExpense": "9822000", "operatingIncome": "10729000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "285000", "reportedCurrency": "USD", "netInterestIncome": "-9822000", "nonInterestIncome": "None", "operatingExpenses": "28505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9829000", "sellingGeneralAndAdministrative": "13091000", "netIncomeFromContinuingOperations": "622000" }, "balance": { "goodwill": "155783000", "inventory": "9853000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "956022000", "longTermDebt": "328880000", "shortTermDebt": "20583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "133094000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "752886000", "otherCurrentAssets": "8488000", "totalCurrentAssets": "63850000", "currentLongTermDebt": "6125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892172000", "currentAccountsPayable": "32392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639245000", "totalShareholderEquity": "206134000", "capitalLeaseObligations": "304240000", "otherCurrentLiabilities": "60773000", "totalCurrentLiabilities": "128537000", "otherNonCurrentLiabilities": "5687000", "totalNonCurrentLiabilities": "624349000", "cashAndShortTermInvestments": "21421000", "commonStockSharesOutstanding": "30850443", "intangibleAssetsExcludingGoodwill": "133094000", "cashAndCashEquivalentsAtCarryingValue": "21421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1465000", "operatingCashflow": "8540000", "capitalExpenditures": "14345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000", "cashflowFromInvestment": "-14345000", "stockBasedCompensation": "1632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211129000, "cost_of_revenue": 171895000, "gross_profit": 39234000, "research_and_development": null, "selling_general_admin": 13091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16269000, "depreciation_amortisation": 9829000, "ebitda": 26098000, "interest_expense": 9822000, "interest_income": null, "other_non_operating": null, "pretax_income": 907000, "tax_provision": 285000, "effective_tax_rate": null, "net_income": 975000, "net_income_continuing_ops": 622000, "net_income_to_common": 975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21421000, "short_term_investments": null, "net_receivables": 24088000, "inventory": 9853000, "other_current_assets": null, "total_current_assets": 63850000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 133094000, "goodwill_and_intangibles": 288877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 892172000, "total_assets": 956022000, "short_term_debt": 20583000, "accounts_payable": 32392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128537000, "long_term_debt": 328880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 624349000, "total_liabilities": 752886000, "total_debt": 349463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 206134000, "shares_outstanding": 30850443, "operating_cash_flow": 8540000, "stock_based_compensation": 1632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14345000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -346000, "free_cash_flow": 22885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16269000", "ebitda": "26098000", "netIncome": "975000", "grossProfit": "39234000", "depreciation": "None", "totalRevenue": "211129000", "costOfRevenue": "171895000", "interestIncome": "None", "incomeBeforeTax": "907000", "interestExpense": "9822000", "operatingIncome": "10729000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "285000", "reportedCurrency": "USD", "netInterestIncome": "-9822000", "nonInterestIncome": "None", "operatingExpenses": "28505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9829000", "sellingGeneralAndAdministrative": "13091000", "netIncomeFromContinuingOperations": "622000" }, "balance": { "goodwill": "155783000", "inventory": "9853000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "956022000", "longTermDebt": "328880000", "shortTermDebt": "20583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "133094000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "752886000", "otherCurrentAssets": "8488000", "totalCurrentAssets": "63850000", "currentLongTermDebt": "6125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892172000", "currentAccountsPayable": "32392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639245000", "totalShareholderEquity": "206134000", "capitalLeaseObligations": "304240000", "otherCurrentLiabilities": "60773000", "totalCurrentLiabilities": "128537000", "otherNonCurrentLiabilities": "5687000", "totalNonCurrentLiabilities": "624349000", "cashAndShortTermInvestments": "21421000", "commonStockSharesOutstanding": "30850443", "intangibleAssetsExcludingGoodwill": "133094000", "cashAndCashEquivalentsAtCarryingValue": "21421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1465000", "operatingCashflow": "8540000", "capitalExpenditures": "14345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000", "cashflowFromInvestment": "-14345000", "stockBasedCompensation": "1632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 221880000, "cost_of_revenue": 177657000, "gross_profit": 44223000, "ebit": 27081000, "ebitda": 38476000, "pretax_income": 2270000, "tax_provision": 346000, "net_income": 2064000, "net_income_to_common": 2064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27576000, "total_current_assets": 69326000, "total_assets": 959353000, "short_term_debt": 21123000, "long_term_debt": 328110000, "total_debt": 349233000, "total_liabilities": 756748000, "total_equity": 205250000, "shares_outstanding": 30850000, "goodwill_and_intangibles": 288894000 }, "cash_flow": { "operating_cash_flow": 18520000, "capital_expenditure": 17787000, "free_cash_flow": 36307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177227, "ticker_id": 8401, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27081000", "ebitda": "38476000", "netIncome": "2064000", "grossProfit": "44223000", "depreciation": "None", "totalRevenue": "221880000", "costOfRevenue": "177657000", "interestIncome": "None", "incomeBeforeTax": "2270000", "interestExpense": "10487000", "operatingIncome": "12757000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "346000", "reportedCurrency": "USD", "netInterestIncome": "-10487000", "nonInterestIncome": "None", "operatingExpenses": "31466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11395000", "sellingGeneralAndAdministrative": "13229000", "netIncomeFromContinuingOperations": "1924000" }, "balance": { "goodwill": "155783000", "inventory": "11318000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "959353000", "longTermDebt": "328110000", "shortTermDebt": "21123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133111000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "756748000", "otherCurrentAssets": "7285000", "totalCurrentAssets": "69326000", "currentLongTermDebt": "6125000", "longTermInvestments": "None", "shortTermInvestments": "499000", "currentNetReceivables": "23147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "890027000", "currentAccountsPayable": "30883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641018000", "totalShareholderEquity": "205250000", "capitalLeaseObligations": "306783000", "otherCurrentLiabilities": "61958000", "totalCurrentLiabilities": "131095000", "otherNonCurrentLiabilities": "5758000", "totalNonCurrentLiabilities": "625653000", "cashAndShortTermInvestments": "27576000", "commonStockSharesOutstanding": "30850000", "intangibleAssetsExcludingGoodwill": "133111000", "cashAndCashEquivalentsAtCarryingValue": "27576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2271000", "operatingCashflow": "18520000", "capitalExpenditures": "17787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1229000", "cashflowFromInvestment": "-17787000", "stockBasedCompensation": "1584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221880000, "cost_of_revenue": 177657000, "gross_profit": 44223000, "research_and_development": null, "selling_general_admin": 13229000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27081000, "depreciation_amortisation": 11395000, "ebitda": 38476000, "interest_expense": 10487000, "interest_income": null, "other_non_operating": null, "pretax_income": 2270000, "tax_provision": 346000, "effective_tax_rate": null, "net_income": 2064000, "net_income_continuing_ops": 1924000, "net_income_to_common": 2064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27576000, "short_term_investments": 499000, "net_receivables": 23147000, "inventory": 11318000, "other_current_assets": null, "total_current_assets": 69326000, "net_ppe": null, "goodwill": 155783000, "intangible_assets": 133111000, "goodwill_and_intangibles": 288894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 890027000, "total_assets": 959353000, "short_term_debt": 21123000, "accounts_payable": 30883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131095000, "long_term_debt": 328110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625653000, "total_liabilities": 756748000, "total_debt": 349233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 205250000, "shares_outstanding": 30850000, "operating_cash_flow": 18520000, "stock_based_compensation": 1584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17787000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1229000, "free_cash_flow": 36307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27081000", "ebitda": "38476000", "netIncome": "2064000", "grossProfit": "44223000", "depreciation": "None", "totalRevenue": "221880000", "costOfRevenue": "177657000", "interestIncome": "None", "incomeBeforeTax": "2270000", "interestExpense": "10487000", "operatingIncome": "12757000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "346000", "reportedCurrency": "USD", "netInterestIncome": "-10487000", "nonInterestIncome": "None", "operatingExpenses": "31466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11395000", "sellingGeneralAndAdministrative": "13229000", "netIncomeFromContinuingOperations": "1924000" }, "balance": { "goodwill": "155783000", "inventory": "11318000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "959353000", "longTermDebt": "328110000", "shortTermDebt": "21123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133111000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "756748000", "otherCurrentAssets": "7285000", "totalCurrentAssets": "69326000", "currentLongTermDebt": "6125000", "longTermInvestments": "None", "shortTermInvestments": "499000", "currentNetReceivables": "23147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "890027000", "currentAccountsPayable": "30883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641018000", "totalShareholderEquity": "205250000", "capitalLeaseObligations": "306783000", "otherCurrentLiabilities": "61958000", "totalCurrentLiabilities": "131095000", "otherNonCurrentLiabilities": "5758000", "totalNonCurrentLiabilities": "625653000", "cashAndShortTermInvestments": "27576000", "commonStockSharesOutstanding": "30850000", "intangibleAssetsExcludingGoodwill": "133111000", "cashAndCashEquivalentsAtCarryingValue": "27576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2271000", "operatingCashflow": "18520000", "capitalExpenditures": "17787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1229000", "cashflowFromInvestment": "-17787000", "stockBasedCompensation": "1584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 193975000, "cost_of_revenue": 165514000, "gross_profit": 28461000, "ebit": 4104000, "ebitda": 13520000, "pretax_income": -13699000, "tax_provision": -4644000, "net_income": -8890000, "net_income_to_common": -8890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28185000, "total_current_assets": 63472000, "total_assets": 953471000, "short_term_debt": 20569000, "long_term_debt": 329489000, "total_debt": 350058000, "total_liabilities": 753928000, "total_equity": 202048000, "shares_outstanding": 31008000, "goodwill_and_intangibles": 288407000 }, "cash_flow": { "operating_cash_flow": 19114000, "capital_expenditure": 18827000, "free_cash_flow": 37941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177229, "ticker_id": 8401, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4104000", "ebitda": "13520000", "netIncome": "-8890000", "grossProfit": "28461000", "depreciation": "None", "totalRevenue": "193975000", "costOfRevenue": "165514000", "interestIncome": "None", "incomeBeforeTax": "-13699000", "interestExpense": "10679000", "operatingIncome": "-3020000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4644000", "reportedCurrency": "USD", "netInterestIncome": "-10679000", "nonInterestIncome": "None", "operatingExpenses": "31481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9416000", "sellingGeneralAndAdministrative": "12785000", "netIncomeFromContinuingOperations": "-9055000" }, "balance": { "goodwill": "155331000", "inventory": "9047000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "953471000", "longTermDebt": "329489000", "shortTermDebt": "20569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "133076000", "reportedCurrency": "USD", "retainedEarnings": "-150606000", "totalLiabilities": "753928000", "otherCurrentAssets": "8640000", "totalCurrentAssets": "63472000", "currentLongTermDebt": "4812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889999000", "currentAccountsPayable": "31110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "646221000", "totalShareholderEquity": "202048000", "capitalLeaseObligations": "311920000", "otherCurrentLiabilities": "59111000", "totalCurrentLiabilities": "123020000", "otherNonCurrentLiabilities": "5256000", "totalNonCurrentLiabilities": "630908000", "cashAndShortTermInvestments": "28185000", "commonStockSharesOutstanding": "31008000", "intangibleAssetsExcludingGoodwill": "133076000", "cashAndCashEquivalentsAtCarryingValue": "28185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9055000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "19114000", "capitalExpenditures": "18827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3240000", "cashflowFromInvestment": "-20060000", "stockBasedCompensation": "1580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193975000, "cost_of_revenue": 165514000, "gross_profit": 28461000, "research_and_development": null, "selling_general_admin": 12785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4104000, "depreciation_amortisation": 9416000, "ebitda": 13520000, "interest_expense": 10679000, "interest_income": null, "other_non_operating": null, "pretax_income": -13699000, "tax_provision": -4644000, "effective_tax_rate": null, "net_income": -8890000, "net_income_continuing_ops": -9055000, "net_income_to_common": -8890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28185000, "short_term_investments": null, "net_receivables": 17600000, "inventory": 9047000, "other_current_assets": null, "total_current_assets": 63472000, "net_ppe": null, "goodwill": 155331000, "intangible_assets": 133076000, "goodwill_and_intangibles": 288407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 889999000, "total_assets": 953471000, "short_term_debt": 20569000, "accounts_payable": 31110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123020000, "long_term_debt": 329489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 630908000, "total_liabilities": 753928000, "total_debt": 350058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150606000, "total_equity": 202048000, "shares_outstanding": 31008000, "operating_cash_flow": 19114000, "stock_based_compensation": 1580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3240000, "free_cash_flow": 37941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4104000", "ebitda": "13520000", "netIncome": "-8890000", "grossProfit": "28461000", "depreciation": "None", "totalRevenue": "193975000", "costOfRevenue": "165514000", "interestIncome": "None", "incomeBeforeTax": "-13699000", "interestExpense": "10679000", "operatingIncome": "-3020000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4644000", "reportedCurrency": "USD", "netInterestIncome": "-10679000", "nonInterestIncome": "None", "operatingExpenses": "31481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9416000", "sellingGeneralAndAdministrative": "12785000", "netIncomeFromContinuingOperations": "-9055000" }, "balance": { "goodwill": "155331000", "inventory": "9047000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "953471000", "longTermDebt": "329489000", "shortTermDebt": "20569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "133076000", "reportedCurrency": "USD", "retainedEarnings": "-150606000", "totalLiabilities": "753928000", "otherCurrentAssets": "8640000", "totalCurrentAssets": "63472000", "currentLongTermDebt": "4812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889999000", "currentAccountsPayable": "31110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "646221000", "totalShareholderEquity": "202048000", "capitalLeaseObligations": "311920000", "otherCurrentLiabilities": "59111000", "totalCurrentLiabilities": "123020000", "otherNonCurrentLiabilities": "5256000", "totalNonCurrentLiabilities": "630908000", "cashAndShortTermInvestments": "28185000", "commonStockSharesOutstanding": "31008000", "intangibleAssetsExcludingGoodwill": "133076000", "cashAndCashEquivalentsAtCarryingValue": "28185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9055000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "19114000", "capitalExpenditures": "18827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3240000", "cashflowFromInvestment": "-20060000", "stockBasedCompensation": "1580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 172494000, "cost_of_revenue": 139649000, "gross_profit": 32845000, "ebit": 14186000, "ebitda": 22211000, "pretax_income": -10964000, "tax_provision": -3459000, "net_income": -7342000, "net_income_to_common": -7342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32247000, "total_current_assets": 67454000, "total_assets": 945864000, "short_term_debt": 20023000, "long_term_debt": 330861000, "total_debt": 350884000, "total_liabilities": 736642000, "total_equity": 211562000, "shares_outstanding": 31424938, "goodwill_and_intangibles": 291355000 }, "cash_flow": { "operating_cash_flow": -3824000, "capital_expenditure": 19146000, "free_cash_flow": 15322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177230, "ticker_id": 8401, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14186000", "ebitda": "22211000", "netIncome": "-7342000", "grossProfit": "32845000", "depreciation": "None", "totalRevenue": "172494000", "costOfRevenue": "139649000", "interestIncome": "None", "incomeBeforeTax": "-10964000", "interestExpense": "7865000", "operatingIncome": "1050000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3459000", "reportedCurrency": "USD", "netInterestIncome": "-7865000", "nonInterestIncome": "None", "operatingExpenses": "31795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8025000", "sellingGeneralAndAdministrative": "10634000", "netIncomeFromContinuingOperations": "-7092000" }, "balance": { "goodwill": "145162000", "inventory": "9164000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "945864000", "longTermDebt": "330861000", "shortTermDebt": "20023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "146193000", "reportedCurrency": "USD", "retainedEarnings": "15348000", "totalLiabilities": "736642000", "otherCurrentAssets": "5401000", "totalCurrentAssets": "67454000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878410000", "currentAccountsPayable": "26723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645055000", "totalShareholderEquity": "211562000", "capitalLeaseObligations": "310694000", "otherCurrentLiabilities": "47553000", "totalCurrentLiabilities": "106494000", "otherNonCurrentLiabilities": "5116000", "totalNonCurrentLiabilities": "630148000", "cashAndShortTermInvestments": "32247000", "commonStockSharesOutstanding": "31424938", "intangibleAssetsExcludingGoodwill": "146193000", "cashAndCashEquivalentsAtCarryingValue": "32247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "671000", "operatingCashflow": "-3824000", "capitalExpenditures": "19146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "408997000", "cashflowFromInvestment": "-387751000", "stockBasedCompensation": "1495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172494000, "cost_of_revenue": 139649000, "gross_profit": 32845000, "research_and_development": null, "selling_general_admin": 10634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14186000, "depreciation_amortisation": 8025000, "ebitda": 22211000, "interest_expense": 7865000, "interest_income": null, "other_non_operating": null, "pretax_income": -10964000, "tax_provision": -3459000, "effective_tax_rate": null, "net_income": -7342000, "net_income_continuing_ops": -7092000, "net_income_to_common": -7342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32247000, "short_term_investments": null, "net_receivables": 20642000, "inventory": 9164000, "other_current_assets": null, "total_current_assets": 67454000, "net_ppe": null, "goodwill": 145162000, "intangible_assets": 146193000, "goodwill_and_intangibles": 291355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 878410000, "total_assets": 945864000, "short_term_debt": 20023000, "accounts_payable": 26723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106494000, "long_term_debt": 330861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 630148000, "total_liabilities": 736642000, "total_debt": 350884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15348000, "total_equity": 211562000, "shares_outstanding": 31424938, "operating_cash_flow": -3824000, "stock_based_compensation": 1495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -387751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 408997000, "free_cash_flow": 15322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14186000", "ebitda": "22211000", "netIncome": "-7342000", "grossProfit": "32845000", "depreciation": "None", "totalRevenue": "172494000", "costOfRevenue": "139649000", "interestIncome": "None", "incomeBeforeTax": "-10964000", "interestExpense": "7865000", "operatingIncome": "1050000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3459000", "reportedCurrency": "USD", "netInterestIncome": "-7865000", "nonInterestIncome": "None", "operatingExpenses": "31795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8025000", "sellingGeneralAndAdministrative": "10634000", "netIncomeFromContinuingOperations": "-7092000" }, "balance": { "goodwill": "145162000", "inventory": "9164000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "945864000", "longTermDebt": "330861000", "shortTermDebt": "20023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "146193000", "reportedCurrency": "USD", "retainedEarnings": "15348000", "totalLiabilities": "736642000", "otherCurrentAssets": "5401000", "totalCurrentAssets": "67454000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878410000", "currentAccountsPayable": "26723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645055000", "totalShareholderEquity": "211562000", "capitalLeaseObligations": "310694000", "otherCurrentLiabilities": "47553000", "totalCurrentLiabilities": "106494000", "otherNonCurrentLiabilities": "5116000", "totalNonCurrentLiabilities": "630148000", "cashAndShortTermInvestments": "32247000", "commonStockSharesOutstanding": "31424938", "intangibleAssetsExcludingGoodwill": "146193000", "cashAndCashEquivalentsAtCarryingValue": "32247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "671000", "operatingCashflow": "-3824000", "capitalExpenditures": "19146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "408997000", "cashflowFromInvestment": "-387751000", "stockBasedCompensation": "1495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 84995000, "cost_of_revenue": 68352000, "gross_profit": 16643000, "ebit": 3817000, "ebitda": 9077000, "pretax_income": -2698000, "tax_provision": -268000, "net_income": -2069000, "net_income_to_common": -2069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15374000, "total_current_assets": 37963000, "total_assets": 309315000, "short_term_debt": 9656000, "long_term_debt": 70207000, "total_debt": 79863000, "total_liabilities": 243219000, "total_equity": 68273000, "shares_outstanding": 31306417, "goodwill_and_intangibles": 15305000 }, "cash_flow": { "operating_cash_flow": 10378000, "capital_expenditure": 15795000, "free_cash_flow": 26173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177231, "ticker_id": 8401, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3817000", "ebitda": "9077000", "netIncome": "-2069000", "grossProfit": "16643000", "depreciation": "None", "totalRevenue": "84995000", "costOfRevenue": "68352000", "interestIncome": "None", "incomeBeforeTax": "-2698000", "interestExpense": "2078000", "operatingIncome": "-620000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-268000", "reportedCurrency": "USD", "netInterestIncome": "-2078000", "nonInterestIncome": "None", "operatingExpenses": "17263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5260000", "sellingGeneralAndAdministrative": "7534000", "netIncomeFromContinuingOperations": "-2430000" }, "balance": { "goodwill": "None", "inventory": "5395000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "309315000", "longTermDebt": "70207000", "shortTermDebt": "9656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15305000", "reportedCurrency": "USD", "retainedEarnings": "26815000", "totalLiabilities": "243219000", "otherCurrentAssets": "4646000", "totalCurrentAssets": "37963000", "currentLongTermDebt": "1856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271352000", "currentAccountsPayable": "15819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193663000", "totalShareholderEquity": "68273000", "capitalLeaseObligations": "120725000", "otherCurrentLiabilities": "32170000", "totalCurrentLiabilities": "59050000", "otherNonCurrentLiabilities": "771000", "totalNonCurrentLiabilities": "184169000", "cashAndShortTermInvestments": "15374000", "commonStockSharesOutstanding": "31306417", "intangibleAssetsExcludingGoodwill": "15305000", "cashAndCashEquivalentsAtCarryingValue": "15374000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2069000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "789000", "operatingCashflow": "10378000", "capitalExpenditures": "15795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000", "cashflowFromInvestment": "-15795000", "stockBasedCompensation": "1358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84995000, "cost_of_revenue": 68352000, "gross_profit": 16643000, "research_and_development": null, "selling_general_admin": 7534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3817000, "depreciation_amortisation": 5260000, "ebitda": 9077000, "interest_expense": 2078000, "interest_income": null, "other_non_operating": null, "pretax_income": -2698000, "tax_provision": -268000, "effective_tax_rate": null, "net_income": -2069000, "net_income_continuing_ops": -2430000, "net_income_to_common": -2069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15374000, "short_term_investments": null, "net_receivables": 12548000, "inventory": 5395000, "other_current_assets": null, "total_current_assets": 37963000, "net_ppe": null, "goodwill": null, "intangible_assets": 15305000, "goodwill_and_intangibles": 15305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 271352000, "total_assets": 309315000, "short_term_debt": 9656000, "accounts_payable": 15819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59050000, "long_term_debt": 70207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 184169000, "total_liabilities": 243219000, "total_debt": 79863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26815000, "total_equity": 68273000, "shares_outstanding": 31306417, "operating_cash_flow": 10378000, "stock_based_compensation": 1358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192000, "free_cash_flow": 26173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3817000", "ebitda": "9077000", "netIncome": "-2069000", "grossProfit": "16643000", "depreciation": "None", "totalRevenue": "84995000", "costOfRevenue": "68352000", "interestIncome": "None", "incomeBeforeTax": "-2698000", "interestExpense": "2078000", "operatingIncome": "-620000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-268000", "reportedCurrency": "USD", "netInterestIncome": "-2078000", "nonInterestIncome": "None", "operatingExpenses": "17263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5260000", "sellingGeneralAndAdministrative": "7534000", "netIncomeFromContinuingOperations": "-2430000" }, "balance": { "goodwill": "None", "inventory": "5395000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "309315000", "longTermDebt": "70207000", "shortTermDebt": "9656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15305000", "reportedCurrency": "USD", "retainedEarnings": "26815000", "totalLiabilities": "243219000", "otherCurrentAssets": "4646000", "totalCurrentAssets": "37963000", "currentLongTermDebt": "1856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271352000", "currentAccountsPayable": "15819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193663000", "totalShareholderEquity": "68273000", "capitalLeaseObligations": "120725000", "otherCurrentLiabilities": "32170000", "totalCurrentLiabilities": "59050000", "otherNonCurrentLiabilities": "771000", "totalNonCurrentLiabilities": "184169000", "cashAndShortTermInvestments": "15374000", "commonStockSharesOutstanding": "31306417", "intangibleAssetsExcludingGoodwill": "15305000", "cashAndCashEquivalentsAtCarryingValue": "15374000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2069000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "789000", "operatingCashflow": "10378000", "capitalExpenditures": "15795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000", "cashflowFromInvestment": "-15795000", "stockBasedCompensation": "1358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 89936000, "cost_of_revenue": 68694000, "gross_profit": 21242000, "ebit": 13988000, "ebitda": 18758000, "pretax_income": 3000000, "tax_provision": -1533000, "net_income": 4642000, "net_income_to_common": 4642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21047000, "total_current_assets": 46680000, "total_assets": 317245000, "short_term_debt": 8397000, "long_term_debt": 70410000, "total_debt": 78807000, "total_liabilities": 249885000, "total_equity": 69176000, "shares_outstanding": 31689332, "goodwill_and_intangibles": 15306000 }, "cash_flow": { "operating_cash_flow": 15553000, "capital_expenditure": 15139000, "free_cash_flow": 30692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177232, "ticker_id": 8401, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13988000", "ebitda": "18758000", "netIncome": "4642000", "grossProfit": "21242000", "depreciation": "None", "totalRevenue": "89936000", "costOfRevenue": "68694000", "interestIncome": "None", "incomeBeforeTax": "3000000", "interestExpense": "1927000", "operatingIncome": "4926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1533000", "reportedCurrency": "USD", "netInterestIncome": "-1926000", "nonInterestIncome": "None", "operatingExpenses": "16316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4770000", "sellingGeneralAndAdministrative": "7948000", "netIncomeFromContinuingOperations": "4533000" }, "balance": { "goodwill": "0", "inventory": "6184000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "317245000", "longTermDebt": "70410000", "shortTermDebt": "8397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15306000", "reportedCurrency": "USD", "retainedEarnings": "28884000", "totalLiabilities": "249885000", "otherCurrentAssets": "1809000", "totalCurrentAssets": "46680000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270565000", "currentAccountsPayable": "19089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199288000", "totalShareholderEquity": "69176000", "capitalLeaseObligations": "127378000", "otherCurrentLiabilities": "24331000", "totalCurrentLiabilities": "58162000", "otherNonCurrentLiabilities": "832000", "totalNonCurrentLiabilities": "191723000", "cashAndShortTermInvestments": "21047000", "commonStockSharesOutstanding": "31689332", "intangibleAssetsExcludingGoodwill": "15306000", "cashAndCashEquivalentsAtCarryingValue": "21047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-231000", "operatingCashflow": "15553000", "capitalExpenditures": "15139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1567000", "cashflowFromInvestment": "-15139000", "stockBasedCompensation": "1234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89936000, "cost_of_revenue": 68694000, "gross_profit": 21242000, "research_and_development": null, "selling_general_admin": 7948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13988000, "depreciation_amortisation": 4770000, "ebitda": 18758000, "interest_expense": 1927000, "interest_income": null, "other_non_operating": null, "pretax_income": 3000000, "tax_provision": -1533000, "effective_tax_rate": null, "net_income": 4642000, "net_income_continuing_ops": 4533000, "net_income_to_common": 4642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21047000, "short_term_investments": null, "net_receivables": 17640000, "inventory": 6184000, "other_current_assets": null, "total_current_assets": 46680000, "net_ppe": null, "goodwill": 0, "intangible_assets": 15306000, "goodwill_and_intangibles": 15306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 270565000, "total_assets": 317245000, "short_term_debt": 8397000, "accounts_payable": 19089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58162000, "long_term_debt": 70410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191723000, "total_liabilities": 249885000, "total_debt": 78807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28884000, "total_equity": 69176000, "shares_outstanding": 31689332, "operating_cash_flow": 15553000, "stock_based_compensation": 1234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1567000, "free_cash_flow": 30692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13988000", "ebitda": "18758000", "netIncome": "4642000", "grossProfit": "21242000", "depreciation": "None", "totalRevenue": "89936000", "costOfRevenue": "68694000", "interestIncome": "None", "incomeBeforeTax": "3000000", "interestExpense": "1927000", "operatingIncome": "4926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1533000", "reportedCurrency": "USD", "netInterestIncome": "-1926000", "nonInterestIncome": "None", "operatingExpenses": "16316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4770000", "sellingGeneralAndAdministrative": "7948000", "netIncomeFromContinuingOperations": "4533000" }, "balance": { "goodwill": "0", "inventory": "6184000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "317245000", "longTermDebt": "70410000", "shortTermDebt": "8397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15306000", "reportedCurrency": "USD", "retainedEarnings": "28884000", "totalLiabilities": "249885000", "otherCurrentAssets": "1809000", "totalCurrentAssets": "46680000", "currentLongTermDebt": "1500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270565000", "currentAccountsPayable": "19089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199288000", "totalShareholderEquity": "69176000", "capitalLeaseObligations": "127378000", "otherCurrentLiabilities": "24331000", "totalCurrentLiabilities": "58162000", "otherNonCurrentLiabilities": "832000", "totalNonCurrentLiabilities": "191723000", "cashAndShortTermInvestments": "21047000", "commonStockSharesOutstanding": "31689332", "intangibleAssetsExcludingGoodwill": "15306000", "cashAndCashEquivalentsAtCarryingValue": "21047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-231000", "operatingCashflow": "15553000", "capitalExpenditures": "15139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1567000", "cashflowFromInvestment": "-15139000", "stockBasedCompensation": "1234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 76884000, "cost_of_revenue": 64602000, "gross_profit": 12282000, "ebit": -1955000, "ebitda": 1777000, "pretax_income": -3628000, "tax_provision": -375000, "net_income": -3098000, "net_income_to_common": -3098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22137000, "total_current_assets": 42007000, "total_assets": 295016000, "short_term_debt": 8004000, "long_term_debt": 70881000, "total_debt": 78885000, "total_liabilities": 233252000, "total_equity": 63471000, "shares_outstanding": 31515011, "goodwill_and_intangibles": 15310000 }, "cash_flow": { "operating_cash_flow": 2092000, "capital_expenditure": 14515000, "free_cash_flow": 16607000, "dividends_paid": 75000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177234, "ticker_id": 8401, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1955000", "ebitda": "1777000", "netIncome": "-3098000", "grossProfit": "12282000", "depreciation": "None", "totalRevenue": "76884000", "costOfRevenue": "64602000", "interestIncome": "None", "incomeBeforeTax": "-3628000", "interestExpense": "1673000", "operatingIncome": "-1955000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-375000", "reportedCurrency": "USD", "netInterestIncome": "-1673000", "nonInterestIncome": "None", "operatingExpenses": "14237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3732000", "sellingGeneralAndAdministrative": "7280000", "netIncomeFromContinuingOperations": "-3253000" }, "balance": { "goodwill": "None", "inventory": "5923000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "295016000", "longTermDebt": "70881000", "shortTermDebt": "8004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "15310000", "reportedCurrency": "USD", "retainedEarnings": "24242000", "totalLiabilities": "233252000", "otherCurrentAssets": "2093000", "totalCurrentAssets": "42007000", "currentLongTermDebt": "1375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253009000", "currentAccountsPayable": "11751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194884000", "totalShareholderEquity": "63471000", "capitalLeaseObligations": "122628000", "otherCurrentLiabilities": "20316000", "totalCurrentLiabilities": "45465000", "otherNonCurrentLiabilities": "907000", "totalNonCurrentLiabilities": "187787000", "cashAndShortTermInvestments": "22137000", "commonStockSharesOutstanding": "31515011", "intangibleAssetsExcludingGoodwill": "15310000", "cashAndCashEquivalentsAtCarryingValue": "22137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3253000", "profitLoss": "None", "dividendPayout": "75000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-158000", "operatingCashflow": "2092000", "capitalExpenditures": "14515000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3517000", "cashflowFromInvestment": "-14515000", "stockBasedCompensation": "1244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76884000, "cost_of_revenue": 64602000, "gross_profit": 12282000, "research_and_development": null, "selling_general_admin": 7280000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1955000, "depreciation_amortisation": 3732000, "ebitda": 1777000, "interest_expense": 1673000, "interest_income": null, "other_non_operating": null, "pretax_income": -3628000, "tax_provision": -375000, "effective_tax_rate": null, "net_income": -3098000, "net_income_continuing_ops": -3253000, "net_income_to_common": -3098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22137000, "short_term_investments": null, "net_receivables": 11854000, "inventory": 5923000, "other_current_assets": null, "total_current_assets": 42007000, "net_ppe": null, "goodwill": null, "intangible_assets": 15310000, "goodwill_and_intangibles": 15310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 253009000, "total_assets": 295016000, "short_term_debt": 8004000, "accounts_payable": 11751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45465000, "long_term_debt": 70881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 187787000, "total_liabilities": 233252000, "total_debt": 78885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24242000, "total_equity": 63471000, "shares_outstanding": 31515011, "operating_cash_flow": 2092000, "stock_based_compensation": 1244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14515000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14515000, "dividends_paid": 75000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3517000, "free_cash_flow": 16607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1955000", "ebitda": "1777000", "netIncome": "-3098000", "grossProfit": "12282000", "depreciation": "None", "totalRevenue": "76884000", "costOfRevenue": "64602000", "interestIncome": "None", "incomeBeforeTax": "-3628000", "interestExpense": "1673000", "operatingIncome": "-1955000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-375000", "reportedCurrency": "USD", "netInterestIncome": "-1673000", "nonInterestIncome": "None", "operatingExpenses": "14237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3732000", "sellingGeneralAndAdministrative": "7280000", "netIncomeFromContinuingOperations": "-3253000" }, "balance": { "goodwill": "None", "inventory": "5923000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "295016000", "longTermDebt": "70881000", "shortTermDebt": "8004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "15310000", "reportedCurrency": "USD", "retainedEarnings": "24242000", "totalLiabilities": "233252000", "otherCurrentAssets": "2093000", "totalCurrentAssets": "42007000", "currentLongTermDebt": "1375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253009000", "currentAccountsPayable": "11751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194884000", "totalShareholderEquity": "63471000", "capitalLeaseObligations": "122628000", "otherCurrentLiabilities": "20316000", "totalCurrentLiabilities": "45465000", "otherNonCurrentLiabilities": "907000", "totalNonCurrentLiabilities": "187787000", "cashAndShortTermInvestments": "22137000", "commonStockSharesOutstanding": "31515011", "intangibleAssetsExcludingGoodwill": "15310000", "cashAndCashEquivalentsAtCarryingValue": "22137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3253000", "profitLoss": "None", "dividendPayout": "75000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-158000", "operatingCashflow": "2092000", "capitalExpenditures": "14515000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3517000", "cashflowFromInvestment": "-14515000", "stockBasedCompensation": "1244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "income_statement": { "revenue": 83393000, "cost_of_revenue": 67999000, "gross_profit": 15394000, "ebit": 2045000, "ebitda": 5551000, "pretax_income": 403000, "tax_provision": -13000, "net_income": 568000, "net_income_to_common": 568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38178000, "total_current_assets": 56149000, "total_assets": 289407000, "short_term_debt": 7444000, "long_term_debt": 71102000, "total_debt": 78546000, "total_liabilities": 221264000, "total_equity": 69695000, "shares_outstanding": 32673457, "goodwill_and_intangibles": 15312000 }, "cash_flow": { "operating_cash_flow": 6515000, "capital_expenditure": 12044000, "free_cash_flow": 18559000, "dividends_paid": 226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177235, "ticker_id": 8401, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:54.610242+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2045000", "ebitda": "5551000", "netIncome": "568000", "grossProfit": "15394000", "depreciation": "None", "totalRevenue": "83393000", "costOfRevenue": "67999000", "interestIncome": "None", "incomeBeforeTax": "403000", "interestExpense": "1642000", "operatingIncome": "2045000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-13000", "reportedCurrency": "USD", "netInterestIncome": "-1642000", "nonInterestIncome": "None", "operatingExpenses": "13349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3506000", "sellingGeneralAndAdministrative": "8039000", "netIncomeFromContinuingOperations": "416000" }, "balance": { "goodwill": "None", "inventory": "5765000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "289407000", "longTermDebt": "71102000", "shortTermDebt": "7444000", "treasuryStock": "-11322000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15312000", "reportedCurrency": "USD", "retainedEarnings": "27340000", "totalLiabilities": "221264000", "otherCurrentAssets": "2344000", "totalCurrentAssets": "56149000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233258000", "currentAccountsPayable": "11767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111509000", "shortLongTermDebtTotal": "188797000", "totalShareholderEquity": "69695000", "capitalLeaseObligations": "116695000", "otherCurrentLiabilities": "15041000", "totalCurrentLiabilities": "39015000", "otherNonCurrentLiabilities": "896000", "totalNonCurrentLiabilities": "182249000", "cashAndShortTermInvestments": "38178000", "commonStockSharesOutstanding": "32673457", "intangibleAssetsExcludingGoodwill": "15312000", "cashAndCashEquivalentsAtCarryingValue": "38178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416000", "profitLoss": "None", "dividendPayout": "226000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-768000", "operatingCashflow": "6515000", "capitalExpenditures": "12044000", "changeInReceivables": "1084000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5044000", "cashflowFromInvestment": "-12044000", "stockBasedCompensation": "1234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83393000, "cost_of_revenue": 67999000, "gross_profit": 15394000, "research_and_development": null, "selling_general_admin": 8039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2045000, "depreciation_amortisation": 3506000, "ebitda": 5551000, "interest_expense": 1642000, "interest_income": null, "other_non_operating": null, "pretax_income": 403000, "tax_provision": -13000, "effective_tax_rate": null, "net_income": 568000, "net_income_continuing_ops": 416000, "net_income_to_common": 568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38178000, "short_term_investments": null, "net_receivables": 9862000, "inventory": 5765000, "other_current_assets": null, "total_current_assets": 56149000, "net_ppe": null, "goodwill": null, "intangible_assets": 15312000, "goodwill_and_intangibles": 15312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 233258000, "total_assets": 289407000, "short_term_debt": 7444000, "accounts_payable": 11767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39015000, "long_term_debt": 71102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182249000, "total_liabilities": 221264000, "total_debt": 78546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27340000, "total_equity": 69695000, "shares_outstanding": 32673457, "operating_cash_flow": 6515000, "stock_based_compensation": 1234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12044000, "dividends_paid": 226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5044000, "free_cash_flow": 18559000, "net_change_in_cash": -10502000 }, "raw_data": { "income": { "ebit": "2045000", "ebitda": "5551000", "netIncome": "568000", "grossProfit": "15394000", "depreciation": "None", "totalRevenue": "83393000", "costOfRevenue": "67999000", "interestIncome": "None", "incomeBeforeTax": "403000", "interestExpense": "1642000", "operatingIncome": "2045000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-13000", "reportedCurrency": "USD", "netInterestIncome": "-1642000", "nonInterestIncome": "None", "operatingExpenses": "13349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3506000", "sellingGeneralAndAdministrative": "8039000", "netIncomeFromContinuingOperations": "416000" }, "balance": { "goodwill": "None", "inventory": "5765000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "289407000", "longTermDebt": "71102000", "shortTermDebt": "7444000", "treasuryStock": "-11322000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15312000", "reportedCurrency": "USD", "retainedEarnings": "27340000", "totalLiabilities": "221264000", "otherCurrentAssets": "2344000", "totalCurrentAssets": "56149000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233258000", "currentAccountsPayable": "11767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111509000", "shortLongTermDebtTotal": "188797000", "totalShareholderEquity": "69695000", "capitalLeaseObligations": "116695000", "otherCurrentLiabilities": "15041000", "totalCurrentLiabilities": "39015000", "otherNonCurrentLiabilities": "896000", "totalNonCurrentLiabilities": "182249000", "cashAndShortTermInvestments": "38178000", "commonStockSharesOutstanding": "32673457", "intangibleAssetsExcludingGoodwill": "15312000", "cashAndCashEquivalentsAtCarryingValue": "38178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416000", "profitLoss": "None", "dividendPayout": "226000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-768000", "operatingCashflow": "6515000", "capitalExpenditures": "12044000", "changeInReceivables": "1084000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5044000", "cashflowFromInvestment": "-12044000", "stockBasedCompensation": "1234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }