{ "ticker": { "uuid": "a9deb00d-c7bd-47fe-9d6d-d363e733b5d8", "symbol": "NP", "name": "Neptune Insurance Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/a9deb00d-c7bd-47fe-9d6d-d363e733b5d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9deb00d-c7bd-47fe-9d6d-d363e733b5d8/" }, "ticker_metadata": { "id": 2885, "uuid": "a9deb00d-c7bd-47fe-9d6d-d363e733b5d8", "symbol": "NP", "name": "Neptune Insurance Holdings Inc.", "asset_type": "equity", "market_cap": 3860816000, "stock_exchange_id": 3, "industry": "Insurance Brokers", "sector": "Financial Services", "description": "Neenah, Inc., a specialty materials company, produces and sells performance-based technical products and fine paper and packaging products worldwide. The company is headquartered in Alpharetta, Georgia.", "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": "a9deb00d-c7bd-47fe-9d6d-d363e733b5d8", "symbol": "NP", "name": "Neptune Insurance Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/a9deb00d-c7bd-47fe-9d6d-d363e733b5d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9deb00d-c7bd-47fe-9d6d-d363e733b5d8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.03, "quality": 0.68, "momentum": 0.64, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 25.49, "market_cap": 3715321561.56, "pe_ratio": 106.6977, "earnings_yield": 0.0094, "ebitda_to_ev": 0.0184, "shareholder_yield": 0.0471, "roe": -0.1632, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.5694 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.937141+00:00", "batch_id": "" }, "size": { "price_close": 25.49, "market_cap": 3715321561.56, "market_cap_usd": 3715321561.56, "enterprise_value": 3881927561.56, "shares_outstanding": 145756044, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 106.6977, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 22.1159, "pcf_ratio": 65.3197, "pfcf_ratio": 59.97, "ev_ebitda": 54.2343, "ev_ebit": 56.0648, "ev_sales": 23.1077, "ev_fcf": 62.6592, "earnings_yield": 0.0094, "fcf_yield": 0.016, "price_to_sales": 22.1159, "price_to_book": null, "price_to_cashflow": 65.3197, "ebitda_to_ev": 0.0184, "sales_yield": 0.0433 }, "yield": { "dividend_yield": 0.0471, "buyback_yield": 0, "shareholder_yield": 0.0471, "debt_paydown_yield": null, "total_yield": 0.0471 }, "quality": { "gross_margin": 0.4788, "operating_margin": 0.4122, "net_margin": 0.2073, "ebitda_margin": 0.4261, "fcf_margin": 0.3688, "roe": -0.1632, "roa": 0.4082, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.9695, "cash_conversion": 1.7792, "accruals_ratio": -0.2586, "sbc_to_revenue": 0.1084, "piotroski_f_score": 4, "altman_z_score": 3.7849, "earnings_stability_5y": 0.2968, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.943, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -1.3998, "net_debt_to_ebitda": 2.3276, "debt_to_assets": 2.6613, "interest_coverage": 3.574, "current_ratio": 0.9941, "quick_ratio": 0.9941, "net_debt": 166606000, "local_beta": -0.0008, "volatility_252d": 0.5694, "volatility_60d": 1.2535, "max_drawdown_12m": -0.3682, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.3374, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0584, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0374, "book_value_growth_1y": null, "revenue_growth": 0.3374, "earnings_growth": 0.0584 }, "momentum": { "price_return_1m": -0.1481, "price_return_3m": 0.2557, "price_return_6m": 0.0316, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.0316, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1481, "distance_from_52w_low": 0.3494, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 167993000, "gross_profit_ttm": 80436000, "ebit_ttm": 69240000, "ebitda_ttm": 71577000, "net_income_ttm": 34821000, "eps_diluted_ttm": 0.2389, "operating_cash_flow_ttm": 56879000, "capital_expenditure_ttm": 5074000, "fcf_ttm": 61953000, "dividends_paid_ttm": 175000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19373000, "cash_and_equivalents": 60394000, "total_current_assets": 71229000, "total_current_liabilities": 71654000, "net_ppe": null, "total_assets": 85296000, "total_debt": 227000000, "total_equity": -213358000, "net_working_capital": -45769000, "book_value_per_share": -1.4638, "retained_earnings": -507002000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -227532000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 94, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 95, "rank_pcf": 95, "rank_ev_ebitda": 94, "rank_ev_ebit": 93, "rank_earnings_yield": 94, "rank_fcf_yield": 82, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 83, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 47, "rank_fcf_margin": 22, "rank_piotroski": 81, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 97, "quality_composite": 32, "momentum_composite": 36, "growth_composite": 21, "yield_composite": 11, "svqf_composite": 97, "vc1_composite": 97, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.1428, "os_score": 0.2, "value_percentile": 0.03, "quality_percentile": 0.68, "momentum_percentile": 0.64, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 94, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4610, "ticker_id": 2885, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.937141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.49, "market_cap": 3715321561.56, "market_cap_usd": 3715321561.56, "enterprise_value": 3881927561.56, "shares_outstanding": 145756044, "fx_rate_to_usd": null, "pe_ratio": 106.69772728, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 22.11593079, "pcf_ratio": 65.31974123, "pfcf_ratio": 59.97000245, "ev_ebitda": 54.23428701, "ev_ebit": 56.06481169, "ev_sales": 23.1076745, "ev_fcf": 62.65923461, "earnings_yield": 0.00937227, "fcf_yield": 0.01595934, "dividend_yield": 0.04710225, "buyback_yield": 0, "shareholder_yield": 0.04710225, "debt_paydown_yield": null, "total_yield": 0.04710225, "gross_margin": 0.47880566, "operating_margin": 0.41216003, "net_margin": 0.20727649, "ebitda_margin": 0.42607132, "fcf_margin": 0.36878322, "roe": -0.16320457, "roa": 0.4082372, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.96952964, "cash_conversion": 1.77918497, "accruals_ratio": -0.25860533, "sbc_to_revenue": 0.10835868, "debt_to_equity": -1.39977878, "net_debt_to_ebitda": 2.32764715, "debt_to_assets": 2.66132058, "interest_coverage": 3.57404635, "current_ratio": 0.99406872, "quick_ratio": 0.99406872, "net_debt": 166606000, "revenue_growth_1y": 0.33740434, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0584286, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03743545, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 3.78485298, "earnings_stability_5y": 0.296838, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1480615, "price_return_3m": 0.25566502, "price_return_6m": 0.03156617, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.1480615, "distance_from_52w_low": 0.34939121, "relative_strength": null, "local_beta": -0.0008, "volatility_252d": 0.569419, "volatility_60d": 1.253518, "max_drawdown_12m": -0.36822742, "revenue_ttm": 167993000, "gross_profit_ttm": 80436000, "ebit_ttm": 69240000, "ebitda_ttm": 71577000, "net_income_ttm": 34821000, "eps_diluted_ttm": 0.23889918, "operating_cash_flow_ttm": 56879000, "capital_expenditure_ttm": 5074000, "fcf_ttm": 61953000, "dividends_paid_ttm": 175000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19373000, "cash_and_equivalents": 60394000, "total_current_assets": 71229000, "total_current_liabilities": 71654000, "net_ppe": null, "total_assets": 85296000, "total_debt": 227000000, "total_equity": -213358000, "net_working_capital": -45769000, "book_value_per_share": -1.46380208, "retained_earnings": -507002000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -227532000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 94, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 95, "rank_pcf": 95, "rank_ev_ebitda": 94, "rank_ev_ebit": 93, "rank_earnings_yield": 94, "rank_fcf_yield": 82, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 83, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 47, "rank_fcf_margin": 22, "rank_piotroski": 81, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 97, "quality_composite": 32, "momentum_composite": 36, "growth_composite": 21, "yield_composite": 11, "svqf_composite": 97, "vc1_composite": 97, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 94, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.49, "os": 0.2, "value": 0.03, "quality": 0.68, "momentum": 0.64, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 106.6977, "earnings_yield": 0.0094, "shareholder_yield": 0.0471, "roe": -0.1632, "momentum_12_1": null, "complete_fields": { "id": 4610, "ticker_id": 2885, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.937141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.49, "market_cap": 3715321561.56, "market_cap_usd": 3715321561.56, "enterprise_value": 3881927561.56, "shares_outstanding": 145756044, "fx_rate_to_usd": null, "pe_ratio": 106.69772728, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 22.11593079, "pcf_ratio": 65.31974123, "pfcf_ratio": 59.97000245, "ev_ebitda": 54.23428701, "ev_ebit": 56.06481169, "ev_sales": 23.1076745, "ev_fcf": 62.65923461, "earnings_yield": 0.00937227, "fcf_yield": 0.01595934, "dividend_yield": 0.04710225, "buyback_yield": 0, "shareholder_yield": 0.04710225, "debt_paydown_yield": null, "total_yield": 0.04710225, "gross_margin": 0.47880566, "operating_margin": 0.41216003, "net_margin": 0.20727649, "ebitda_margin": 0.42607132, "fcf_margin": 0.36878322, "roe": -0.16320457, "roa": 0.4082372, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.96952964, "cash_conversion": 1.77918497, "accruals_ratio": -0.25860533, "sbc_to_revenue": 0.10835868, "debt_to_equity": -1.39977878, "net_debt_to_ebitda": 2.32764715, "debt_to_assets": 2.66132058, "interest_coverage": 3.57404635, "current_ratio": 0.99406872, "quick_ratio": 0.99406872, "net_debt": 166606000, "revenue_growth_1y": 0.33740434, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0584286, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03743545, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 3.78485298, "earnings_stability_5y": 0.296838, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1480615, "price_return_3m": 0.25566502, "price_return_6m": 0.03156617, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.1480615, "distance_from_52w_low": 0.34939121, "relative_strength": null, "local_beta": -0.0008, "volatility_252d": 0.569419, "volatility_60d": 1.253518, "max_drawdown_12m": -0.36822742, "revenue_ttm": 167993000, "gross_profit_ttm": 80436000, "ebit_ttm": 69240000, "ebitda_ttm": 71577000, "net_income_ttm": 34821000, "eps_diluted_ttm": 0.23889918, "operating_cash_flow_ttm": 56879000, "capital_expenditure_ttm": 5074000, "fcf_ttm": 61953000, "dividends_paid_ttm": 175000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19373000, "cash_and_equivalents": 60394000, "total_current_assets": 71229000, "total_current_liabilities": 71654000, "net_ppe": null, "total_assets": 85296000, "total_debt": 227000000, "total_equity": -213358000, "net_working_capital": -45769000, "book_value_per_share": -1.46380208, "retained_earnings": -507002000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -227532000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 94, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 95, "rank_pcf": 95, "rank_ev_ebitda": 94, "rank_ev_ebit": 93, "rank_earnings_yield": 94, "rank_fcf_yield": 82, "rank_dividend_yield": 16, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 83, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 47, "rank_fcf_margin": 22, "rank_piotroski": 81, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 58, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 97, "quality_composite": 32, "momentum_composite": 36, "growth_composite": 21, "yield_composite": 11, "svqf_composite": 97, "vc1_composite": 97, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 94, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 159551000, "cost_of_revenue": 56491000, "gross_profit": 103060000, "ebit": 71878000, "ebitda": 75591000, "pretax_income": 53635000, "tax_provision": 16222000, "net_income": 37413000, "net_income_to_common": 37413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8036000, "total_current_assets": 52462000, "total_assets": 65299000, "short_term_debt": null, "long_term_debt": 240000000, "total_debt": 240000000, "total_liabilities": 292793000, "total_equity": -227494000, "shares_outstanding": 138153530, "goodwill_and_intangibles": 4259000 }, "cash_flow": { "operating_cash_flow": 51670000, "capital_expenditure": 3977000, "free_cash_flow": 55647000, "dividends_paid": 175000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304969, "ticker_id": 2885, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71878000", "ebitda": "75591000", "netIncome": "37413000", "grossProfit": "103060000", "depreciation": "None", "totalRevenue": "159551000", "costOfRevenue": "56491000", "interestIncome": "923000", "incomeBeforeTax": "53635000", "interestExpense": "18243000", "operatingIncome": "79868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16222000", "reportedCurrency": "USD", "netInterestIncome": "-17320000", "nonInterestIncome": "None", "operatingExpenses": "23192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3713000", "sellingGeneralAndAdministrative": "10023000", "netIncomeFromContinuingOperations": "37413000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "65299000", "longTermDebt": "240000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "-514351000", "totalLiabilities": "292793000", "otherCurrentAssets": "44426000", "totalCurrentAssets": "52462000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12837000", "currentAccountsPayable": "10141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240000000", "totalShareholderEquity": "-227494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42652000", "totalCurrentLiabilities": "52793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "240000000", "cashAndShortTermInvestments": "8036000", "commonStockSharesOutstanding": "138153530", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "8036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37413000", "profitLoss": "None", "dividendPayout": "175000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51670000", "capitalExpenditures": "3977000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35210000", "cashflowFromInvestment": "-3977000", "stockBasedCompensation": "11420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159551000, "cost_of_revenue": 56491000, "gross_profit": 103060000, "research_and_development": null, "selling_general_admin": 10023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71878000, "depreciation_amortisation": 3713000, "ebitda": 75591000, "interest_expense": 18243000, "interest_income": null, "other_non_operating": null, "pretax_income": 53635000, "tax_provision": 16222000, "effective_tax_rate": null, "net_income": 37413000, "net_income_continuing_ops": 37413000, "net_income_to_common": 37413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8036000, "short_term_investments": null, "net_receivables": 4080000, "inventory": null, "other_current_assets": null, "total_current_assets": 52462000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 466000, "goodwill_and_intangibles": 4259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12837000, "total_assets": 65299000, "short_term_debt": null, "accounts_payable": 10141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52793000, "long_term_debt": 240000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240000000, "total_liabilities": 292793000, "total_debt": 240000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514351000, "total_equity": -227494000, "shares_outstanding": 138153530, "operating_cash_flow": 51670000, "stock_based_compensation": 11420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3977000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3977000, "dividends_paid": 175000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35210000, "free_cash_flow": 55647000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71878000", "ebitda": "75591000", "netIncome": "37413000", "grossProfit": "103060000", "depreciation": "None", "totalRevenue": "159551000", "costOfRevenue": "56491000", "interestIncome": "923000", "incomeBeforeTax": "53635000", "interestExpense": "18243000", "operatingIncome": "79868000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16222000", "reportedCurrency": "USD", "netInterestIncome": "-17320000", "nonInterestIncome": "None", "operatingExpenses": "23192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3713000", "sellingGeneralAndAdministrative": "10023000", "netIncomeFromContinuingOperations": "37413000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "65299000", "longTermDebt": "240000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "-514351000", "totalLiabilities": "292793000", "otherCurrentAssets": "44426000", "totalCurrentAssets": "52462000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12837000", "currentAccountsPayable": "10141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240000000", "totalShareholderEquity": "-227494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42652000", "totalCurrentLiabilities": "52793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "240000000", "cashAndShortTermInvestments": "8036000", "commonStockSharesOutstanding": "138153530", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "8036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37413000", "profitLoss": "None", "dividendPayout": "175000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51670000", "capitalExpenditures": "3977000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35210000", "cashflowFromInvestment": "-3977000", "stockBasedCompensation": "11420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3713000", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 119299000, "cost_of_revenue": 40069000, "gross_profit": 79230000, "ebit": 63900000, "ebitda": 66927000, "pretax_income": 46380000, "tax_provision": 11788000, "net_income": 34592000, "net_income_to_common": 34592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7094000, "total_current_assets": 35225000, "total_assets": 48152000, "short_term_debt": 8550000, "long_term_debt": 125101000, "total_debt": 133651000, "total_liabilities": 414140000, "total_equity": -365988000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 10025000 }, "cash_flow": { "operating_cash_flow": 49926000, "capital_expenditure": 3713000, "free_cash_flow": 53639000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304974, "ticker_id": 2885, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63900000", "ebitda": "66927000", "netIncome": "34592000", "grossProfit": "79230000", "depreciation": "None", "totalRevenue": "119299000", "costOfRevenue": "40069000", "interestIncome": "880000", "incomeBeforeTax": "46380000", "interestExpense": "17520000", "operatingIncome": "68446000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11788000", "reportedCurrency": "USD", "netInterestIncome": "-16640000", "nonInterestIncome": "None", "operatingExpenses": "10784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3027000", "sellingGeneralAndAdministrative": "7757000", "netIncomeFromContinuingOperations": "34592000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "48152000", "longTermDebt": "125101000", "shortTermDebt": "8550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6232000", "reportedCurrency": "USD", "retainedEarnings": "-366325000", "totalLiabilities": "414140000", "otherCurrentAssets": "21423000", "totalCurrentAssets": "35225000", "currentLongTermDebt": "8550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12927000", "currentAccountsPayable": "9693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133651000", "totalShareholderEquity": "-365988000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25542000", "totalCurrentLiabilities": "48566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365574000", "cashAndShortTermInvestments": "7094000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "6232000", "cashAndCashEquivalentsAtCarryingValue": "7094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34592000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49926000", "capitalExpenditures": "3713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42468000", "cashflowFromInvestment": "-3713000", "stockBasedCompensation": "296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119299000, "cost_of_revenue": 40069000, "gross_profit": 79230000, "research_and_development": null, "selling_general_admin": 7757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63900000, "depreciation_amortisation": 3027000, "ebitda": 66927000, "interest_expense": 17520000, "interest_income": null, "other_non_operating": null, "pretax_income": 46380000, "tax_provision": 11788000, "effective_tax_rate": null, "net_income": 34592000, "net_income_continuing_ops": 34592000, "net_income_to_common": 34592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7094000, "short_term_investments": null, "net_receivables": 6708000, "inventory": null, "other_current_assets": null, "total_current_assets": 35225000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 6232000, "goodwill_and_intangibles": 10025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12927000, "total_assets": 48152000, "short_term_debt": 8550000, "accounts_payable": 9693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48566000, "long_term_debt": 125101000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365574000, "total_liabilities": 414140000, "total_debt": 133651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366325000, "total_equity": -365988000, "shares_outstanding": 135200000, "operating_cash_flow": 49926000, "stock_based_compensation": 296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3713000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42468000, "free_cash_flow": 53639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63900000", "ebitda": "66927000", "netIncome": "34592000", "grossProfit": "79230000", "depreciation": "None", "totalRevenue": "119299000", "costOfRevenue": "40069000", "interestIncome": "880000", "incomeBeforeTax": "46380000", "interestExpense": "17520000", "operatingIncome": "68446000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11788000", "reportedCurrency": "USD", "netInterestIncome": "-16640000", "nonInterestIncome": "None", "operatingExpenses": "10784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40069000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3027000", "sellingGeneralAndAdministrative": "7757000", "netIncomeFromContinuingOperations": "34592000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "48152000", "longTermDebt": "125101000", "shortTermDebt": "8550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6232000", "reportedCurrency": "USD", "retainedEarnings": "-366325000", "totalLiabilities": "414140000", "otherCurrentAssets": "21423000", "totalCurrentAssets": "35225000", "currentLongTermDebt": "8550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12927000", "currentAccountsPayable": "9693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133651000", "totalShareholderEquity": "-365988000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25542000", "totalCurrentLiabilities": "48566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365574000", "cashAndShortTermInvestments": "7094000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "6232000", "cashAndCashEquivalentsAtCarryingValue": "7094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34592000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49926000", "capitalExpenditures": "3713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42468000", "cashflowFromInvestment": "-3713000", "stockBasedCompensation": "296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3027000", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 84870000, "cost_of_revenue": 30361000, "gross_profit": 54509000, "ebit": 45183000, "ebitda": 47365000, "pretax_income": 23857000, "tax_provision": 5971000, "net_income": 17886000, "net_income_to_common": 17886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8133000, "total_current_assets": 29860000, "total_assets": 41668000, "short_term_debt": 1900000, "long_term_debt": 172963000, "total_debt": 174863000, "total_liabilities": 429270000, "total_equity": -387602000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 9338000 }, "cash_flow": { "operating_cash_flow": 18647000, "capital_expenditure": 4030000, "free_cash_flow": 22677000, "dividends_paid": 339023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304976, "ticker_id": 2885, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45183000", "ebitda": "47365000", "netIncome": "17886000", "grossProfit": "54509000", "depreciation": "None", "totalRevenue": "84870000", "costOfRevenue": "30361000", "interestIncome": "308000", "incomeBeforeTax": "23857000", "interestExpense": "21326000", "operatingIncome": "45431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5971000", "reportedCurrency": "USD", "netInterestIncome": "-21018000", "nonInterestIncome": "None", "operatingExpenses": "9078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2182000", "sellingGeneralAndAdministrative": "6896000", "netIncomeFromContinuingOperations": "17886000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "41668000", "longTermDebt": "172963000", "shortTermDebt": "1900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5545000", "reportedCurrency": "USD", "retainedEarnings": "-387643000", "totalLiabilities": "429270000", "otherCurrentAssets": "16851000", "totalCurrentAssets": "29860000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11808000", "currentAccountsPayable": "7396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174863000", "totalShareholderEquity": "-387602000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19722000", "totalCurrentLiabilities": "29108000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "400162000", "cashAndShortTermInvestments": "8133000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "5545000", "cashAndCashEquivalentsAtCarryingValue": "8133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17886000", "profitLoss": "None", "dividendPayout": "339023000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18647000", "capitalExpenditures": "4030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9866000", "cashflowFromInvestment": "-4030000", "stockBasedCompensation": "41000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "339023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84870000, "cost_of_revenue": 30361000, "gross_profit": 54509000, "research_and_development": null, "selling_general_admin": 6896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45183000, "depreciation_amortisation": 2182000, "ebitda": 47365000, "interest_expense": 21326000, "interest_income": null, "other_non_operating": null, "pretax_income": 23857000, "tax_provision": 5971000, "effective_tax_rate": null, "net_income": 17886000, "net_income_continuing_ops": 17886000, "net_income_to_common": 17886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8133000, "short_term_investments": null, "net_receivables": 4876000, "inventory": null, "other_current_assets": null, "total_current_assets": 29860000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 5545000, "goodwill_and_intangibles": 9338000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11808000, "total_assets": 41668000, "short_term_debt": 1900000, "accounts_payable": 7396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29108000, "long_term_debt": 172963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 400162000, "total_liabilities": 429270000, "total_debt": 174863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -387643000, "total_equity": -387602000, "shares_outstanding": 135200000, "operating_cash_flow": 18647000, "stock_based_compensation": 41000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4030000, "dividends_paid": 339023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9866000, "free_cash_flow": 22677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45183000", "ebitda": "47365000", "netIncome": "17886000", "grossProfit": "54509000", "depreciation": "None", "totalRevenue": "84870000", "costOfRevenue": "30361000", "interestIncome": "308000", "incomeBeforeTax": "23857000", "interestExpense": "21326000", "operatingIncome": "45431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5971000", "reportedCurrency": "USD", "netInterestIncome": "-21018000", "nonInterestIncome": "None", "operatingExpenses": "9078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2182000", "sellingGeneralAndAdministrative": "6896000", "netIncomeFromContinuingOperations": "17886000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "41668000", "longTermDebt": "172963000", "shortTermDebt": "1900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5545000", "reportedCurrency": "USD", "retainedEarnings": "-387643000", "totalLiabilities": "429270000", "otherCurrentAssets": "16851000", "totalCurrentAssets": "29860000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11808000", "currentAccountsPayable": "7396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174863000", "totalShareholderEquity": "-387602000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19722000", "totalCurrentLiabilities": "29108000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "400162000", "cashAndShortTermInvestments": "8133000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "5545000", "cashAndCashEquivalentsAtCarryingValue": "8133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17886000", "profitLoss": "None", "dividendPayout": "339023000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18647000", "capitalExpenditures": "4030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9866000", "cashflowFromInvestment": "-4030000", "stockBasedCompensation": "41000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "339023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2182000", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 37795000, "cost_of_revenue": 11352000, "gross_profit": 26443000, "ebit": 13441000, "ebitda": 13606000, "pretax_income": 10075000, "tax_provision": 2726000, "net_income": 7349000, "net_income_to_common": 7349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60394000, "total_current_assets": 71229000, "total_assets": 85296000, "short_term_debt": null, "long_term_debt": 227000000, "total_debt": 227000000, "total_liabilities": 298654000, "total_equity": -213358000, "shares_outstanding": 145756044, "goodwill_and_intangibles": 14174000 }, "cash_flow": { "operating_cash_flow": 16691000, "capital_expenditure": 1096000, "free_cash_flow": 17787000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304967, "ticker_id": 2885, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "13606000", "netIncome": "7349000", "grossProfit": "26443000", "depreciation": "None", "totalRevenue": "37795000", "costOfRevenue": "11352000", "interestIncome": "165000", "incomeBeforeTax": "10075000", "interestExpense": "3531000", "operatingIncome": "13441000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2726000", "reportedCurrency": "USD", "netInterestIncome": "-3366000", "nonInterestIncome": "None", "operatingExpenses": "13002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3580000", "netIncomeFromContinuingOperations": "7349000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "85296000", "longTermDebt": "227000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10381000", "reportedCurrency": "USD", "retainedEarnings": "-507002000", "totalLiabilities": "298654000", "otherCurrentAssets": "1236000", "totalCurrentAssets": "71229000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14067000", "currentAccountsPayable": "13350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227000000", "totalShareholderEquity": "-213358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "71654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "298654000", "cashAndShortTermInvestments": "60394000", "commonStockSharesOutstanding": "145756044", "intangibleAssetsExcludingGoodwill": "10381000", "cashAndCashEquivalentsAtCarryingValue": "60394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16691000", "capitalExpenditures": "1096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4251000", "cashflowFromInvestment": "-1096000", "stockBasedCompensation": "6877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37795000, "cost_of_revenue": 11352000, "gross_profit": 26443000, "research_and_development": null, "selling_general_admin": 3580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13441000, "depreciation_amortisation": null, "ebitda": 13606000, "interest_expense": 3531000, "interest_income": null, "other_non_operating": null, "pretax_income": 10075000, "tax_provision": 2726000, "effective_tax_rate": null, "net_income": 7349000, "net_income_continuing_ops": 7349000, "net_income_to_common": 7349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60394000, "short_term_investments": null, "net_receivables": 10835000, "inventory": null, "other_current_assets": null, "total_current_assets": 71229000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 10381000, "goodwill_and_intangibles": 14174000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14067000, "total_assets": 85296000, "short_term_debt": null, "accounts_payable": 13350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71654000, "long_term_debt": 227000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 298654000, "total_liabilities": 298654000, "total_debt": 227000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507002000, "total_equity": -213358000, "shares_outstanding": 145756044, "operating_cash_flow": 16691000, "stock_based_compensation": 6877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1096000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4251000, "free_cash_flow": 17787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "13606000", "netIncome": "7349000", "grossProfit": "26443000", "depreciation": "None", "totalRevenue": "37795000", "costOfRevenue": "11352000", "interestIncome": "165000", "incomeBeforeTax": "10075000", "interestExpense": "3531000", "operatingIncome": "13441000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2726000", "reportedCurrency": "USD", "netInterestIncome": "-3366000", "nonInterestIncome": "None", "operatingExpenses": "13002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3580000", "netIncomeFromContinuingOperations": "7349000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "85296000", "longTermDebt": "227000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10381000", "reportedCurrency": "USD", "retainedEarnings": "-507002000", "totalLiabilities": "298654000", "otherCurrentAssets": "1236000", "totalCurrentAssets": "71229000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14067000", "currentAccountsPayable": "13350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227000000", "totalShareholderEquity": "-213358000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "71654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "298654000", "cashAndShortTermInvestments": "60394000", "commonStockSharesOutstanding": "145756044", "intangibleAssetsExcludingGoodwill": "10381000", "cashAndCashEquivalentsAtCarryingValue": "60394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16691000", "capitalExpenditures": "1096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4251000", "cashflowFromInvestment": "-1096000", "stockBasedCompensation": "6877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1004000", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 43767000, "cost_of_revenue": 15507000, "gross_profit": 28260000, "ebit": 13564000, "ebitda": 14543000, "pretax_income": 9108000, "tax_provision": 4765000, "net_income": 4343000, "net_income_to_common": 4343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8036000, "total_current_assets": 52462000, "total_assets": 65299000, "short_term_debt": null, "long_term_debt": 240000000, "total_debt": 240000000, "total_liabilities": 292793000, "total_equity": -227494000, "shares_outstanding": 138153530, "goodwill_and_intangibles": 4259000 }, "cash_flow": { "operating_cash_flow": 12750000, "capital_expenditure": 1047000, "free_cash_flow": 13797000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304968, "ticker_id": 2885, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13564000", "ebitda": "14543000", "netIncome": "4343000", "grossProfit": "28260000", "depreciation": "None", "totalRevenue": "43767000", "costOfRevenue": "15507000", "interestIncome": "226000", "incomeBeforeTax": "9108000", "interestExpense": "4456000", "operatingIncome": "13811000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4765000", "reportedCurrency": "USD", "netInterestIncome": "-4230000", "nonInterestIncome": "None", "operatingExpenses": "14449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "979000", "sellingGeneralAndAdministrative": "3252000", "netIncomeFromContinuingOperations": "4343000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "65299000", "longTermDebt": "240000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "-514351000", "totalLiabilities": "292793000", "otherCurrentAssets": "33821000", "totalCurrentAssets": "52462000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12837000", "currentAccountsPayable": "10141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240000000", "totalShareholderEquity": "-227494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42652000", "totalCurrentLiabilities": "52793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "240000000", "cashAndShortTermInvestments": "8036000", "commonStockSharesOutstanding": "138153530", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "8036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4343000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12750000", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30201000", "cashflowFromInvestment": "-1046000", "stockBasedCompensation": "11121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43767000, "cost_of_revenue": 15507000, "gross_profit": 28260000, "research_and_development": null, "selling_general_admin": 3252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13564000, "depreciation_amortisation": 979000, "ebitda": 14543000, "interest_expense": 4456000, "interest_income": null, "other_non_operating": null, "pretax_income": 9108000, "tax_provision": 4765000, "effective_tax_rate": null, "net_income": 4343000, "net_income_continuing_ops": 4343000, "net_income_to_common": 4343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8036000, "short_term_investments": null, "net_receivables": 10605000, "inventory": null, "other_current_assets": null, "total_current_assets": 52462000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 466000, "goodwill_and_intangibles": 4259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12837000, "total_assets": 65299000, "short_term_debt": null, "accounts_payable": 10141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52793000, "long_term_debt": 240000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240000000, "total_liabilities": 292793000, "total_debt": 240000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514351000, "total_equity": -227494000, "shares_outstanding": 138153530, "operating_cash_flow": 12750000, "stock_based_compensation": 11121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1046000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30201000, "free_cash_flow": 13797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13564000", "ebitda": "14543000", "netIncome": "4343000", "grossProfit": "28260000", "depreciation": "None", "totalRevenue": "43767000", "costOfRevenue": "15507000", "interestIncome": "226000", "incomeBeforeTax": "9108000", "interestExpense": "4456000", "operatingIncome": "13811000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4765000", "reportedCurrency": "USD", "netInterestIncome": "-4230000", "nonInterestIncome": "None", "operatingExpenses": "14449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "979000", "sellingGeneralAndAdministrative": "3252000", "netIncomeFromContinuingOperations": "4343000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "65299000", "longTermDebt": "240000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "-514351000", "totalLiabilities": "292793000", "otherCurrentAssets": "33821000", "totalCurrentAssets": "52462000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12837000", "currentAccountsPayable": "10141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240000000", "totalShareholderEquity": "-227494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42652000", "totalCurrentLiabilities": "52793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "240000000", "cashAndShortTermInvestments": "8036000", "commonStockSharesOutstanding": "138153530", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "8036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4343000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12750000", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30201000", "cashflowFromInvestment": "-1046000", "stockBasedCompensation": "11121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "742000", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 44365000, "cost_of_revenue": 1773000, "gross_profit": -1773000, "ebit": 20700000, "ebitda": 20981000, "pretax_income": 15463000, "tax_provision": 3952000, "net_income": 11511000, "net_income_to_common": 11511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12184000, "total_current_assets": 76317000, "total_assets": 89627000, "short_term_debt": 15050000, "long_term_debt": 247589000, "total_debt": 262639000, "total_liabilities": 348299000, "total_equity": -258672000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 4279000 }, "cash_flow": { "operating_cash_flow": 15956000, "capital_expenditure": 1047000, "free_cash_flow": 17003000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304970, "ticker_id": 2885, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "20981000", "netIncome": "11511000", "grossProfit": "-1773000", "depreciation": "None", "totalRevenue": "44365000", "costOfRevenue": "1773000", "interestIncome": "281000", "incomeBeforeTax": "15463000", "interestExpense": "5518000", "operatingIncome": "20700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3952000", "reportedCurrency": "USD", "netInterestIncome": "-5237000", "nonInterestIncome": "None", "operatingExpenses": "-22473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2138000", "netIncomeFromContinuingOperations": "11511000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "89627000", "longTermDebt": "247589000", "shortTermDebt": "15050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "486000", "reportedCurrency": "USD", "retainedEarnings": "-518660000", "totalLiabilities": "348299000", "otherCurrentAssets": "64133000", "totalCurrentAssets": "76317000", "currentLongTermDebt": "15050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13310000", "currentAccountsPayable": "11246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15050000", "totalShareholderEquity": "-258672000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57815000", "totalCurrentLiabilities": "85132000", "otherNonCurrentLiabilities": "15578000", "totalNonCurrentLiabilities": "263167000", "cashAndShortTermInvestments": "12184000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "486000", "cashAndCashEquivalentsAtCarryingValue": "12184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11511000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15956000", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14316000", "cashflowFromInvestment": "-1047000", "stockBasedCompensation": "112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44365000, "cost_of_revenue": 1773000, "gross_profit": -1773000, "research_and_development": null, "selling_general_admin": 2138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20700000, "depreciation_amortisation": null, "ebitda": 20981000, "interest_expense": 5518000, "interest_income": null, "other_non_operating": null, "pretax_income": 15463000, "tax_provision": 3952000, "effective_tax_rate": null, "net_income": 11511000, "net_income_continuing_ops": 11511000, "net_income_to_common": 11511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12184000, "short_term_investments": null, "net_receivables": 3674000, "inventory": null, "other_current_assets": null, "total_current_assets": 76317000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 486000, "goodwill_and_intangibles": 4279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13310000, "total_assets": 89627000, "short_term_debt": 15050000, "accounts_payable": 11246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85132000, "long_term_debt": 247589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263167000, "total_liabilities": 348299000, "total_debt": 262639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -518660000, "total_equity": -258672000, "shares_outstanding": 135200000, "operating_cash_flow": 15956000, "stock_based_compensation": 112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1047000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14316000, "free_cash_flow": 17003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "20981000", "netIncome": "11511000", "grossProfit": "-1773000", "depreciation": "None", "totalRevenue": "44365000", "costOfRevenue": "1773000", "interestIncome": "281000", "incomeBeforeTax": "15463000", "interestExpense": "5518000", "operatingIncome": "20700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3952000", "reportedCurrency": "USD", "netInterestIncome": "-5237000", "nonInterestIncome": "None", "operatingExpenses": "-22473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2138000", "netIncomeFromContinuingOperations": "11511000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "89627000", "longTermDebt": "247589000", "shortTermDebt": "15050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "486000", "reportedCurrency": "USD", "retainedEarnings": "-518660000", "totalLiabilities": "348299000", "otherCurrentAssets": "64133000", "totalCurrentAssets": "76317000", "currentLongTermDebt": "15050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13310000", "currentAccountsPayable": "11246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15050000", "totalShareholderEquity": "-258672000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57815000", "totalCurrentLiabilities": "85132000", "otherNonCurrentLiabilities": "15578000", "totalNonCurrentLiabilities": "263167000", "cashAndShortTermInvestments": "12184000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "486000", "cashAndCashEquivalentsAtCarryingValue": "12184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11511000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15956000", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14316000", "cashflowFromInvestment": "-1047000", "stockBasedCompensation": "112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "948000", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 42066000, "cost_of_revenue": 14560000, "gross_profit": 27506000, "ebit": 21535000, "ebitda": 22447000, "pretax_income": 15667000, "tax_provision": 4049000, "net_income": 11618000, "net_income_to_common": 11618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11697000, "total_current_assets": 67891000, "total_assets": 80947000, "short_term_debt": 15050000, "long_term_debt": 277349000, "total_debt": 292399000, "total_liabilities": 607038000, "total_equity": -526091000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 10123000 }, "cash_flow": { "operating_cash_flow": 11482000, "capital_expenditure": 1884000, "free_cash_flow": 13366000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304971, "ticker_id": 2885, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21535000", "ebitda": "22447000", "netIncome": "11618000", "grossProfit": "27506000", "depreciation": "None", "totalRevenue": "42066000", "costOfRevenue": "14560000", "interestIncome": "247000", "incomeBeforeTax": "15667000", "interestExpense": "5868000", "operatingIncome": "21288000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4049000", "reportedCurrency": "USD", "netInterestIncome": "-5621000", "nonInterestIncome": "None", "operatingExpenses": "6218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "912000", "sellingGeneralAndAdministrative": "543500", "netIncomeFromContinuingOperations": "11620000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "80947000", "longTermDebt": "277349000", "shortTermDebt": "15050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6330000", "reportedCurrency": "USD", "retainedEarnings": "-526615000", "totalLiabilities": "607038000", "otherCurrentAssets": "47358000", "totalCurrentAssets": "67891000", "currentLongTermDebt": "15050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13056000", "currentAccountsPayable": "13405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292399000", "totalShareholderEquity": "-526091000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53912000", "totalCurrentLiabilities": "82367000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "524671000", "cashAndShortTermInvestments": "11697000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "6330000", "cashAndCashEquivalentsAtCarryingValue": "11697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10779500", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11482000", "capitalExpenditures": "1884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4653500", "cashflowFromInvestment": "-942000", "stockBasedCompensation": "93500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1011500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42066000, "cost_of_revenue": 14560000, "gross_profit": 27506000, "research_and_development": null, "selling_general_admin": 543500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21535000, "depreciation_amortisation": 912000, "ebitda": 22447000, "interest_expense": 5868000, "interest_income": null, "other_non_operating": null, "pretax_income": 15667000, "tax_provision": 4049000, "effective_tax_rate": null, "net_income": 11618000, "net_income_continuing_ops": 11620000, "net_income_to_common": 11618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11697000, "short_term_investments": null, "net_receivables": 8836000, "inventory": null, "other_current_assets": null, "total_current_assets": 67891000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 6330000, "goodwill_and_intangibles": 10123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13056000, "total_assets": 80947000, "short_term_debt": 15050000, "accounts_payable": 13405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82367000, "long_term_debt": 277349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 524671000, "total_liabilities": 607038000, "total_debt": 292399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526615000, "total_equity": -526091000, "shares_outstanding": 135200000, "operating_cash_flow": 11482000, "stock_based_compensation": 93500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -942000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4653500, "free_cash_flow": 13366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21535000", "ebitda": "22447000", "netIncome": "11618000", "grossProfit": "27506000", "depreciation": "None", "totalRevenue": "42066000", "costOfRevenue": "14560000", "interestIncome": "247000", "incomeBeforeTax": "15667000", "interestExpense": "5868000", "operatingIncome": "21288000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4049000", "reportedCurrency": "USD", "netInterestIncome": "-5621000", "nonInterestIncome": "None", "operatingExpenses": "6218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "912000", "sellingGeneralAndAdministrative": "543500", "netIncomeFromContinuingOperations": "11620000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "80947000", "longTermDebt": "277349000", "shortTermDebt": "15050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6330000", "reportedCurrency": "USD", "retainedEarnings": "-526615000", "totalLiabilities": "607038000", "otherCurrentAssets": "47358000", "totalCurrentAssets": "67891000", "currentLongTermDebt": "15050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13056000", "currentAccountsPayable": "13405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292399000", "totalShareholderEquity": "-526091000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53912000", "totalCurrentLiabilities": "82367000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "524671000", "cashAndShortTermInvestments": "11697000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "6330000", "cashAndCashEquivalentsAtCarryingValue": "11697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10779500", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11482000", "capitalExpenditures": "1884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4653500", "cashflowFromInvestment": "-942000", "stockBasedCompensation": "93500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1011500", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 29353000, "cost_of_revenue": 10688000, "gross_profit": 18665000, "ebit": 15798000, "ebitda": 16672000, "pretax_income": 13397000, "tax_provision": 3456000, "net_income": 9941000, "net_income_to_common": 9941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11697000, "total_current_assets": 67891000, "total_assets": 80947000, "short_term_debt": 15050000, "long_term_debt": null, "total_debt": 15050000, "total_liabilities": 359716000, "total_equity": -278769000, "shares_outstanding": 138035000, "goodwill_and_intangibles": 10123000 }, "cash_flow": { "operating_cash_flow": 11482000, "capital_expenditure": 910000, "free_cash_flow": 12392000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304972, "ticker_id": 2885, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15798000", "ebitda": "16672000", "netIncome": "9941000", "grossProfit": "18665000", "depreciation": "None", "totalRevenue": "29353000", "costOfRevenue": "10688000", "interestIncome": "169000", "incomeBeforeTax": "13397000", "interestExpense": "2401000", "operatingIncome": "15629000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3456000", "reportedCurrency": "USD", "netInterestIncome": "-2232000", "nonInterestIncome": "None", "operatingExpenses": "3036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874000", "sellingGeneralAndAdministrative": "4017500", "netIncomeFromContinuingOperations": "9939000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "80947000", "longTermDebt": "None", "shortTermDebt": "15050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6330000", "reportedCurrency": "None", "retainedEarnings": "-526616000", "totalLiabilities": "359716000", "otherCurrentAssets": "52990000", "totalCurrentAssets": "67891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13056000", "currentAccountsPayable": "8539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292399000", "totalShareholderEquity": "-278769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58778000", "totalCurrentLiabilities": "82367000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "277349000", "cashAndShortTermInvestments": "11697000", "commonStockSharesOutstanding": "138035000", "intangibleAssetsExcludingGoodwill": "6330000", "cashAndCashEquivalentsAtCarryingValue": "11697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10779500", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11482000", "capitalExpenditures": "910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4653500", "cashflowFromInvestment": "-942000", "stockBasedCompensation": "93500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1011500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29353000, "cost_of_revenue": 10688000, "gross_profit": 18665000, "research_and_development": null, "selling_general_admin": 4017500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15798000, "depreciation_amortisation": 874000, "ebitda": 16672000, "interest_expense": 2401000, "interest_income": null, "other_non_operating": null, "pretax_income": 13397000, "tax_provision": 3456000, "effective_tax_rate": null, "net_income": 9941000, "net_income_continuing_ops": 9939000, "net_income_to_common": 9941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11697000, "short_term_investments": null, "net_receivables": 3204000, "inventory": null, "other_current_assets": null, "total_current_assets": 67891000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 6330000, "goodwill_and_intangibles": 10123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13056000, "total_assets": 80947000, "short_term_debt": 15050000, "accounts_payable": 8539000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82367000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 277349000, "total_liabilities": 359716000, "total_debt": 15050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526616000, "total_equity": -278769000, "shares_outstanding": 138035000, "operating_cash_flow": 11482000, "stock_based_compensation": 93500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -942000, "dividends_paid": 87500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4653500, "free_cash_flow": 12392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15798000", "ebitda": "16672000", "netIncome": "9941000", "grossProfit": "18665000", "depreciation": "None", "totalRevenue": "29353000", "costOfRevenue": "10688000", "interestIncome": "169000", "incomeBeforeTax": "13397000", "interestExpense": "2401000", "operatingIncome": "15629000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3456000", "reportedCurrency": "USD", "netInterestIncome": "-2232000", "nonInterestIncome": "None", "operatingExpenses": "3036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874000", "sellingGeneralAndAdministrative": "4017500", "netIncomeFromContinuingOperations": "9939000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "80947000", "longTermDebt": "None", "shortTermDebt": "15050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6330000", "reportedCurrency": "None", "retainedEarnings": "-526616000", "totalLiabilities": "359716000", "otherCurrentAssets": "52990000", "totalCurrentAssets": "67891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13056000", "currentAccountsPayable": "8539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292399000", "totalShareholderEquity": "-278769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58778000", "totalCurrentLiabilities": "82367000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "277349000", "cashAndShortTermInvestments": "11697000", "commonStockSharesOutstanding": "138035000", "intangibleAssetsExcludingGoodwill": "6330000", "cashAndCashEquivalentsAtCarryingValue": "11697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10779500", "profitLoss": "None", "dividendPayout": "87500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11482000", "capitalExpenditures": "910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4653500", "cashflowFromInvestment": "-942000", "stockBasedCompensation": "93500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1011500", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 31503000, "cost_of_revenue": 10196000, "gross_profit": 21307000, "ebit": 18390000, "ebitda": null, "pretax_income": 15474000, "tax_provision": null, "net_income": 11612000, "net_income_to_common": 11612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7094000, "total_current_assets": 35225000, "total_assets": 48152000, "short_term_debt": 8550000, "long_term_debt": 125101000, "total_debt": 133651000, "total_liabilities": 414140000, "total_equity": -365988000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 10025000 }, "cash_flow": { "operating_cash_flow": 49926000, "capital_expenditure": 3713000, "free_cash_flow": 53639000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304973, "ticker_id": 2885, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "11612000", "grossProfit": "21307000", "depreciation": "None", "totalRevenue": "31503000", "costOfRevenue": "10196000", "interestIncome": "201000", "incomeBeforeTax": "15474000", "interestExpense": "3117000", "operatingIncome": "18390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2916000", "nonInterestIncome": "None", "operatingExpenses": "13113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2097000", "netIncomeFromContinuingOperations": "11612000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "48152000", "longTermDebt": "125101000", "shortTermDebt": "8550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6232000", "reportedCurrency": "USD", "retainedEarnings": "-366325000", "totalLiabilities": "414140000", "otherCurrentAssets": "21423000", "totalCurrentAssets": "35225000", "currentLongTermDebt": "8550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12927000", "currentAccountsPayable": "9693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133651000", "totalShareholderEquity": "-365988000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25542000", "totalCurrentLiabilities": "48566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365574000", "cashAndShortTermInvestments": "7094000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "6232000", "cashAndCashEquivalentsAtCarryingValue": "7094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34592000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49926000", "capitalExpenditures": "3713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42468000", "cashflowFromInvestment": "-3713000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31503000, "cost_of_revenue": 10196000, "gross_profit": 21307000, "research_and_development": null, "selling_general_admin": 2097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18390000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 3117000, "interest_income": null, "other_non_operating": null, "pretax_income": 15474000, "tax_provision": null, "effective_tax_rate": null, "net_income": 11612000, "net_income_continuing_ops": 11612000, "net_income_to_common": 11612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7094000, "short_term_investments": null, "net_receivables": 6708000, "inventory": null, "other_current_assets": null, "total_current_assets": 35225000, "net_ppe": null, "goodwill": 3793000, "intangible_assets": 6232000, "goodwill_and_intangibles": 10025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12927000, "total_assets": 48152000, "short_term_debt": 8550000, "accounts_payable": 9693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48566000, "long_term_debt": 125101000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365574000, "total_liabilities": 414140000, "total_debt": 133651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366325000, "total_equity": -365988000, "shares_outstanding": 135200000, "operating_cash_flow": 49926000, "stock_based_compensation": 79000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3713000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42468000, "free_cash_flow": 53639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "11612000", "grossProfit": "21307000", "depreciation": "None", "totalRevenue": "31503000", "costOfRevenue": "10196000", "interestIncome": "201000", "incomeBeforeTax": "15474000", "interestExpense": "3117000", "operatingIncome": "18390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2916000", "nonInterestIncome": "None", "operatingExpenses": "13113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2097000", "netIncomeFromContinuingOperations": "11612000" }, "balance": { "goodwill": "3793000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "48152000", "longTermDebt": "125101000", "shortTermDebt": "8550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6232000", "reportedCurrency": "USD", "retainedEarnings": "-366325000", "totalLiabilities": "414140000", "otherCurrentAssets": "21423000", "totalCurrentAssets": "35225000", "currentLongTermDebt": "8550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12927000", "currentAccountsPayable": "9693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "133651000", "totalShareholderEquity": "-365988000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25542000", "totalCurrentLiabilities": "48566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365574000", "cashAndShortTermInvestments": "7094000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "6232000", "cashAndCashEquivalentsAtCarryingValue": "7094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34592000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49926000", "capitalExpenditures": "3713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42468000", "cashflowFromInvestment": "-3713000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "820000", "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": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "income_statement": { "revenue": 33820000, "cost_of_revenue": 11298000, "gross_profit": 22522000, "ebit": 19809000, "ebitda": null, "pretax_income": 16294000, "tax_provision": null, "net_income": 12093000, "net_income_to_common": 12093000, "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": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14992000, "capital_expenditure": 840000, "free_cash_flow": 15832000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304975, "ticker_id": 2885, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:26.833287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "12093000", "grossProfit": "22522000", "depreciation": "None", "totalRevenue": "33820000", "costOfRevenue": "11298000", "interestIncome": "256000", "incomeBeforeTax": "16294000", "interestExpense": "3771000", "operatingIncome": "19809000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3515000", "nonInterestIncome": "None", "operatingExpenses": "14011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1931000", "netIncomeFromContinuingOperations": "12093000" }, "cashflow": { "netIncome": "12093000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14992000", "capitalExpenditures": "840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16434000", "cashflowFromInvestment": "None", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33820000, "cost_of_revenue": 11298000, "gross_profit": 22522000, "research_and_development": null, "selling_general_admin": 1931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19809000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 3771000, "interest_income": null, "other_non_operating": null, "pretax_income": 16294000, "tax_provision": null, "effective_tax_rate": null, "net_income": 12093000, "net_income_continuing_ops": 12093000, "net_income_to_common": 12093000, "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": null, "operating_cash_flow": 14992000, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16434000, "free_cash_flow": 15832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "12093000", "grossProfit": "22522000", "depreciation": "None", "totalRevenue": "33820000", "costOfRevenue": "11298000", "interestIncome": "256000", "incomeBeforeTax": "16294000", "interestExpense": "3771000", "operatingIncome": "19809000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3515000", "nonInterestIncome": "None", "operatingExpenses": "14011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1931000", "netIncomeFromContinuingOperations": "12093000" }, "cashflow": { "netIncome": "12093000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14992000", "capitalExpenditures": "840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16434000", "cashflowFromInvestment": "None", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 7, "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" ] } } }