{ "ticker": { "uuid": "a8a98f56-f11e-4ec7-968b-831350d31717", "symbol": "ANDG", "name": "Andersen Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/a8a98f56-f11e-4ec7-968b-831350d31717/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8a98f56-f11e-4ec7-968b-831350d31717/" }, "ticker_metadata": { "id": 205, "uuid": "a8a98f56-f11e-4ec7-968b-831350d31717", "symbol": "ANDG", "name": "Andersen Group Inc.", "asset_type": "equity", "market_cap": 4326440000, "stock_exchange_id": 3, "industry": "Personal Services", "sector": "Consumer Cyclical", "description": "Andersen Group Inc. provides independent tax, valuation, and financial advisory services to individuals and family offices, businesses, and institutional clients in the United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a8a98f56-f11e-4ec7-968b-831350d31717", "symbol": "ANDG", "name": "Andersen Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/a8a98f56-f11e-4ec7-968b-831350d31717/", "api_url": "https://sharemaestro.com/factors/api/tickers/a8a98f56-f11e-4ec7-968b-831350d31717/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.66, "quality": 0.65, "momentum": 0.66, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 38.38, "market_cap": 422180000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.5336, "roe": -1.8263, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.603 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:58.776728+00:00", "batch_id": "" }, "size": { "price_close": 38.38, "market_cap": 422180000, "market_cap_usd": 422180000, "enterprise_value": 559077000, "shares_outstanding": 11000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 14.7127, "ptbv_ratio": null, "ps_ratio": 0.4845, "pcf_ratio": 2.4904, "pfcf_ratio": 2.3111, "ev_ebitda": null, "ev_ebit": -3.6121, "ev_sales": 0.6416, "ev_fcf": 3.0605, "earnings_yield": null, "fcf_yield": 0.3267, "price_to_sales": 0.4845, "price_to_book": 14.7127, "price_to_cashflow": 2.4904, "ebitda_to_ev": null, "sales_yield": 1.5586 }, "yield": { "dividend_yield": 0.5336, "buyback_yield": 0, "shareholder_yield": 0.5336, "debt_paydown_yield": null, "total_yield": 0.5336 }, "quality": { "gross_margin": 0.2566, "operating_margin": -0.1776, "net_margin": -0.0601, "ebitda_margin": -0.167, "fcf_margin": 0.2096, "roe": -1.8263, "roa": -0.0861, "roic": -0.701, "roc_greenblatt": null, "asset_turnover": 1.4318, "cash_conversion": -3.4858, "accruals_ratio": -0.3647, "sbc_to_revenue": 0.2215, "piotroski_f_score": 3, "altman_z_score": -0.2506, "earnings_stability_5y": 4.8408, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3673, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 20.2082, "net_debt_to_ebitda": -0.9405, "debt_to_assets": 0.5648, "interest_coverage": -5.721, "current_ratio": 2.3595, "quick_ratio": 2.3595, "net_debt": 136897000, "local_beta": null, "volatility_252d": 0.603, "volatility_60d": 0.7516, "max_drawdown_12m": -0.1834, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1515, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.6865, "revenue_growth": 0.1515, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0512, "price_return_3m": 0.6133, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0036, "distance_from_52w_low": 0.8532, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 871371000, "gross_profit_ttm": 223558000, "ebit_ttm": -154777000, "ebitda_ttm": -145561000, "net_income_ttm": -52406000, "eps_diluted_ttm": -4.7642, "operating_cash_flow_ttm": 169525001, "capital_expenditure_ttm": 13152000, "fcf_ttm": 182677001, "dividends_paid_ttm": 225283000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27054000, "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_current_liabilities": 192323000, "net_ppe": null, "total_assets": 608570000, "total_debt": 343711000, "total_equity": 28695000, "net_working_capital": 119329000, "book_value_per_share": 2.6086, "retained_earnings": -780501000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4027000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 34, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.655, "os_score": 0.82, "value_percentile": 0.66, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3507, "ticker_id": 205, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:58.776728+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.38, "market_cap": 422180000, "market_cap_usd": 422180000, "enterprise_value": 559077000, "shares_outstanding": 11000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 14.71266771, "ptbv_ratio": null, "ps_ratio": 0.48450086, "pcf_ratio": 2.49037014, "pfcf_ratio": 2.31107363, "ev_ebitda": null, "ev_ebit": -3.61214522, "ev_sales": 0.64160616, "ev_fcf": 3.06046737, "earnings_yield": null, "fcf_yield": 0.32674748, "dividend_yield": 0.53361836, "buyback_yield": 0, "shareholder_yield": 0.53361836, "debt_paydown_yield": null, "total_yield": 0.53361836, "gross_margin": 0.25655892, "operating_margin": -0.17762469, "net_margin": -0.06014201, "ebitda_margin": -0.16704825, "fcf_margin": 0.2096432, "roe": -1.8263112, "roa": -0.08611335, "roic": -0.70101666, "roc_greenblatt": null, "asset_turnover": 1.43183364, "cash_conversion": -3.48580317, "accruals_ratio": -0.36467621, "sbc_to_revenue": 0.2214625, "debt_to_equity": 20.20822443, "net_debt_to_ebitda": -0.94047856, "debt_to_assets": 0.56478466, "interest_coverage": -5.7210394, "current_ratio": 2.35950458, "quick_ratio": 2.35950458, "net_debt": 136897000, "revenue_growth_1y": 0.15146786, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.68653089, "piotroski_f_score": 3, "altman_z_score": -0.2505789, "earnings_stability_5y": 4.840848, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05121884, "price_return_3m": 0.61328289, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.00363448, "distance_from_52w_low": 0.85321101, "relative_strength": null, "local_beta": null, "volatility_252d": 0.602964, "volatility_60d": 0.751569, "max_drawdown_12m": -0.18335962, "revenue_ttm": 871371000, "gross_profit_ttm": 223558000, "ebit_ttm": -154777000, "ebitda_ttm": -145561000, "net_income_ttm": -52406000, "eps_diluted_ttm": -4.76418182, "operating_cash_flow_ttm": 169525001, "capital_expenditure_ttm": 13152000, "fcf_ttm": 182677001, "dividends_paid_ttm": 225283000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27054000, "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_current_liabilities": 192323000, "net_ppe": null, "total_assets": 608570000, "total_debt": 343711000, "total_equity": 28695000, "net_working_capital": 119329000, "book_value_per_share": 2.60863636, "retained_earnings": -780501000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4027000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.38, "os": 0.82, "value": 0.66, "quality": 0.65, "momentum": 0.66, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.5336, "roe": -1.8263, "momentum_12_1": null, "complete_fields": { "id": 3507, "ticker_id": 205, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:58.776728+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.38, "market_cap": 422180000, "market_cap_usd": 422180000, "enterprise_value": 559077000, "shares_outstanding": 11000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 14.71266771, "ptbv_ratio": null, "ps_ratio": 0.48450086, "pcf_ratio": 2.49037014, "pfcf_ratio": 2.31107363, "ev_ebitda": null, "ev_ebit": -3.61214522, "ev_sales": 0.64160616, "ev_fcf": 3.06046737, "earnings_yield": null, "fcf_yield": 0.32674748, "dividend_yield": 0.53361836, "buyback_yield": 0, "shareholder_yield": 0.53361836, "debt_paydown_yield": null, "total_yield": 0.53361836, "gross_margin": 0.25655892, "operating_margin": -0.17762469, "net_margin": -0.06014201, "ebitda_margin": -0.16704825, "fcf_margin": 0.2096432, "roe": -1.8263112, "roa": -0.08611335, "roic": -0.70101666, "roc_greenblatt": null, "asset_turnover": 1.43183364, "cash_conversion": -3.48580317, "accruals_ratio": -0.36467621, "sbc_to_revenue": 0.2214625, "debt_to_equity": 20.20822443, "net_debt_to_ebitda": -0.94047856, "debt_to_assets": 0.56478466, "interest_coverage": -5.7210394, "current_ratio": 2.35950458, "quick_ratio": 2.35950458, "net_debt": 136897000, "revenue_growth_1y": 0.15146786, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.68653089, "piotroski_f_score": 3, "altman_z_score": -0.2505789, "earnings_stability_5y": 4.840848, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05121884, "price_return_3m": 0.61328289, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.00363448, "distance_from_52w_low": 0.85321101, "relative_strength": null, "local_beta": null, "volatility_252d": 0.602964, "volatility_60d": 0.751569, "max_drawdown_12m": -0.18335962, "revenue_ttm": 871371000, "gross_profit_ttm": 223558000, "ebit_ttm": -154777000, "ebitda_ttm": -145561000, "net_income_ttm": -52406000, "eps_diluted_ttm": -4.76418182, "operating_cash_flow_ttm": 169525001, "capital_expenditure_ttm": 13152000, "fcf_ttm": 182677001, "dividends_paid_ttm": 225283000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27054000, "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_current_liabilities": 192323000, "net_ppe": null, "total_assets": 608570000, "total_debt": 343711000, "total_equity": 28695000, "net_working_capital": 119329000, "book_value_per_share": 2.60863636, "retained_earnings": -780501000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4027000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "ebit": 57870000, "ebitda": 66875000, "pretax_income": -127172000, "tax_provision": 2997000, "net_income": -2324000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 354043000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 184619000, "capital_expenditure": 10345000, "free_cash_flow": 194964000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215640, "ticker_id": 205, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57870000", "ebitda": "66875000", "netIncome": "-2324000", "grossProfit": "234602000", "depreciation": "None", "totalRevenue": "838692000", "costOfRevenue": "604090000", "interestIncome": "4166000", "incomeBeforeTax": "-127172000", "interestExpense": "1436000", "operatingIncome": "57870000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2997000", "reportedCurrency": "USD", "netInterestIncome": "2730000", "nonInterestIncome": "None", "operatingExpenses": "176732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9005000", "sellingGeneralAndAdministrative": "176732000", "netIncomeFromContinuingOperations": "-130169000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "565140000", "longTermDebt": "287745000", "shortTermDebt": "66298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2543000", "reportedCurrency": "USD", "retainedEarnings": "-134742000", "totalLiabilities": "593517000", "otherCurrentAssets": "29688000", "totalCurrentAssets": "412038000", "currentLongTermDebt": "62340000", "longTermInvestments": "0", "shortTermInvestments": "8179000", "currentNetReceivables": "123891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153101999", "currentAccountsPayable": "11998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "460491000", "totalShareholderEquity": "-134731000", "capitalLeaseObligations": "110437000", "otherCurrentLiabilities": "104989000", "totalCurrentLiabilities": "195807000", "otherNonCurrentLiabilities": "3517000", "totalNonCurrentLiabilities": "397710000", "cashAndShortTermInvestments": "250280000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2543000", "cashAndCashEquivalentsAtCarryingValue": "250280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130169000", "profitLoss": "None", "dividendPayout": "212153000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184619000", "capitalExpenditures": "10345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32942000", "cashflowFromInvestment": "10610000", "stockBasedCompensation": "147372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 838692000, "cost_of_revenue": 604090000, "gross_profit": 234602000, "research_and_development": null, "selling_general_admin": 176732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57870000, "depreciation_amortisation": 9005000, "ebitda": 66875000, "interest_expense": 1436000, "interest_income": null, "other_non_operating": null, "pretax_income": -127172000, "tax_provision": 2997000, "effective_tax_rate": null, "net_income": -2324000, "net_income_continuing_ops": -130169000, "net_income_to_common": -2324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250280000, "short_term_investments": 8179000, "net_receivables": 123891000, "inventory": null, "other_current_assets": null, "total_current_assets": 412038000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2543000, "goodwill_and_intangibles": 32621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153101999, "total_assets": 565140000, "short_term_debt": 66298000, "accounts_payable": 11998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195807000, "long_term_debt": 287745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397710000, "total_liabilities": 593517000, "total_debt": 354043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -134742000, "total_equity": -134731000, "shares_outstanding": 11000000, "operating_cash_flow": 184619000, "stock_based_compensation": 147372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10610000, "dividends_paid": 212153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32942000, "free_cash_flow": 194964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57870000", "ebitda": "66875000", "netIncome": "-2324000", "grossProfit": "234602000", "depreciation": "None", "totalRevenue": "838692000", "costOfRevenue": "604090000", "interestIncome": "4166000", "incomeBeforeTax": "-127172000", "interestExpense": "1436000", "operatingIncome": "57870000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2997000", "reportedCurrency": "USD", "netInterestIncome": "2730000", "nonInterestIncome": "None", "operatingExpenses": "176732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9005000", "sellingGeneralAndAdministrative": "176732000", "netIncomeFromContinuingOperations": "-130169000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "565140000", "longTermDebt": "287745000", "shortTermDebt": "66298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2543000", "reportedCurrency": "USD", "retainedEarnings": "-134742000", "totalLiabilities": "593517000", "otherCurrentAssets": "29688000", "totalCurrentAssets": "412038000", "currentLongTermDebt": "62340000", "longTermInvestments": "0", "shortTermInvestments": "8179000", "currentNetReceivables": "123891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153101999", "currentAccountsPayable": "11998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "460491000", "totalShareholderEquity": "-134731000", "capitalLeaseObligations": "110437000", "otherCurrentLiabilities": "104989000", "totalCurrentLiabilities": "195807000", "otherNonCurrentLiabilities": "3517000", "totalNonCurrentLiabilities": "397710000", "cashAndShortTermInvestments": "250280000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2543000", "cashAndCashEquivalentsAtCarryingValue": "250280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130169000", "profitLoss": "None", "dividendPayout": "212153000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184619000", "capitalExpenditures": "10345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32942000", "cashflowFromInvestment": "10610000", "stockBasedCompensation": "147372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 731593000, "cost_of_revenue": 470102000, "gross_profit": 261491000, "ebit": 137260000, "ebitda": 145585000, "pretax_income": 137196000, "tax_provision": 2395000, "net_income": 134801000, "net_income_to_common": 134801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87993000, "total_current_assets": 246377000, "total_assets": 398775000, "short_term_debt": 17183000, "long_term_debt": null, "total_debt": 17183000, "total_liabilities": 202526000, "total_equity": 196249000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32409000 }, "cash_flow": { "operating_cash_flow": 152311000, "capital_expenditure": 8596000, "free_cash_flow": 160907000, "dividends_paid": 116050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215645, "ticker_id": 205, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137260000", "ebitda": "145585000", "netIncome": "134801000", "grossProfit": "261491000", "depreciation": "None", "totalRevenue": "731593000", "costOfRevenue": "470102000", "interestIncome": "None", "incomeBeforeTax": "137196000", "interestExpense": "64000", "operatingIncome": "129544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2395000", "reportedCurrency": "USD", "netInterestIncome": "-21574000", "nonInterestIncome": "None", "operatingExpenses": "131947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8325000", "sellingGeneralAndAdministrative": "146769000", "netIncomeFromContinuingOperations": "-266891000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "398775000", "longTermDebt": "None", "shortTermDebt": "17183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2331000", "reportedCurrency": "USD", "retainedEarnings": "189490000", "totalLiabilities": "202526000", "otherCurrentAssets": "14786000", "totalCurrentAssets": "246377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22485000", "currentNetReceivables": "121113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152397999", "currentAccountsPayable": "7469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108083000", "totalShareholderEquity": "196249000", "capitalLeaseObligations": "108064000", "otherCurrentLiabilities": "54208000", "totalCurrentLiabilities": "94441000", "otherNonCurrentLiabilities": "17116000", "totalNonCurrentLiabilities": "108085000", "cashAndShortTermInvestments": "87993000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2331000", "cashAndCashEquivalentsAtCarryingValue": "87993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134801000", "profitLoss": "None", "dividendPayout": "116050000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152311000", "capitalExpenditures": "8596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117570000", "cashflowFromInvestment": "-18456000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8324999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731593000, "cost_of_revenue": 470102000, "gross_profit": 261491000, "research_and_development": null, "selling_general_admin": 146769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137260000, "depreciation_amortisation": 8325000, "ebitda": 145585000, "interest_expense": 64000, "interest_income": null, "other_non_operating": null, "pretax_income": 137196000, "tax_provision": 2395000, "effective_tax_rate": null, "net_income": 134801000, "net_income_continuing_ops": -266891000, "net_income_to_common": 134801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87993000, "short_term_investments": 22485000, "net_receivables": 121113000, "inventory": null, "other_current_assets": null, "total_current_assets": 246377000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2331000, "goodwill_and_intangibles": 32409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152397999, "total_assets": 398775000, "short_term_debt": 17183000, "accounts_payable": 7469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94441000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 108085000, "total_liabilities": 202526000, "total_debt": 17183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189490000, "total_equity": 196249000, "shares_outstanding": 11000000, "operating_cash_flow": 152311000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18456000, "dividends_paid": 116050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117570000, "free_cash_flow": 160907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137260000", "ebitda": "145585000", "netIncome": "134801000", "grossProfit": "261491000", "depreciation": "None", "totalRevenue": "731593000", "costOfRevenue": "470102000", "interestIncome": "None", "incomeBeforeTax": "137196000", "interestExpense": "64000", "operatingIncome": "129544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2395000", "reportedCurrency": "USD", "netInterestIncome": "-21574000", "nonInterestIncome": "None", "operatingExpenses": "131947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8325000", "sellingGeneralAndAdministrative": "146769000", "netIncomeFromContinuingOperations": "-266891000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "398775000", "longTermDebt": "None", "shortTermDebt": "17183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2331000", "reportedCurrency": "USD", "retainedEarnings": "189490000", "totalLiabilities": "202526000", "otherCurrentAssets": "14786000", "totalCurrentAssets": "246377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22485000", "currentNetReceivables": "121113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152397999", "currentAccountsPayable": "7469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108083000", "totalShareholderEquity": "196249000", "capitalLeaseObligations": "108064000", "otherCurrentLiabilities": "54208000", "totalCurrentLiabilities": "94441000", "otherNonCurrentLiabilities": "17116000", "totalNonCurrentLiabilities": "108085000", "cashAndShortTermInvestments": "87993000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2331000", "cashAndCashEquivalentsAtCarryingValue": "87993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134801000", "profitLoss": "None", "dividendPayout": "116050000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152311000", "capitalExpenditures": "8596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117570000", "cashflowFromInvestment": "-18456000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8324999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 639111000, "cost_of_revenue": 407591000, "gross_profit": 231520000, "ebit": 121078000, "ebitda": 128769000, "pretax_income": 120940000, "tax_provision": 2257000, "net_income": 118683000, "net_income_to_common": 118683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71708000, "total_current_assets": 217253000, "total_assets": 369481000, "short_term_debt": 14930000, "long_term_debt": null, "total_debt": 14930000, "total_liabilities": 191983000, "total_equity": 177498000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32456000 }, "cash_flow": { "operating_cash_flow": 118066000, "capital_expenditure": 4899000, "free_cash_flow": 122965000, "dividends_paid": 90300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215650, "ticker_id": 205, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121078000", "ebitda": "128769000", "netIncome": "118683000", "grossProfit": "231520000", "depreciation": "None", "totalRevenue": "639111000", "costOfRevenue": "407591000", "interestIncome": "None", "incomeBeforeTax": "120940000", "interestExpense": "138000", "operatingIncome": "116859000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2257000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "114661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7691000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "369481000", "longTermDebt": "None", "shortTermDebt": "14930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2378000", "reportedCurrency": "USD", "retainedEarnings": "170739000", "totalLiabilities": "191983000", "otherCurrentAssets": "13697000", "totalCurrentAssets": "217253000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18611000", "currentNetReceivables": "113237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152228000", "currentAccountsPayable": "10494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111056000", "totalShareholderEquity": "177498000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34889000", "totalCurrentLiabilities": "74613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117370000", "cashAndShortTermInvestments": "71708000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2378000", "cashAndCashEquivalentsAtCarryingValue": "71708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118683000", "profitLoss": "None", "dividendPayout": "90300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "118066000", "capitalExpenditures": "4899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91239000", "cashflowFromInvestment": "-12624000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 639111000, "cost_of_revenue": 407591000, "gross_profit": 231520000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121078000, "depreciation_amortisation": 7691000, "ebitda": 128769000, "interest_expense": 138000, "interest_income": null, "other_non_operating": null, "pretax_income": 120940000, "tax_provision": 2257000, "effective_tax_rate": null, "net_income": 118683000, "net_income_continuing_ops": null, "net_income_to_common": 118683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71708000, "short_term_investments": 18611000, "net_receivables": 113237000, "inventory": null, "other_current_assets": null, "total_current_assets": 217253000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2378000, "goodwill_and_intangibles": 32456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152228000, "total_assets": 369481000, "short_term_debt": 14930000, "accounts_payable": 10494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74613000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117370000, "total_liabilities": 191983000, "total_debt": 14930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 170739000, "total_equity": 177498000, "shares_outstanding": 11000000, "operating_cash_flow": 118066000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12624000, "dividends_paid": 90300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91239000, "free_cash_flow": 122965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121078000", "ebitda": "128769000", "netIncome": "118683000", "grossProfit": "231520000", "depreciation": "None", "totalRevenue": "639111000", "costOfRevenue": "407591000", "interestIncome": "None", "incomeBeforeTax": "120940000", "interestExpense": "138000", "operatingIncome": "116859000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2257000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "114661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7691000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "369481000", "longTermDebt": "None", "shortTermDebt": "14930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2378000", "reportedCurrency": "USD", "retainedEarnings": "170739000", "totalLiabilities": "191983000", "otherCurrentAssets": "13697000", "totalCurrentAssets": "217253000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18611000", "currentNetReceivables": "113237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152228000", "currentAccountsPayable": "10494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111056000", "totalShareholderEquity": "177498000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34889000", "totalCurrentLiabilities": "74613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117370000", "cashAndShortTermInvestments": "71708000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2378000", "cashAndCashEquivalentsAtCarryingValue": "71708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118683000", "profitLoss": "None", "dividendPayout": "90300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "118066000", "capitalExpenditures": "4899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91239000", "cashflowFromInvestment": "-12624000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "ebit": 28129000, "ebitda": 30403000, "pretax_income": 20551000, "tax_provision": 2813000, "net_income": 494000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206814000, "total_current_assets": 453787000, "total_assets": 608570000, "short_term_debt": 64679000, "long_term_debt": 279032000, "total_debt": 343711000, "total_liabilities": 579875000, "total_equity": 28695000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32722000 }, "cash_flow": { "operating_cash_flow": -3866999, "capital_expenditure": 3703000, "free_cash_flow": -163999, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215638, "ticker_id": 205, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28129000", "ebitda": "30403000", "netIncome": "494000", "grossProfit": "72091000", "depreciation": "None", "totalRevenue": "240746000", "costOfRevenue": "168655000", "interestIncome": "1879000", "incomeBeforeTax": "20551000", "interestExpense": "6234000", "operatingIncome": "28129000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2813000", "reportedCurrency": "USD", "netInterestIncome": "-4355000", "nonInterestIncome": "None", "operatingExpenses": "43962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2274000", "sellingGeneralAndAdministrative": "48011000", "netIncomeFromContinuingOperations": "17738000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "608570000", "longTermDebt": "279032000", "shortTermDebt": "64679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2644000", "reportedCurrency": "USD", "retainedEarnings": "-780501000", "totalLiabilities": "579875000", "otherCurrentAssets": "33406000", "totalCurrentAssets": "453787000", "currentLongTermDebt": "57467000", "longTermInvestments": "None", "shortTermInvestments": "5098000", "currentNetReceivables": "213567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154783000", "currentAccountsPayable": "11793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448628000", "totalShareholderEquity": "28695000", "capitalLeaseObligations": "112207000", "otherCurrentLiabilities": "105592000", "totalCurrentLiabilities": "192323000", "otherNonCurrentLiabilities": "3604000", "totalNonCurrentLiabilities": "387552000", "cashAndShortTermInvestments": "206814000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2644000", "cashAndCashEquivalentsAtCarryingValue": "206814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494000", "profitLoss": "None", "dividendPayout": "24380000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3866999", "capitalExpenditures": "3703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39204000", "cashflowFromInvestment": "-395000", "stockBasedCompensation": "45604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240746000, "cost_of_revenue": 168655000, "gross_profit": 72091000, "research_and_development": null, "selling_general_admin": 48011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28129000, "depreciation_amortisation": 2274000, "ebitda": 30403000, "interest_expense": 6234000, "interest_income": null, "other_non_operating": null, "pretax_income": 20551000, "tax_provision": 2813000, "effective_tax_rate": null, "net_income": 494000, "net_income_continuing_ops": 17738000, "net_income_to_common": 494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206814000, "short_term_investments": 5098000, "net_receivables": 213567000, "inventory": null, "other_current_assets": null, "total_current_assets": 453787000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2644000, "goodwill_and_intangibles": 32722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154783000, "total_assets": 608570000, "short_term_debt": 64679000, "accounts_payable": 11793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192323000, "long_term_debt": 279032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 387552000, "total_liabilities": 579875000, "total_debt": 343711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -780501000, "total_equity": 28695000, "shares_outstanding": 11000000, "operating_cash_flow": -3866999, "stock_based_compensation": 45604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -395000, "dividends_paid": 24380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39204000, "free_cash_flow": -163999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28129000", "ebitda": "30403000", "netIncome": "494000", "grossProfit": "72091000", "depreciation": "None", "totalRevenue": "240746000", "costOfRevenue": "168655000", "interestIncome": "1879000", "incomeBeforeTax": "20551000", "interestExpense": "6234000", "operatingIncome": "28129000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2813000", "reportedCurrency": "USD", "netInterestIncome": "-4355000", "nonInterestIncome": "None", "operatingExpenses": "43962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2274000", "sellingGeneralAndAdministrative": "48011000", "netIncomeFromContinuingOperations": "17738000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "608570000", "longTermDebt": "279032000", "shortTermDebt": "64679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2644000", "reportedCurrency": "USD", "retainedEarnings": "-780501000", "totalLiabilities": "579875000", "otherCurrentAssets": "33406000", "totalCurrentAssets": "453787000", "currentLongTermDebt": "57467000", "longTermInvestments": "None", "shortTermInvestments": "5098000", "currentNetReceivables": "213567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154783000", "currentAccountsPayable": "11793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448628000", "totalShareholderEquity": "28695000", "capitalLeaseObligations": "112207000", "otherCurrentLiabilities": "105592000", "totalCurrentLiabilities": "192323000", "otherNonCurrentLiabilities": "3604000", "totalNonCurrentLiabilities": "387552000", "cashAndShortTermInvestments": "206814000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2644000", "cashAndCashEquivalentsAtCarryingValue": "206814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494000", "profitLoss": "None", "dividendPayout": "24380000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3866999", "capitalExpenditures": "3703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39204000", "cashflowFromInvestment": "-395000", "stockBasedCompensation": "45604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 170346000, "cost_of_revenue": 12357000, "gross_profit": 157989000, "ebit": -69959000, "ebitda": -67722000, "pretax_income": -51601000, "tax_provision": -170000, "net_income": 7330000, "net_income_to_common": 7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250280000, "total_current_assets": 412038000, "total_assets": 565140000, "short_term_debt": 66298000, "long_term_debt": 287745000, "total_debt": 354043000, "total_liabilities": 593517000, "total_equity": -134731000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32621000 }, "cash_flow": { "operating_cash_flow": 82721000, "capital_expenditure": 5691000, "free_cash_flow": 88412000, "dividends_paid": 81779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215639, "ticker_id": 205, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69959000", "ebitda": "-67722000", "netIncome": "7330000", "grossProfit": "157989000", "depreciation": "None", "totalRevenue": "170346000", "costOfRevenue": "12357000", "interestIncome": "1055000", "incomeBeforeTax": "-51601000", "interestExpense": "1169000", "operatingIncome": "119869000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-170000", "reportedCurrency": "USD", "netInterestIncome": "19413000", "nonInterestIncome": "None", "operatingExpenses": "38120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2237000", "sellingGeneralAndAdministrative": "35915000", "netIncomeFromContinuingOperations": "-51431000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "565140000", "longTermDebt": "287745000", "shortTermDebt": "66298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2543000", "reportedCurrency": "USD", "retainedEarnings": "-134742000", "totalLiabilities": "593517000", "otherCurrentAssets": "29688000", "totalCurrentAssets": "412038000", "currentLongTermDebt": "62340000", "longTermInvestments": "0", "shortTermInvestments": "8179000", "currentNetReceivables": "123891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153101999", "currentAccountsPayable": "11998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "460491000", "totalShareholderEquity": "-134731000", "capitalLeaseObligations": "110437000", "otherCurrentLiabilities": "104989000", "totalCurrentLiabilities": "195807000", "otherNonCurrentLiabilities": "3517000", "totalNonCurrentLiabilities": "397710000", "cashAndShortTermInvestments": "250280000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2543000", "cashAndCashEquivalentsAtCarryingValue": "250280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2324000", "profitLoss": "None", "dividendPayout": "81779000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82721000", "capitalExpenditures": "5691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104825000", "cashflowFromInvestment": "-5113000", "stockBasedCompensation": "10912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170346000, "cost_of_revenue": 12357000, "gross_profit": 157989000, "research_and_development": null, "selling_general_admin": 35915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69959000, "depreciation_amortisation": 2237000, "ebitda": -67722000, "interest_expense": 1169000, "interest_income": null, "other_non_operating": null, "pretax_income": -51601000, "tax_provision": -170000, "effective_tax_rate": null, "net_income": 7330000, "net_income_continuing_ops": -51431000, "net_income_to_common": 7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250280000, "short_term_investments": 8179000, "net_receivables": 123891000, "inventory": null, "other_current_assets": null, "total_current_assets": 412038000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2543000, "goodwill_and_intangibles": 32621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153101999, "total_assets": 565140000, "short_term_debt": 66298000, "accounts_payable": 11998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195807000, "long_term_debt": 287745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397710000, "total_liabilities": 593517000, "total_debt": 354043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -134742000, "total_equity": -134731000, "shares_outstanding": 11000000, "operating_cash_flow": 82721000, "stock_based_compensation": 10912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5113000, "dividends_paid": 81779000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104825000, "free_cash_flow": 88412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69959000", "ebitda": "-67722000", "netIncome": "7330000", "grossProfit": "157989000", "depreciation": "None", "totalRevenue": "170346000", "costOfRevenue": "12357000", "interestIncome": "1055000", "incomeBeforeTax": "-51601000", "interestExpense": "1169000", "operatingIncome": "119869000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-170000", "reportedCurrency": "USD", "netInterestIncome": "19413000", "nonInterestIncome": "None", "operatingExpenses": "38120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2237000", "sellingGeneralAndAdministrative": "35915000", "netIncomeFromContinuingOperations": "-51431000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "565140000", "longTermDebt": "287745000", "shortTermDebt": "66298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2543000", "reportedCurrency": "USD", "retainedEarnings": "-134742000", "totalLiabilities": "593517000", "otherCurrentAssets": "29688000", "totalCurrentAssets": "412038000", "currentLongTermDebt": "62340000", "longTermInvestments": "0", "shortTermInvestments": "8179000", "currentNetReceivables": "123891000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153101999", "currentAccountsPayable": "11998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "460491000", "totalShareholderEquity": "-134731000", "capitalLeaseObligations": "110437000", "otherCurrentLiabilities": "104989000", "totalCurrentLiabilities": "195807000", "otherNonCurrentLiabilities": "3517000", "totalNonCurrentLiabilities": "397710000", "cashAndShortTermInvestments": "250280000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2543000", "cashAndCashEquivalentsAtCarryingValue": "250280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2324000", "profitLoss": "None", "dividendPayout": "81779000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82721000", "capitalExpenditures": "5691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104825000", "cashflowFromInvestment": "-5113000", "stockBasedCompensation": "10912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81779000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 284288000, "cost_of_revenue": 239522000, "gross_profit": 44766000, "ebit": -7780000, "ebitda": -5111000, "pretax_income": -27327000, "tax_provision": 6004000, "net_income": 35753000, "net_income_to_common": 35753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167715000, "total_current_assets": 413622000, "total_assets": 563073000, "short_term_debt": 78966000, "long_term_debt": 287881000, "total_debt": 366847000, "total_liabilities": 610827000, "total_equity": -4796000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32541000 }, "cash_flow": { "operating_cash_flow": 40023000, "capital_expenditure": 1951000, "free_cash_flow": 41974000, "dividends_paid": 48324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215641, "ticker_id": 205, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7780000", "ebitda": "-5111000", "netIncome": "35753000", "grossProfit": "44766000", "depreciation": "None", "totalRevenue": "284288000", "costOfRevenue": "239522000", "interestIncome": "881000", "incomeBeforeTax": "-27327000", "interestExpense": "19547000", "operatingIncome": "-9479000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6004000", "reportedCurrency": "USD", "netInterestIncome": "-18666000", "nonInterestIncome": "None", "operatingExpenses": "54245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2669000", "sellingGeneralAndAdministrative": "51576000", "netIncomeFromContinuingOperations": "-33331000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "563073000", "longTermDebt": "287881000", "shortTermDebt": "78966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2463000", "reportedCurrency": "USD", "retainedEarnings": "-4807000", "totalLiabilities": "610827000", "otherCurrentAssets": "24467000", "totalCurrentAssets": "413622000", "currentLongTermDebt": "62218000", "longTermInvestments": "0", "shortTermInvestments": "9207000", "currentNetReceivables": "212233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149451000", "currentAccountsPayable": "14048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461474000", "totalShareholderEquity": "-4796000", "capitalLeaseObligations": "111375000", "otherCurrentLiabilities": "112015000", "totalCurrentLiabilities": "224337000", "otherNonCurrentLiabilities": "58000", "totalNonCurrentLiabilities": "386490000", "cashAndShortTermInvestments": "167715000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2463000", "cashAndCashEquivalentsAtCarryingValue": "167715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111111000", "profitLoss": "None", "dividendPayout": "48324000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40023000", "capitalExpenditures": "1951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51240000", "cashflowFromInvestment": "119000", "stockBasedCompensation": "6901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284288000, "cost_of_revenue": 239522000, "gross_profit": 44766000, "research_and_development": null, "selling_general_admin": 51576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7780000, "depreciation_amortisation": 2669000, "ebitda": -5111000, "interest_expense": 19547000, "interest_income": null, "other_non_operating": null, "pretax_income": -27327000, "tax_provision": 6004000, "effective_tax_rate": null, "net_income": 35753000, "net_income_continuing_ops": -33331000, "net_income_to_common": 35753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167715000, "short_term_investments": 9207000, "net_receivables": 212233000, "inventory": null, "other_current_assets": null, "total_current_assets": 413622000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2463000, "goodwill_and_intangibles": 32541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 149451000, "total_assets": 563073000, "short_term_debt": 78966000, "accounts_payable": 14048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224337000, "long_term_debt": 287881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 386490000, "total_liabilities": 610827000, "total_debt": 366847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4807000, "total_equity": -4796000, "shares_outstanding": 11000000, "operating_cash_flow": 40023000, "stock_based_compensation": 6901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 119000, "dividends_paid": 48324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51240000, "free_cash_flow": 41974000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7780000", "ebitda": "-5111000", "netIncome": "35753000", "grossProfit": "44766000", "depreciation": "None", "totalRevenue": "284288000", "costOfRevenue": "239522000", "interestIncome": "881000", "incomeBeforeTax": "-27327000", "interestExpense": "19547000", "operatingIncome": "-9479000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6004000", "reportedCurrency": "USD", "netInterestIncome": "-18666000", "nonInterestIncome": "None", "operatingExpenses": "54245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2669000", "sellingGeneralAndAdministrative": "51576000", "netIncomeFromContinuingOperations": "-33331000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "563073000", "longTermDebt": "287881000", "shortTermDebt": "78966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2463000", "reportedCurrency": "USD", "retainedEarnings": "-4807000", "totalLiabilities": "610827000", "otherCurrentAssets": "24467000", "totalCurrentAssets": "413622000", "currentLongTermDebt": "62218000", "longTermInvestments": "0", "shortTermInvestments": "9207000", "currentNetReceivables": "212233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149451000", "currentAccountsPayable": "14048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461474000", "totalShareholderEquity": "-4796000", "capitalLeaseObligations": "111375000", "otherCurrentLiabilities": "112015000", "totalCurrentLiabilities": "224337000", "otherNonCurrentLiabilities": "58000", "totalNonCurrentLiabilities": "386490000", "cashAndShortTermInvestments": "167715000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2463000", "cashAndCashEquivalentsAtCarryingValue": "167715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111111000", "profitLoss": "None", "dividendPayout": "48324000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40023000", "capitalExpenditures": "1951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51240000", "cashflowFromInvestment": "119000", "stockBasedCompensation": "6901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 175991000, "cost_of_revenue": 227279000, "gross_profit": -51288000, "ebit": -105167000, "ebitda": -103131000, "pretax_income": -102950000, "tax_provision": -6967000, "net_income": -95983000, "net_income_to_common": -95983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78945000, "total_current_assets": 271137000, "total_assets": 412642000, "short_term_debt": 16088999, "long_term_debt": null, "total_debt": 16088999, "total_liabilities": 214291000, "total_equity": 198351000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32473000 }, "cash_flow": { "operating_cash_flow": 50648000, "capital_expenditure": 1807000, "free_cash_flow": 52455000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215642, "ticker_id": 205, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105167000", "ebitda": "-103131000", "netIncome": "-95983000", "grossProfit": "-51288000", "depreciation": "None", "totalRevenue": "175991000", "costOfRevenue": "227279000", "interestIncome": "1030000", "incomeBeforeTax": "-102950000", "interestExpense": "104000", "operatingIncome": "-105167000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6967000", "reportedCurrency": "USD", "netInterestIncome": "926000", "nonInterestIncome": "None", "operatingExpenses": "53879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2036000", "sellingGeneralAndAdministrative": "53879000", "netIncomeFromContinuingOperations": "-95983000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "136318000", "currentDebt": "None", "investments": "None", "totalAssets": "412642000", "longTermDebt": "None", "shortTermDebt": "16088999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2395000", "reportedCurrency": "USD", "retainedEarnings": "62033000", "totalLiabilities": "214291000", "otherCurrentAssets": "23168000", "totalCurrentAssets": "271137000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9249000", "currentNetReceivables": "159775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141505000", "currentAccountsPayable": "13855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102526000", "totalShareholderEquity": "198351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65235999", "totalCurrentLiabilities": "125471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "88820000", "cashAndShortTermInvestments": "78945000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2395000", "cashAndCashEquivalentsAtCarryingValue": "78945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95983000", "profitLoss": "None", "dividendPayout": "70800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50648000", "capitalExpenditures": "1807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74391000", "cashflowFromInvestment": "7470000", "stockBasedCompensation": "129559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175991000, "cost_of_revenue": 227279000, "gross_profit": -51288000, "research_and_development": null, "selling_general_admin": 53879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105167000, "depreciation_amortisation": 2036000, "ebitda": -103131000, "interest_expense": 104000, "interest_income": null, "other_non_operating": null, "pretax_income": -102950000, "tax_provision": -6967000, "effective_tax_rate": null, "net_income": -95983000, "net_income_continuing_ops": -95983000, "net_income_to_common": -95983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78945000, "short_term_investments": 9249000, "net_receivables": 159775000, "inventory": null, "other_current_assets": null, "total_current_assets": 271137000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2395000, "goodwill_and_intangibles": 32473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 141505000, "total_assets": 412642000, "short_term_debt": 16088999, "accounts_payable": 13855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125471000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 88820000, "total_liabilities": 214291000, "total_debt": 16088999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 62033000, "total_equity": 198351000, "shares_outstanding": 11000000, "operating_cash_flow": 50648000, "stock_based_compensation": 129559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7470000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74391000, "free_cash_flow": 52455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-105167000", "ebitda": "-103131000", "netIncome": "-95983000", "grossProfit": "-51288000", "depreciation": "None", "totalRevenue": "175991000", "costOfRevenue": "227279000", "interestIncome": "1030000", "incomeBeforeTax": "-102950000", "interestExpense": "104000", "operatingIncome": "-105167000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6967000", "reportedCurrency": "USD", "netInterestIncome": "926000", "nonInterestIncome": "None", "operatingExpenses": "53879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2036000", "sellingGeneralAndAdministrative": "53879000", "netIncomeFromContinuingOperations": "-95983000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "136318000", "currentDebt": "None", "investments": "None", "totalAssets": "412642000", "longTermDebt": "None", "shortTermDebt": "16088999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2395000", "reportedCurrency": "USD", "retainedEarnings": "62033000", "totalLiabilities": "214291000", "otherCurrentAssets": "23168000", "totalCurrentAssets": "271137000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9249000", "currentNetReceivables": "159775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141505000", "currentAccountsPayable": "13855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102526000", "totalShareholderEquity": "198351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65235999", "totalCurrentLiabilities": "125471000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "88820000", "cashAndShortTermInvestments": "78945000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2395000", "cashAndCashEquivalentsAtCarryingValue": "78945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95983000", "profitLoss": "None", "dividendPayout": "70800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50648000", "capitalExpenditures": "1807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74391000", "cashflowFromInvestment": "7470000", "stockBasedCompensation": "129559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 208067000, "cost_of_revenue": 120058000, "gross_profit": 88009000, "ebit": 52647000, "ebitda": 54742000, "pretax_income": 54706000, "tax_provision": 4130000, "net_income": 50576000, "net_income_to_common": 50576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11227000, "capital_expenditure": 1436000, "free_cash_flow": 12663000, "dividends_paid": 11250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215643, "ticker_id": 205, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52647000", "ebitda": "54742000", "netIncome": "50576000", "grossProfit": "88009000", "depreciation": "None", "totalRevenue": "208067000", "costOfRevenue": "120058000", "interestIncome": "1200000", "incomeBeforeTax": "54706000", "interestExpense": "143000", "operatingIncome": "52647000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4130000", "reportedCurrency": "USD", "netInterestIncome": "1057000", "nonInterestIncome": "None", "operatingExpenses": "35362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2095000", "sellingGeneralAndAdministrative": "35362000", "netIncomeFromContinuingOperations": "50576000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50576000", "profitLoss": "None", "dividendPayout": "11250000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11227000", "capitalExpenditures": "1436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12136000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208067000, "cost_of_revenue": 120058000, "gross_profit": 88009000, "research_and_development": null, "selling_general_admin": 35362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52647000, "depreciation_amortisation": 2095000, "ebitda": 54742000, "interest_expense": 143000, "interest_income": null, "other_non_operating": null, "pretax_income": 54706000, "tax_provision": 4130000, "effective_tax_rate": null, "net_income": 50576000, "net_income_continuing_ops": 50576000, "net_income_to_common": 50576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 11000000, "operating_cash_flow": 11227000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 11250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12136000, "free_cash_flow": 12663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52647000", "ebitda": "54742000", "netIncome": "50576000", "grossProfit": "88009000", "depreciation": "None", "totalRevenue": "208067000", "costOfRevenue": "120058000", "interestIncome": "1200000", "incomeBeforeTax": "54706000", "interestExpense": "143000", "operatingIncome": "52647000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4130000", "reportedCurrency": "USD", "netInterestIncome": "1057000", "nonInterestIncome": "None", "operatingExpenses": "35362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2095000", "sellingGeneralAndAdministrative": "35362000", "netIncomeFromContinuingOperations": "50576000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50576000", "profitLoss": "None", "dividendPayout": "11250000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11227000", "capitalExpenditures": "1436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12136000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 142410000, "cost_of_revenue": 122312000, "gross_profit": 20098000, "ebit": -9861000, "ebitda": -7691000, "pretax_income": -9877000, "tax_provision": -172000, "net_income": -9705000, "net_income_to_common": -9705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87993000, "total_current_assets": 246377000, "total_assets": 398775000, "short_term_debt": 17183000, "long_term_debt": null, "total_debt": 17183000, "total_liabilities": 202526000, "total_equity": 196249000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32409000 }, "cash_flow": { "operating_cash_flow": 53349000, "capital_expenditure": 1213000, "free_cash_flow": 54562000, "dividends_paid": 39750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215644, "ticker_id": 205, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9861000", "ebitda": "-7691000", "netIncome": "-9705000", "grossProfit": "20098000", "depreciation": "None", "totalRevenue": "142410000", "costOfRevenue": "122312000", "interestIncome": "1568000", "incomeBeforeTax": "-9877000", "interestExpense": "26050000", "operatingIncome": "-12866000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-172000", "reportedCurrency": "USD", "netInterestIncome": "-24482000", "nonInterestIncome": "None", "operatingExpenses": "32964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2170000", "sellingGeneralAndAdministrative": "49836000", "netIncomeFromContinuingOperations": "-411397000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "398775000", "longTermDebt": "None", "shortTermDebt": "17183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2331000", "reportedCurrency": "USD", "retainedEarnings": "189490000", "totalLiabilities": "202526000", "otherCurrentAssets": "14786000", "totalCurrentAssets": "246377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22485000", "currentNetReceivables": "121113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152397999", "currentAccountsPayable": "7469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108083000", "totalShareholderEquity": "196249000", "capitalLeaseObligations": "108064000", "otherCurrentLiabilities": "54208000", "totalCurrentLiabilities": "94441000", "otherNonCurrentLiabilities": "17116000", "totalNonCurrentLiabilities": "108085000", "cashAndShortTermInvestments": "87993000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2331000", "cashAndCashEquivalentsAtCarryingValue": "87993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9705000", "profitLoss": "None", "dividendPayout": "39750000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53349000", "capitalExpenditures": "1213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40180000", "cashflowFromInvestment": "-5110000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142410000, "cost_of_revenue": 122312000, "gross_profit": 20098000, "research_and_development": null, "selling_general_admin": 49836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9861000, "depreciation_amortisation": 2170000, "ebitda": -7691000, "interest_expense": 26050000, "interest_income": null, "other_non_operating": null, "pretax_income": -9877000, "tax_provision": -172000, "effective_tax_rate": null, "net_income": -9705000, "net_income_continuing_ops": -411397000, "net_income_to_common": -9705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87993000, "short_term_investments": 22485000, "net_receivables": 121113000, "inventory": null, "other_current_assets": null, "total_current_assets": 246377000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2331000, "goodwill_and_intangibles": 32409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152397999, "total_assets": 398775000, "short_term_debt": 17183000, "accounts_payable": 7469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94441000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 108085000, "total_liabilities": 202526000, "total_debt": 17183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189490000, "total_equity": 196249000, "shares_outstanding": 11000000, "operating_cash_flow": 53349000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5110000, "dividends_paid": 39750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40180000, "free_cash_flow": 54562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9861000", "ebitda": "-7691000", "netIncome": "-9705000", "grossProfit": "20098000", "depreciation": "None", "totalRevenue": "142410000", "costOfRevenue": "122312000", "interestIncome": "1568000", "incomeBeforeTax": "-9877000", "interestExpense": "26050000", "operatingIncome": "-12866000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-172000", "reportedCurrency": "USD", "netInterestIncome": "-24482000", "nonInterestIncome": "None", "operatingExpenses": "32964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2170000", "sellingGeneralAndAdministrative": "49836000", "netIncomeFromContinuingOperations": "-411397000" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "398775000", "longTermDebt": "None", "shortTermDebt": "17183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2331000", "reportedCurrency": "USD", "retainedEarnings": "189490000", "totalLiabilities": "202526000", "otherCurrentAssets": "14786000", "totalCurrentAssets": "246377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22485000", "currentNetReceivables": "121113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152397999", "currentAccountsPayable": "7469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108083000", "totalShareholderEquity": "196249000", "capitalLeaseObligations": "108064000", "otherCurrentLiabilities": "54208000", "totalCurrentLiabilities": "94441000", "otherNonCurrentLiabilities": "17116000", "totalNonCurrentLiabilities": "108085000", "cashAndShortTermInvestments": "87993000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2331000", "cashAndCashEquivalentsAtCarryingValue": "87993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9705000", "profitLoss": "None", "dividendPayout": "39750000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53349000", "capitalExpenditures": "1213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40180000", "cashflowFromInvestment": "-5110000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 247618000, "cost_of_revenue": 118899000, "gross_profit": 128719000, "ebit": 99366000, "ebitda": 101416000, "pretax_income": 99350000, "tax_provision": 1734000, "net_income": 97616000, "net_income_to_common": 97616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46669000, "capital_expenditure": 694000, "free_cash_flow": 47363000, "dividends_paid": 21650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215646, "ticker_id": 205, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99366000", "ebitda": "101416000", "netIncome": "97616000", "grossProfit": "128719000", "depreciation": "None", "totalRevenue": "247618000", "costOfRevenue": "118899000", "interestIncome": "1056000", "incomeBeforeTax": "99350000", "interestExpense": "16000", "operatingIncome": "97639000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1734000", "reportedCurrency": "USD", "netInterestIncome": "1040000", "nonInterestIncome": "None", "operatingExpenses": "31080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2050000", "sellingGeneralAndAdministrative": "29030000", "netIncomeFromContinuingOperations": "97616000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97616000", "profitLoss": "None", "dividendPayout": "21650000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46669000", "capitalExpenditures": "694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21875000", "cashflowFromInvestment": "-777000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247618000, "cost_of_revenue": 118899000, "gross_profit": 128719000, "research_and_development": null, "selling_general_admin": 29030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99366000, "depreciation_amortisation": 2050000, "ebitda": 101416000, "interest_expense": 16000, "interest_income": null, "other_non_operating": null, "pretax_income": 99350000, "tax_provision": 1734000, "effective_tax_rate": null, "net_income": 97616000, "net_income_continuing_ops": 97616000, "net_income_to_common": 97616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 11000000, "operating_cash_flow": 46669000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -777000, "dividends_paid": 21650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21875000, "free_cash_flow": 47363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99366000", "ebitda": "101416000", "netIncome": "97616000", "grossProfit": "128719000", "depreciation": "None", "totalRevenue": "247618000", "costOfRevenue": "118899000", "interestIncome": "1056000", "incomeBeforeTax": "99350000", "interestExpense": "16000", "operatingIncome": "97639000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1734000", "reportedCurrency": "USD", "netInterestIncome": "1040000", "nonInterestIncome": "None", "operatingExpenses": "31080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2050000", "sellingGeneralAndAdministrative": "29030000", "netIncomeFromContinuingOperations": "97616000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97616000", "profitLoss": "None", "dividendPayout": "21650000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46669000", "capitalExpenditures": "694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21875000", "cashflowFromInvestment": "-777000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 158653000, "cost_of_revenue": 114481000, "gross_profit": 44172000, "ebit": 6060000, "ebitda": 8144000, "pretax_income": 6044000, "tax_provision": 106000, "net_income": 5938000, "net_income_to_common": 5938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215647, "ticker_id": 205, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6060000", "ebitda": "8144000", "netIncome": "5938000", "grossProfit": "44172000", "depreciation": "None", "totalRevenue": "158653000", "costOfRevenue": "114481000", "interestIncome": "None", "incomeBeforeTax": "6044000", "interestExpense": "16000", "operatingIncome": "4523000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "106000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "39649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2084000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 158653000, "cost_of_revenue": 114481000, "gross_profit": 44172000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6060000, "depreciation_amortisation": 2084000, "ebitda": 8144000, "interest_expense": 16000, "interest_income": null, "other_non_operating": null, "pretax_income": 6044000, "tax_provision": 106000, "effective_tax_rate": null, "net_income": 5938000, "net_income_continuing_ops": null, "net_income_to_common": 5938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 11000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6060000", "ebitda": "8144000", "netIncome": "5938000", "grossProfit": "44172000", "depreciation": "None", "totalRevenue": "158653000", "costOfRevenue": "114481000", "interestIncome": "None", "incomeBeforeTax": "6044000", "interestExpense": "16000", "operatingIncome": "4523000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "106000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "39649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2084000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 182912000, "cost_of_revenue": 114410000, "gross_profit": 68502000, "ebit": 41695000, "ebitda": 43716000, "pretax_income": 41679000, "tax_provision": 727000, "net_income": 40952000, "net_income_to_common": 40952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215648, "ticker_id": 205, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41695000", "ebitda": "43716000", "netIncome": "40952000", "grossProfit": "68502000", "depreciation": "None", "totalRevenue": "182912000", "costOfRevenue": "114410000", "interestIncome": "None", "incomeBeforeTax": "41679000", "interestExpense": "16000", "operatingIncome": "40248000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "727000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2021000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 182912000, "cost_of_revenue": 114410000, "gross_profit": 68502000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41695000, "depreciation_amortisation": 2021000, "ebitda": 43716000, "interest_expense": 16000, "interest_income": null, "other_non_operating": null, "pretax_income": 41679000, "tax_provision": 727000, "effective_tax_rate": null, "net_income": 40952000, "net_income_continuing_ops": null, "net_income_to_common": 40952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 11000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41695000", "ebitda": "43716000", "netIncome": "40952000", "grossProfit": "68502000", "depreciation": "None", "totalRevenue": "182912000", "costOfRevenue": "114410000", "interestIncome": "None", "incomeBeforeTax": "41679000", "interestExpense": "16000", "operatingIncome": "40248000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "727000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2021000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 128151999, "cost_of_revenue": 107271000, "gross_profit": 20881000, "ebit": -10503000, "ebitda": -8546000, "pretax_income": -10538000, "tax_provision": -144000, "net_income": -10394000, "net_income_to_common": -10394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71708000, "total_current_assets": 217253000, "total_assets": 369481000, "short_term_debt": 14930000, "long_term_debt": null, "total_debt": 14930000, "total_liabilities": 191983000, "total_equity": 177498000, "shares_outstanding": 11000000, "goodwill_and_intangibles": 32456000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215649, "ticker_id": 205, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10503000", "ebitda": "-8546000", "netIncome": "-10394000", "grossProfit": "20881000", "depreciation": "None", "totalRevenue": "128151999", "costOfRevenue": "107271000", "interestIncome": "None", "incomeBeforeTax": "-10538000", "interestExpense": "35000", "operatingIncome": "-11881000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-144000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "32762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1957000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "369481000", "longTermDebt": "None", "shortTermDebt": "14930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2378000", "reportedCurrency": "None", "retainedEarnings": "170739000", "totalLiabilities": "191983000", "otherCurrentAssets": "13697000", "totalCurrentAssets": "217253000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18611000", "currentNetReceivables": "113237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152228000", "currentAccountsPayable": "10494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111056000", "totalShareholderEquity": "177498000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34889000", "totalCurrentLiabilities": "74613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117370000", "cashAndShortTermInvestments": "71708000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2378000", "cashAndCashEquivalentsAtCarryingValue": "71708000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 128151999, "cost_of_revenue": 107271000, "gross_profit": 20881000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10503000, "depreciation_amortisation": 1957000, "ebitda": -8546000, "interest_expense": 35000, "interest_income": null, "other_non_operating": null, "pretax_income": -10538000, "tax_provision": -144000, "effective_tax_rate": null, "net_income": -10394000, "net_income_continuing_ops": null, "net_income_to_common": -10394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71708000, "short_term_investments": 18611000, "net_receivables": 113237000, "inventory": null, "other_current_assets": null, "total_current_assets": 217253000, "net_ppe": null, "goodwill": 30078000, "intangible_assets": 2378000, "goodwill_and_intangibles": 32456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152228000, "total_assets": 369481000, "short_term_debt": 14930000, "accounts_payable": 10494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74613000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117370000, "total_liabilities": 191983000, "total_debt": 14930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 170739000, "total_equity": 177498000, "shares_outstanding": 11000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10503000", "ebitda": "-8546000", "netIncome": "-10394000", "grossProfit": "20881000", "depreciation": "None", "totalRevenue": "128151999", "costOfRevenue": "107271000", "interestIncome": "None", "incomeBeforeTax": "-10538000", "interestExpense": "35000", "operatingIncome": "-11881000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-144000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "32762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1957000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "30078000", "inventory": "None", "commonStock": "6759000", "currentDebt": "None", "investments": "None", "totalAssets": "369481000", "longTermDebt": "None", "shortTermDebt": "14930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2378000", "reportedCurrency": "None", "retainedEarnings": "170739000", "totalLiabilities": "191983000", "otherCurrentAssets": "13697000", "totalCurrentAssets": "217253000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18611000", "currentNetReceivables": "113237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152228000", "currentAccountsPayable": "10494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111056000", "totalShareholderEquity": "177498000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34889000", "totalCurrentLiabilities": "74613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117370000", "cashAndShortTermInvestments": "71708000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "2378000", "cashAndCashEquivalentsAtCarryingValue": "71708000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "income_statement": { "revenue": 211080000, "cost_of_revenue": 104764000, "gross_profit": 106316000, "ebit": 79262000, "ebitda": 81186000, "pretax_income": 79227000, "tax_provision": 1473000, "net_income": 77754000, "net_income_to_common": 77754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215651, "ticker_id": 205, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:37.094594+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79262000", "ebitda": "81186000", "netIncome": "77754000", "grossProfit": "106316000", "depreciation": "None", "totalRevenue": "211080000", "costOfRevenue": "104764000", "interestIncome": "None", "incomeBeforeTax": "79227000", "interestExpense": "35000", "operatingIncome": "78214000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1473000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1924000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 211080000, "cost_of_revenue": 104764000, "gross_profit": 106316000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79262000, "depreciation_amortisation": 1924000, "ebitda": 81186000, "interest_expense": 35000, "interest_income": null, "other_non_operating": null, "pretax_income": 79227000, "tax_provision": 1473000, "effective_tax_rate": null, "net_income": 77754000, "net_income_continuing_ops": null, "net_income_to_common": 77754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 11000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79262000", "ebitda": "81186000", "netIncome": "77754000", "grossProfit": "106316000", "depreciation": "None", "totalRevenue": "211080000", "costOfRevenue": "104764000", "interestIncome": "None", "incomeBeforeTax": "79227000", "interestExpense": "35000", "operatingIncome": "78214000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1473000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1924000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 11, "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" ] } } }