{ "ticker": { "uuid": "b741e1dd-4022-4235-b0ed-dfd4aed4bd6b", "symbol": "AEBI", "name": "Aebi Schmidt Holding AG - Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/b741e1dd-4022-4235-b0ed-dfd4aed4bd6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b741e1dd-4022-4235-b0ed-dfd4aed4bd6b/" }, "ticker_metadata": { "id": 4632, "uuid": "b741e1dd-4022-4235-b0ed-dfd4aed4bd6b", "symbol": "AEBI", "name": "Aebi Schmidt Holding AG - Common Stock", "asset_type": "equity", "market_cap": 967276000, "stock_exchange_id": 2, "industry": "Farm & Heavy Construction Machinery", "sector": "Industrials", "description": "Aebi Schmidt Holding AG develops and manufactures special-purpose vehicles and attachments. The company is headquartered in Zurich, Switzerland with production sites in Burgdorf, Switzerland; St. Blasien, Germany; Holten, the Netherlands; and Kielce, Poland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b741e1dd-4022-4235-b0ed-dfd4aed4bd6b", "symbol": "AEBI", "name": "Aebi Schmidt Holding AG - Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/b741e1dd-4022-4235-b0ed-dfd4aed4bd6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b741e1dd-4022-4235-b0ed-dfd4aed4bd6b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.15, "quality": 0.04, "momentum": 0.62, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 11.51, "market_cap": 887490060, "pe_ratio": 103.7897, "earnings_yield": 0.0096, "ebitda_to_ev": 0.0959, "shareholder_yield": 0.0179, "roe": 0.0084, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.5071 }, "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": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:51.951752+00:00", "batch_id": "" }, "size": { "price_close": 11.51, "market_cap": 887490060, "market_cap_usd": 887490060, "enterprise_value": 1411540587, "shares_outstanding": 77106000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 103.7897, "pb_ratio": 0.8754, "ptbv_ratio": 8.4442, "ps_ratio": 0.4775, "pcf_ratio": 75.0613, "pfcf_ratio": 35.5027, "ev_ebitda": 10.4257, "ev_ebit": 17.4527, "ev_sales": 0.7594, "ev_fcf": 56.4666, "earnings_yield": 0.0096, "fcf_yield": 0.0177, "price_to_sales": 0.4775, "price_to_book": 0.8754, "price_to_cashflow": 75.0613, "ebitda_to_ev": 0.0959, "sales_yield": 1.3168 }, "yield": { "dividend_yield": 0.0179, "buyback_yield": 0, "shareholder_yield": 0.0179, "debt_paydown_yield": null, "total_yield": 0.0179 }, "quality": { "gross_margin": 0.185, "operating_margin": 0.0435, "net_margin": 0.0046, "ebitda_margin": 0.0728, "fcf_margin": 0.0134, "roe": 0.0084, "roa": 0.0034, "roic": 0.0455, "roc_greenblatt": null, "asset_turnover": 0.7441, "cash_conversion": 2.9234, "accruals_ratio": -0.0013, "sbc_to_revenue": 0.0039, "piotroski_f_score": 4, "altman_z_score": 1.5133, "earnings_stability_5y": 1.0631, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1376, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4637, "net_debt_to_ebitda": 3.8707, "debt_to_assets": 0.2675, "interest_coverage": 1.6249, "current_ratio": 1.9853, "quick_ratio": 1.1398, "net_debt": 524050527, "local_beta": 0.0014, "volatility_252d": 0.5071, "volatility_60d": 1.1235, "max_drawdown_12m": -0.3972, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.7269, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.6439, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5857, "book_value_growth_1y": 1.9465, "revenue_growth": 0.7269, "earnings_growth": -0.6439 }, "momentum": { "price_return_1m": 0.0022, "price_return_3m": -0.1378, "price_return_6m": -0.0865, "price_return_9m": -0.0132, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.0865, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.2627, "distance_from_52w_low": 0.2232, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 1858736092, "gross_profit_ttm": 343792786, "ebit_ttm": 80877920, "ebitda_ttm": 135390204, "net_income_ttm": 8550853, "eps_diluted_ttm": 0.1109, "operating_cash_flow_ttm": 11823542, "capital_expenditure_ttm": 13174242, "fcf_ttm": 24997784, "dividends_paid_ttm": 15922160, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49774139, "cash_and_equivalents": 144217534, "total_current_assets": 1107953456, "total_current_liabilities": 558068570, "net_ppe": null, "total_assets": 2497809719, "total_debt": 668268061, "total_equity": 1013834857, "net_working_capital": 512977413, "book_value_per_share": 13.1486, "retained_earnings": 70064090, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 105101114, "tangible_book_per_share": 1.3631 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 94, "rank_pb": 16, "rank_ptbv": 79, "rank_ps": 13, "rank_pcf": 96, "rank_ev_ebitda": 41, "rank_ev_ebit": 63, "rank_earnings_yield": 93, "rank_fcf_yield": 82, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 69, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 85, "rank_fcf_margin": 85, "rank_piotroski": 79, "rank_accruals": 80, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 85, "quality_composite": 96, "momentum_composite": 38, "growth_composite": 67, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.0775, "os_score": 0.07, "value_percentile": 0.15, "quality_percentile": 0.04, "momentum_percentile": 0.62, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 42, "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": false } } }, "latest_snapshot_fields": { "id": 109, "ticker_id": 4632, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:51.951752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.51, "market_cap": 887490060, "market_cap_usd": 887490060, "enterprise_value": 1411540587, "shares_outstanding": 77106000, "fx_rate_to_usd": null, "pe_ratio": 103.78965233, "pb_ratio": 0.87537931, "ptbv_ratio": 8.44415465, "ps_ratio": 0.47746964, "pcf_ratio": 75.06126844, "pfcf_ratio": 35.50274936, "ev_ebitda": 10.42572169, "ev_ebit": 17.45273107, "ev_sales": 0.75940882, "ev_fcf": 56.46662868, "earnings_yield": 0.00963487, "fcf_yield": 0.01770958, "dividend_yield": 0.01794066, "buyback_yield": 0, "shareholder_yield": 0.01794066, "debt_paydown_yield": null, "total_yield": 0.01794066, "gross_margin": 0.18496052, "operating_margin": 0.04351232, "net_margin": 0.00460036, "ebitda_margin": 0.07283993, "fcf_margin": 0.01344881, "roe": 0.00843417, "roa": 0.00342334, "roic": 0.04551341, "roc_greenblatt": null, "asset_turnover": 0.74414639, "cash_conversion": 2.92342577, "accruals_ratio": -0.00131022, "sbc_to_revenue": 0.00386876, "debt_to_equity": 1.46369253, "net_debt_to_ebitda": 3.87066798, "debt_to_assets": 0.26754162, "interest_coverage": 1.62489842, "current_ratio": 1.9853357, "quick_ratio": 1.13976131, "net_debt": 524050527, "revenue_growth_1y": 0.72689941, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.64389251, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.58571787, "book_value_growth_1y": 1.94646762, "piotroski_f_score": 4, "altman_z_score": 1.51328273, "earnings_stability_5y": 1.063052, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00216803, "price_return_3m": -0.13782772, "price_return_6m": -0.08647169, "price_return_9m": -0.01315225, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.26265215, "distance_from_52w_low": 0.22316684, "relative_strength": null, "local_beta": 0.0014, "volatility_252d": 0.507142, "volatility_60d": 1.123477, "max_drawdown_12m": -0.39718129, "revenue_ttm": 1858736092, "gross_profit_ttm": 343792786, "ebit_ttm": 80877920, "ebitda_ttm": 135390204, "net_income_ttm": 8550853, "eps_diluted_ttm": 0.11089738, "operating_cash_flow_ttm": 11823542, "capital_expenditure_ttm": 13174242, "fcf_ttm": 24997784, "dividends_paid_ttm": 15922160, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49774139, "cash_and_equivalents": 144217534, "total_current_assets": 1107953456, "total_current_liabilities": 558068570, "net_ppe": null, "total_assets": 2497809719, "total_debt": 668268061, "total_equity": 1013834857, "net_working_capital": 512977413, "book_value_per_share": 13.1485858, "retained_earnings": 70064090, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 105101114, "tangible_book_per_share": 1.36307309, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 94, "rank_pb": 16, "rank_ptbv": 79, "rank_ps": 13, "rank_pcf": 96, "rank_ev_ebitda": 41, "rank_ev_ebit": 63, "rank_earnings_yield": 93, "rank_fcf_yield": 82, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 69, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 85, "rank_fcf_margin": 85, "rank_piotroski": 79, "rank_accruals": 80, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 85, "quality_composite": 96, "momentum_composite": 38, "growth_composite": 67, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 42, "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": 11.51, "os": 0.07, "value": 0.15, "quality": 0.04, "momentum": 0.62, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 103.7897, "earnings_yield": 0.0096, "shareholder_yield": 0.0179, "roe": 0.0084, "momentum_12_1": null, "complete_fields": { "id": 109, "ticker_id": 4632, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:51.951752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.51, "market_cap": 887490060, "market_cap_usd": 887490060, "enterprise_value": 1411540587, "shares_outstanding": 77106000, "fx_rate_to_usd": null, "pe_ratio": 103.78965233, "pb_ratio": 0.87537931, "ptbv_ratio": 8.44415465, "ps_ratio": 0.47746964, "pcf_ratio": 75.06126844, "pfcf_ratio": 35.50274936, "ev_ebitda": 10.42572169, "ev_ebit": 17.45273107, "ev_sales": 0.75940882, "ev_fcf": 56.46662868, "earnings_yield": 0.00963487, "fcf_yield": 0.01770958, "dividend_yield": 0.01794066, "buyback_yield": 0, "shareholder_yield": 0.01794066, "debt_paydown_yield": null, "total_yield": 0.01794066, "gross_margin": 0.18496052, "operating_margin": 0.04351232, "net_margin": 0.00460036, "ebitda_margin": 0.07283993, "fcf_margin": 0.01344881, "roe": 0.00843417, "roa": 0.00342334, "roic": 0.04551341, "roc_greenblatt": null, "asset_turnover": 0.74414639, "cash_conversion": 2.92342577, "accruals_ratio": -0.00131022, "sbc_to_revenue": 0.00386876, "debt_to_equity": 1.46369253, "net_debt_to_ebitda": 3.87066798, "debt_to_assets": 0.26754162, "interest_coverage": 1.62489842, "current_ratio": 1.9853357, "quick_ratio": 1.13976131, "net_debt": 524050527, "revenue_growth_1y": 0.72689941, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.64389251, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.58571787, "book_value_growth_1y": 1.94646762, "piotroski_f_score": 4, "altman_z_score": 1.51328273, "earnings_stability_5y": 1.063052, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00216803, "price_return_3m": -0.13782772, "price_return_6m": -0.08647169, "price_return_9m": -0.01315225, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.26265215, "distance_from_52w_low": 0.22316684, "relative_strength": null, "local_beta": 0.0014, "volatility_252d": 0.507142, "volatility_60d": 1.123477, "max_drawdown_12m": -0.39718129, "revenue_ttm": 1858736092, "gross_profit_ttm": 343792786, "ebit_ttm": 80877920, "ebitda_ttm": 135390204, "net_income_ttm": 8550853, "eps_diluted_ttm": 0.11089738, "operating_cash_flow_ttm": 11823542, "capital_expenditure_ttm": 13174242, "fcf_ttm": 24997784, "dividends_paid_ttm": 15922160, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49774139, "cash_and_equivalents": 144217534, "total_current_assets": 1107953456, "total_current_liabilities": 558068570, "net_ppe": null, "total_assets": 2497809719, "total_debt": 668268061, "total_equity": 1013834857, "net_working_capital": 512977413, "book_value_per_share": 13.1485858, "retained_earnings": 70064090, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 105101114, "tangible_book_per_share": 1.36307309, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 94, "rank_pb": 16, "rank_ptbv": 79, "rank_ps": 13, "rank_pcf": 96, "rank_ev_ebitda": 41, "rank_ev_ebit": 63, "rank_earnings_yield": 93, "rank_fcf_yield": 82, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 69, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 85, "rank_fcf_margin": 85, "rank_piotroski": 79, "rank_accruals": 80, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 85, "quality_composite": 96, "momentum_composite": 38, "growth_composite": 67, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 42, "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": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 1526625000, "cost_of_revenue": 1222571000, "gross_profit": 304054000, "ebit": 52986000, "ebitda": 97186000, "pretax_income": 11192000, "tax_provision": 1486000, "net_income": 9739000, "net_income_to_common": 9739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98512000, "total_current_assets": 877730000, "total_assets": 2008279000, "short_term_debt": 65764000, "long_term_debt": 548050000, "total_debt": 613814000, "total_liabilities": 1193328000, "total_equity": 814901000, "shares_outstanding": 58784000, "goodwill_and_intangibles": 737873000 }, "cash_flow": { "operating_cash_flow": 8972000, "capital_expenditure": 14205000, "free_cash_flow": 23177000, "dividends_paid": 13435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8950, "ticker_id": 4632, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52986000", "ebitda": "97186000", "netIncome": "9739000", "grossProfit": "304054000", "depreciation": "None", "totalRevenue": "1526625000", "costOfRevenue": "1222571000", "interestIncome": "None", "incomeBeforeTax": "11192000", "interestExpense": "41794000", "operatingIncome": "73066000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1486000", "reportedCurrency": "USD", "netInterestIncome": "-41794000", "nonInterestIncome": "None", "operatingExpenses": "230988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26494000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1222571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44200000", "sellingGeneralAndAdministrative": "180647000", "netIncomeFromContinuingOperations": "9706000" }, "balance": { "goodwill": "403147000", "inventory": "346423000", "commonStock": "76999000", "currentDebt": "None", "investments": "None", "totalAssets": "2008279000", "longTermDebt": "548050000", "shortTermDebt": "65764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "334726000", "reportedCurrency": "USD", "retainedEarnings": "57551000", "totalLiabilities": "1193328000", "otherCurrentAssets": "122040000", "totalCurrentAssets": "877730000", "currentLongTermDebt": "46908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130549000", "currentAccountsPayable": "234642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "758214999", "totalShareholderEquity": "814901000", "capitalLeaseObligations": "163257000", "otherCurrentLiabilities": "160848000", "totalCurrentLiabilities": "461254000", "otherNonCurrentLiabilities": "15308000", "totalNonCurrentLiabilities": "732074000", "cashAndShortTermInvestments": "98512000", "commonStockSharesOutstanding": "58784000", "intangibleAssetsExcludingGoodwill": "334726000", "cashAndCashEquivalentsAtCarryingValue": "98512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9706000", "profitLoss": "None", "dividendPayout": "13435000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4916000", "operatingCashflow": "8972000", "capitalExpenditures": "14205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16348000", "cashflowFromInvestment": "5824000", "stockBasedCompensation": "7191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1526625000, "cost_of_revenue": 1222571000, "gross_profit": 304054000, "research_and_development": 26494000, "selling_general_admin": 180647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52986000, "depreciation_amortisation": 44200000, "ebitda": 97186000, "interest_expense": 41794000, "interest_income": null, "other_non_operating": null, "pretax_income": 11192000, "tax_provision": 1486000, "effective_tax_rate": null, "net_income": 9739000, "net_income_continuing_ops": 9706000, "net_income_to_common": 9739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98512000, "short_term_investments": null, "net_receivables": 310755000, "inventory": 346423000, "other_current_assets": null, "total_current_assets": 877730000, "net_ppe": null, "goodwill": 403147000, "intangible_assets": 334726000, "goodwill_and_intangibles": 737873000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1130549000, "total_assets": 2008279000, "short_term_debt": 65764000, "accounts_payable": 234642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461254000, "long_term_debt": 548050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 732074000, "total_liabilities": 1193328000, "total_debt": 613814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57551000, "total_equity": 814901000, "shares_outstanding": 58784000, "operating_cash_flow": 8972000, "stock_based_compensation": 7191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5824000, "dividends_paid": 13435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16348000, "free_cash_flow": 23177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52986000", "ebitda": "97186000", "netIncome": "9739000", "grossProfit": "304054000", "depreciation": "None", "totalRevenue": "1526625000", "costOfRevenue": "1222571000", "interestIncome": "None", "incomeBeforeTax": "11192000", "interestExpense": "41794000", "operatingIncome": "73066000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1486000", "reportedCurrency": "USD", "netInterestIncome": "-41794000", "nonInterestIncome": "None", "operatingExpenses": "230988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26494000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1222571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44200000", "sellingGeneralAndAdministrative": "180647000", "netIncomeFromContinuingOperations": "9706000" }, "balance": { "goodwill": "403147000", "inventory": "346423000", "commonStock": "76999000", "currentDebt": "None", "investments": "None", "totalAssets": "2008279000", "longTermDebt": "548050000", "shortTermDebt": "65764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "334726000", "reportedCurrency": "USD", "retainedEarnings": "57551000", "totalLiabilities": "1193328000", "otherCurrentAssets": "122040000", "totalCurrentAssets": "877730000", "currentLongTermDebt": "46908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130549000", "currentAccountsPayable": "234642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "758214999", "totalShareholderEquity": "814901000", "capitalLeaseObligations": "163257000", "otherCurrentLiabilities": "160848000", "totalCurrentLiabilities": "461254000", "otherNonCurrentLiabilities": "15308000", "totalNonCurrentLiabilities": "732074000", "cashAndShortTermInvestments": "98512000", "commonStockSharesOutstanding": "58784000", "intangibleAssetsExcludingGoodwill": "334726000", "cashAndCashEquivalentsAtCarryingValue": "98512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9706000", "profitLoss": "None", "dividendPayout": "13435000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4916000", "operatingCashflow": "8972000", "capitalExpenditures": "14205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16348000", "cashflowFromInvestment": "5824000", "stockBasedCompensation": "7191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 1085958000, "cost_of_revenue": 857721000, "gross_profit": 228237000, "ebit": 75770000, "ebitda": 102184000, "pretax_income": 41664000, "tax_provision": 10927000, "net_income": 30682000, "net_income_to_common": 30682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65173000, "total_current_assets": 518161000, "total_assets": 1088124000, "short_term_debt": 32500000, "long_term_debt": 376594000, "total_debt": 409094000, "total_liabilities": 722949000, "total_equity": 365092000, "shares_outstanding": 77599384, "goodwill_and_intangibles": 396513000 }, "cash_flow": { "operating_cash_flow": 68770000, "capital_expenditure": 13613000, "free_cash_flow": 82383000, "dividends_paid": 3225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8955, "ticker_id": 4632, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75770000", "ebitda": "102184000", "netIncome": "30682000", "grossProfit": "228237000", "depreciation": "None", "totalRevenue": "1085958000", "costOfRevenue": "857721000", "interestIncome": "None", "incomeBeforeTax": "41664000", "interestExpense": "34106000", "operatingIncome": "68492000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10927000", "reportedCurrency": "CHF", "netInterestIncome": "-34106000", "nonInterestIncome": "None", "operatingExpenses": "159745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19556000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26414000", "sellingGeneralAndAdministrative": "124660000", "netIncomeFromContinuingOperations": "30737000" }, "balance": { "goodwill": "221189000", "inventory": "231399000", "commonStock": "50794000", "currentDebt": "None", "investments": "None", "totalAssets": "1088124000", "longTermDebt": "376594000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "175324000", "reportedCurrency": "CHF", "retainedEarnings": "61247000", "totalLiabilities": "722949000", "otherCurrentAssets": "23487000", "totalCurrentAssets": "518161000", "currentLongTermDebt": "23259000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569963000", "currentAccountsPayable": "93634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461842000", "totalShareholderEquity": "365092000", "capitalLeaseObligations": "61989000", "otherCurrentLiabilities": "97837000", "totalCurrentLiabilities": "267219000", "otherNonCurrentLiabilities": "8053000", "totalNonCurrentLiabilities": "455730000", "cashAndShortTermInvestments": "65173000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "175324000", "cashAndCashEquivalentsAtCarryingValue": "65173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30737000", "profitLoss": "None", "dividendPayout": "3225000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CHF", "changeInInventory": "14019000", "operatingCashflow": "68770000", "capitalExpenditures": "13613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35428000", "cashflowFromInvestment": "-9112000", "stockBasedCompensation": "3446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1085958000, "cost_of_revenue": 857721000, "gross_profit": 228237000, "research_and_development": 19556000, "selling_general_admin": 124660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75770000, "depreciation_amortisation": 26414000, "ebitda": 102184000, "interest_expense": 34106000, "interest_income": null, "other_non_operating": null, "pretax_income": 41664000, "tax_provision": 10927000, "effective_tax_rate": null, "net_income": 30682000, "net_income_continuing_ops": 30737000, "net_income_to_common": 30682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65173000, "short_term_investments": null, "net_receivables": 198102000, "inventory": 231399000, "other_current_assets": null, "total_current_assets": 518161000, "net_ppe": null, "goodwill": 221189000, "intangible_assets": 175324000, "goodwill_and_intangibles": 396513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569963000, "total_assets": 1088124000, "short_term_debt": 32500000, "accounts_payable": 93634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267219000, "long_term_debt": 376594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 455730000, "total_liabilities": 722949000, "total_debt": 409094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61247000, "total_equity": 365092000, "shares_outstanding": 77599384, "operating_cash_flow": 68770000, "stock_based_compensation": 3446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9112000, "dividends_paid": 3225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35428000, "free_cash_flow": 82383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75770000", "ebitda": "102184000", "netIncome": "30682000", "grossProfit": "228237000", "depreciation": "None", "totalRevenue": "1085958000", "costOfRevenue": "857721000", "interestIncome": "None", "incomeBeforeTax": "41664000", "interestExpense": "34106000", "operatingIncome": "68492000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10927000", "reportedCurrency": "CHF", "netInterestIncome": "-34106000", "nonInterestIncome": "None", "operatingExpenses": "159745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19556000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "857721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26414000", "sellingGeneralAndAdministrative": "124660000", "netIncomeFromContinuingOperations": "30737000" }, "balance": { "goodwill": "221189000", "inventory": "231399000", "commonStock": "50794000", "currentDebt": "None", "investments": "None", "totalAssets": "1088124000", "longTermDebt": "376594000", "shortTermDebt": "32500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "175324000", "reportedCurrency": "CHF", "retainedEarnings": "61247000", "totalLiabilities": "722949000", "otherCurrentAssets": "23487000", "totalCurrentAssets": "518161000", "currentLongTermDebt": "23259000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569963000", "currentAccountsPayable": "93634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461842000", "totalShareholderEquity": "365092000", "capitalLeaseObligations": "61989000", "otherCurrentLiabilities": "97837000", "totalCurrentLiabilities": "267219000", "otherNonCurrentLiabilities": "8053000", "totalNonCurrentLiabilities": "455730000", "cashAndShortTermInvestments": "65173000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "175324000", "cashAndCashEquivalentsAtCarryingValue": "65173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30737000", "profitLoss": "None", "dividendPayout": "3225000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CHF", "changeInInventory": "14019000", "operatingCashflow": "68770000", "capitalExpenditures": "13613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35428000", "cashflowFromInvestment": "-9112000", "stockBasedCompensation": "3446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 1015572000, "cost_of_revenue": 808920000, "gross_profit": 206652000, "ebit": 55377000, "ebitda": 82541000, "pretax_income": 17346000, "tax_provision": 6147000, "net_income": 11199000, "net_income_to_common": 11199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42698000, "total_current_assets": 520125000, "total_assets": 1110783000, "short_term_debt": 34012000, "long_term_debt": 416511000, "total_debt": 450523000, "total_liabilities": 772824000, "total_equity": 337956000, "shares_outstanding": 77599384, "goodwill_and_intangibles": 409700000 }, "cash_flow": { "operating_cash_flow": 30090000, "capital_expenditure": 11914000, "free_cash_flow": 42004000, "dividends_paid": 2070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8959, "ticker_id": 4632, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55377000", "ebitda": "82541000", "netIncome": "11199000", "grossProfit": "206652000", "depreciation": "None", "totalRevenue": "1015572000", "costOfRevenue": "808920000", "interestIncome": "None", "incomeBeforeTax": "17346000", "interestExpense": "38031000", "operatingIncome": "59034000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6147000", "reportedCurrency": "CHF", "netInterestIncome": "-38031000", "nonInterestIncome": "None", "operatingExpenses": "147618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17125000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27164000", "sellingGeneralAndAdministrative": "117057000", "netIncomeFromContinuingOperations": "11199000" }, "balance": { "goodwill": "221189000", "inventory": "245511000", "commonStock": "50794000", "currentDebt": "None", "investments": "None", "totalAssets": "1110783000", "longTermDebt": "416511000", "shortTermDebt": "34012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "188511000", "reportedCurrency": "CHF", "retainedEarnings": "33790000", "totalLiabilities": "772824000", "otherCurrentAssets": "19958000", "totalCurrentAssets": "520125000", "currentLongTermDebt": "25120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "590658000", "currentAccountsPayable": "100074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509650000", "totalShareholderEquity": "337956000", "capitalLeaseObligations": "68019000", "otherCurrentLiabilities": "98871000", "totalCurrentLiabilities": "267494000", "otherNonCurrentLiabilities": "6435000", "totalNonCurrentLiabilities": "505330000", "cashAndShortTermInvestments": "42698000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "188511000", "cashAndCashEquivalentsAtCarryingValue": "42698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11199000", "profitLoss": "None", "dividendPayout": "2070000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CHF", "changeInInventory": "-11115000", "operatingCashflow": "30090000", "capitalExpenditures": "11914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22350000", "cashflowFromInvestment": "-21628000", "stockBasedCompensation": "2562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1015572000, "cost_of_revenue": 808920000, "gross_profit": 206652000, "research_and_development": 17125000, "selling_general_admin": 117057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55377000, "depreciation_amortisation": 27164000, "ebitda": 82541000, "interest_expense": 38031000, "interest_income": null, "other_non_operating": null, "pretax_income": 17346000, "tax_provision": 6147000, "effective_tax_rate": null, "net_income": 11199000, "net_income_continuing_ops": 11199000, "net_income_to_common": 11199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42698000, "short_term_investments": null, "net_receivables": 211958000, "inventory": 245511000, "other_current_assets": null, "total_current_assets": 520125000, "net_ppe": null, "goodwill": 221189000, "intangible_assets": 188511000, "goodwill_and_intangibles": 409700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 590658000, "total_assets": 1110783000, "short_term_debt": 34012000, "accounts_payable": 100074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267494000, "long_term_debt": 416511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 505330000, "total_liabilities": 772824000, "total_debt": 450523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33790000, "total_equity": 337956000, "shares_outstanding": 77599384, "operating_cash_flow": 30090000, "stock_based_compensation": 2562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21628000, "dividends_paid": 2070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22350000, "free_cash_flow": 42004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55377000", "ebitda": "82541000", "netIncome": "11199000", "grossProfit": "206652000", "depreciation": "None", "totalRevenue": "1015572000", "costOfRevenue": "808920000", "interestIncome": "None", "incomeBeforeTax": "17346000", "interestExpense": "38031000", "operatingIncome": "59034000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6147000", "reportedCurrency": "CHF", "netInterestIncome": "-38031000", "nonInterestIncome": "None", "operatingExpenses": "147618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17125000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27164000", "sellingGeneralAndAdministrative": "117057000", "netIncomeFromContinuingOperations": "11199000" }, "balance": { "goodwill": "221189000", "inventory": "245511000", "commonStock": "50794000", "currentDebt": "None", "investments": "None", "totalAssets": "1110783000", "longTermDebt": "416511000", "shortTermDebt": "34012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "188511000", "reportedCurrency": "CHF", "retainedEarnings": "33790000", "totalLiabilities": "772824000", "otherCurrentAssets": "19958000", "totalCurrentAssets": "520125000", "currentLongTermDebt": "25120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "590658000", "currentAccountsPayable": "100074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509650000", "totalShareholderEquity": "337956000", "capitalLeaseObligations": "68019000", "otherCurrentLiabilities": "98871000", "totalCurrentLiabilities": "267494000", "otherNonCurrentLiabilities": "6435000", "totalNonCurrentLiabilities": "505330000", "cashAndShortTermInvestments": "42698000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "188511000", "cashAndCashEquivalentsAtCarryingValue": "42698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11199000", "profitLoss": "None", "dividendPayout": "2070000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CHF", "changeInInventory": "-11115000", "operatingCashflow": "30090000", "capitalExpenditures": "11914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22350000", "cashflowFromInvestment": "-21628000", "stockBasedCompensation": "2562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 581297092, "cost_of_revenue": 480059305, "gross_profit": 101237786, "ebit": 25543920, "ebitda": 43157204, "pretax_income": 1478939, "tax_provision": 622711, "net_income": 886853, "net_income_to_common": 886853, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144217534, "total_current_assets": 1107953456, "total_assets": 2497809719, "short_term_debt": 107310061, "long_term_debt": 560958000, "total_debt": 668268061, "total_liabilities": 1483942505, "total_equity": 1013834857, "shares_outstanding": 77106000, "goodwill_and_intangibles": 908733743 }, "cash_flow": { "operating_cash_flow": -22635807, "capital_expenditure": 2467873, "free_cash_flow": -20167934, "dividends_paid": 2553371, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8948, "ticker_id": 4632, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25543920", "ebitda": "43157204", "netIncome": "886853", "grossProfit": "101237786", "depreciation": "None", "totalRevenue": "581297092", "costOfRevenue": "480059305", "interestIncome": "None", "incomeBeforeTax": "1478939", "interestExpense": "14483139", "operatingIncome": "25543920", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "622711", "reportedCurrency": "USD", "netInterestIncome": "-11350000", "nonInterestIncome": "None", "operatingExpenses": "75693870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8550794", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480059305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17613284", "sellingGeneralAndAdministrative": "58547000", "netIncomeFromContinuingOperations": "671000" }, "balance": { "goodwill": "502371974", "inventory": "471888494", "commonStock": "96021405", "currentDebt": "None", "investments": "None", "totalAssets": "2497809719", "longTermDebt": "560958000", "shortTermDebt": "107310061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "406361769", "reportedCurrency": "USD", "retainedEarnings": "70064090", "totalLiabilities": "1483942505", "otherCurrentAssets": "52956258", "totalCurrentAssets": "1107953456", "currentLongTermDebt": "67911000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438891170", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389856262", "currentAccountsPayable": "251293634", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985658639", "totalShareholderEquity": "1013834857", "capitalLeaseObligations": "163157000", "otherCurrentLiabilities": "169321138", "totalCurrentLiabilities": "558068570", "otherNonCurrentLiabilities": "14822000", "totalNonCurrentLiabilities": "925873934", "cashAndShortTermInvestments": "144217534", "commonStockSharesOutstanding": "77106000", "intangibleAssetsExcludingGoodwill": "406361769", "cashAndCashEquivalentsAtCarryingValue": "144217534", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "886853", "profitLoss": "None", "dividendPayout": "2553371", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45653154", "operatingCashflow": "-22635807", "capitalExpenditures": "2467873", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46996832", "cashflowFromInvestment": "-1346230", "stockBasedCompensation": "1003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2553371", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17613284", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 581297092, "cost_of_revenue": 480059305, "gross_profit": 101237786, "research_and_development": 8550794, "selling_general_admin": 58547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25543920, "depreciation_amortisation": 17613284, "ebitda": 43157204, "interest_expense": 14483139, "interest_income": null, "other_non_operating": null, "pretax_income": 1478939, "tax_provision": 622711, "effective_tax_rate": null, "net_income": 886853, "net_income_continuing_ops": 671000, "net_income_to_common": 886853, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144217534, "short_term_investments": null, "net_receivables": 438891170, "inventory": 471888494, "other_current_assets": null, "total_current_assets": 1107953456, "net_ppe": null, "goodwill": 502371974, "intangible_assets": 406361769, "goodwill_and_intangibles": 908733743, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1389856262, "total_assets": 2497809719, "short_term_debt": 107310061, "accounts_payable": 251293634, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558068570, "long_term_debt": 560958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925873934, "total_liabilities": 1483942505, "total_debt": 668268061, "preferred_stock": null, "minority_interest": null, "retained_earnings": 70064090, "total_equity": 1013834857, "shares_outstanding": 77106000, "operating_cash_flow": -22635807, "stock_based_compensation": 1003000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2467873, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1346230, "dividends_paid": 2553371, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46996832, "free_cash_flow": -20167934, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25543920", "ebitda": "43157204", "netIncome": "886853", "grossProfit": "101237786", "depreciation": "None", "totalRevenue": "581297092", "costOfRevenue": "480059305", "interestIncome": "None", "incomeBeforeTax": "1478939", "interestExpense": "14483139", "operatingIncome": "25543920", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "622711", "reportedCurrency": "USD", "netInterestIncome": "-11350000", "nonInterestIncome": "None", "operatingExpenses": "75693870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8550794", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480059305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17613284", "sellingGeneralAndAdministrative": "58547000", "netIncomeFromContinuingOperations": "671000" }, "balance": { "goodwill": "502371974", "inventory": "471888494", "commonStock": "96021405", "currentDebt": "None", "investments": "None", "totalAssets": "2497809719", "longTermDebt": "560958000", "shortTermDebt": "107310061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "406361769", "reportedCurrency": "USD", "retainedEarnings": "70064090", "totalLiabilities": "1483942505", "otherCurrentAssets": "52956258", "totalCurrentAssets": "1107953456", "currentLongTermDebt": "67911000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438891170", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389856262", "currentAccountsPayable": "251293634", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985658639", "totalShareholderEquity": "1013834857", "capitalLeaseObligations": "163157000", "otherCurrentLiabilities": "169321138", "totalCurrentLiabilities": "558068570", "otherNonCurrentLiabilities": "14822000", "totalNonCurrentLiabilities": "925873934", "cashAndShortTermInvestments": "144217534", "commonStockSharesOutstanding": "77106000", "intangibleAssetsExcludingGoodwill": "406361769", "cashAndCashEquivalentsAtCarryingValue": "144217534", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "886853", "profitLoss": "None", "dividendPayout": "2553371", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45653154", "operatingCashflow": "-22635807", "capitalExpenditures": "2467873", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46996832", "cashflowFromInvestment": "-1346230", "stockBasedCompensation": "1003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2553371", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17613284", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 528371000, "cost_of_revenue": 436761000, "gross_profit": 91610000, "ebit": 34269000, "ebitda": 49752000, "pretax_income": 10808000, "tax_provision": 2036000, "net_income": 8768000, "net_income_to_common": 8768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98512000, "total_current_assets": 877730000, "total_assets": 2008279000, "short_term_debt": 65764000, "long_term_debt": 548050000, "total_debt": 613814000, "total_liabilities": 1193328000, "total_equity": 814901000, "shares_outstanding": 58784000, "goodwill_and_intangibles": 737873000 }, "cash_flow": { "operating_cash_flow": 33524000, "capital_expenditure": 3788000, "free_cash_flow": 37312000, "dividends_paid": 1761789, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8949, "ticker_id": 4632, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34269000", "ebitda": "49752000", "netIncome": "8768000", "grossProfit": "91610000", "depreciation": "None", "totalRevenue": "528371000", "costOfRevenue": "436761000", "interestIncome": "None", "incomeBeforeTax": "10808000", "interestExpense": "11761000", "operatingIncome": "34269000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2036000", "reportedCurrency": "USD", "netInterestIncome": "-11761000", "nonInterestIncome": "None", "operatingExpenses": "57468374", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8815951", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15483000", "sellingGeneralAndAdministrative": "57053000", "netIncomeFromContinuingOperations": "8772000" }, "balance": { "goodwill": "403147000", "inventory": "346423000", "commonStock": "76999000", "currentDebt": "None", "investments": "None", "totalAssets": "2008279000", "longTermDebt": "548050000", "shortTermDebt": "65764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "334726000", "reportedCurrency": "USD", "retainedEarnings": "57551000", "totalLiabilities": "1193328000", "otherCurrentAssets": "122040000", "totalCurrentAssets": "877730000", "currentLongTermDebt": "46908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130549000", "currentAccountsPayable": "234642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "758214999", "totalShareholderEquity": "814901000", "capitalLeaseObligations": "163257000", "otherCurrentLiabilities": "160848000", "totalCurrentLiabilities": "461254000", "otherNonCurrentLiabilities": "15308000", "totalNonCurrentLiabilities": "732074000", "cashAndShortTermInvestments": "98512000", "commonStockSharesOutstanding": "58784000", "intangibleAssetsExcludingGoodwill": "334726000", "cashAndCashEquivalentsAtCarryingValue": "98512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8772000", "profitLoss": "None", "dividendPayout": "1761789", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "40667215", "operatingCashflow": "33524000", "capitalExpenditures": "3788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61374000", "cashflowFromInvestment": "-4114000", "stockBasedCompensation": "1903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1761789", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528371000, "cost_of_revenue": 436761000, "gross_profit": 91610000, "research_and_development": 8815951, "selling_general_admin": 57053000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34269000, "depreciation_amortisation": 15483000, "ebitda": 49752000, "interest_expense": 11761000, "interest_income": null, "other_non_operating": null, "pretax_income": 10808000, "tax_provision": 2036000, "effective_tax_rate": null, "net_income": 8768000, "net_income_continuing_ops": 8772000, "net_income_to_common": 8768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98512000, "short_term_investments": null, "net_receivables": 310755000, "inventory": 346423000, "other_current_assets": null, "total_current_assets": 877730000, "net_ppe": null, "goodwill": 403147000, "intangible_assets": 334726000, "goodwill_and_intangibles": 737873000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1130549000, "total_assets": 2008279000, "short_term_debt": 65764000, "accounts_payable": 234642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461254000, "long_term_debt": 548050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 732074000, "total_liabilities": 1193328000, "total_debt": 613814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57551000, "total_equity": 814901000, "shares_outstanding": 58784000, "operating_cash_flow": 33524000, "stock_based_compensation": 1903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4114000, "dividends_paid": 1761789, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61374000, "free_cash_flow": 37312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34269000", "ebitda": "49752000", "netIncome": "8768000", "grossProfit": "91610000", "depreciation": "None", "totalRevenue": "528371000", "costOfRevenue": "436761000", "interestIncome": "None", "incomeBeforeTax": "10808000", "interestExpense": "11761000", "operatingIncome": "34269000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2036000", "reportedCurrency": "USD", "netInterestIncome": "-11761000", "nonInterestIncome": "None", "operatingExpenses": "57468374", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8815951", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15483000", "sellingGeneralAndAdministrative": "57053000", "netIncomeFromContinuingOperations": "8772000" }, "balance": { "goodwill": "403147000", "inventory": "346423000", "commonStock": "76999000", "currentDebt": "None", "investments": "None", "totalAssets": "2008279000", "longTermDebt": "548050000", "shortTermDebt": "65764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "334726000", "reportedCurrency": "USD", "retainedEarnings": "57551000", "totalLiabilities": "1193328000", "otherCurrentAssets": "122040000", "totalCurrentAssets": "877730000", "currentLongTermDebt": "46908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "310755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130549000", "currentAccountsPayable": "234642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "758214999", "totalShareholderEquity": "814901000", "capitalLeaseObligations": "163257000", "otherCurrentLiabilities": "160848000", "totalCurrentLiabilities": "461254000", "otherNonCurrentLiabilities": "15308000", "totalNonCurrentLiabilities": "732074000", "cashAndShortTermInvestments": "98512000", "commonStockSharesOutstanding": "58784000", "intangibleAssetsExcludingGoodwill": "334726000", "cashAndCashEquivalentsAtCarryingValue": "98512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8772000", "profitLoss": "None", "dividendPayout": "1761789", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "40667215", "operatingCashflow": "33524000", "capitalExpenditures": "3788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61374000", "cashflowFromInvestment": "-4114000", "stockBasedCompensation": "1903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1761789", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 471325000, "cost_of_revenue": 377212000, "gross_profit": 94113000, "ebit": 14974000, "ebitda": 29964000, "pretax_income": 747000, "tax_provision": -447000, "net_income": 1206000, "net_income_to_common": 1206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125971000, "total_current_assets": 920226000, "total_assets": 2075360000, "short_term_debt": 44408000, "long_term_debt": 628359000, "total_debt": 672767000, "total_liabilities": 1263065000, "total_equity": 812249000, "shares_outstanding": 77134000, "goodwill_and_intangibles": 756490000 }, "cash_flow": { "operating_cash_flow": -3336000, "capital_expenditure": 5237000, "free_cash_flow": 1901000, "dividends_paid": 2082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8951, "ticker_id": 4632, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14974000", "ebitda": "29964000", "netIncome": "1206000", "grossProfit": "94113000", "depreciation": "None", "totalRevenue": "471325000", "costOfRevenue": "377212000", "interestIncome": "None", "incomeBeforeTax": "747000", "interestExpense": "14227000", "operatingIncome": "17497000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-447000", "reportedCurrency": "USD", "netInterestIncome": "-14227000", "nonInterestIncome": "None", "operatingExpenses": "76616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8735000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14990000", "sellingGeneralAndAdministrative": "59296000", "netIncomeFromContinuingOperations": "1194000" }, "balance": { "goodwill": "415149000", "inventory": "384446000", "commonStock": "76977000", "currentDebt": "None", "investments": "None", "totalAssets": "2075360000", "longTermDebt": "628359000", "shortTermDebt": "44408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "341341000", "reportedCurrency": "USD", "retainedEarnings": "50721000", "totalLiabilities": "1263065000", "otherCurrentAssets": "29855000", "totalCurrentAssets": "920226000", "currentLongTermDebt": "25063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "379954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1155134000", "currentAccountsPayable": "230307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813825000", "totalShareholderEquity": "812249000", "capitalLeaseObligations": "160403000", "otherCurrentLiabilities": "139790000", "totalCurrentLiabilities": "437835000", "otherNonCurrentLiabilities": "19368000", "totalNonCurrentLiabilities": "825230000", "cashAndShortTermInvestments": "125971000", "commonStockSharesOutstanding": "77134000", "intangibleAssetsExcludingGoodwill": "341341000", "cashAndCashEquivalentsAtCarryingValue": "125971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1194000", "profitLoss": "None", "dividendPayout": "2082000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4331000", "operatingCashflow": "-3336000", "capitalExpenditures": "5237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56110000", "cashflowFromInvestment": "14483000", "stockBasedCompensation": "5288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471325000, "cost_of_revenue": 377212000, "gross_profit": 94113000, "research_and_development": 8735000, "selling_general_admin": 59296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14974000, "depreciation_amortisation": 14990000, "ebitda": 29964000, "interest_expense": 14227000, "interest_income": null, "other_non_operating": null, "pretax_income": 747000, "tax_provision": -447000, "effective_tax_rate": null, "net_income": 1206000, "net_income_continuing_ops": 1194000, "net_income_to_common": 1206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125971000, "short_term_investments": null, "net_receivables": 379954000, "inventory": 384446000, "other_current_assets": null, "total_current_assets": 920226000, "net_ppe": null, "goodwill": 415149000, "intangible_assets": 341341000, "goodwill_and_intangibles": 756490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1155134000, "total_assets": 2075360000, "short_term_debt": 44408000, "accounts_payable": 230307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437835000, "long_term_debt": 628359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 825230000, "total_liabilities": 1263065000, "total_debt": 672767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50721000, "total_equity": 812249000, "shares_outstanding": 77134000, "operating_cash_flow": -3336000, "stock_based_compensation": 5288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14483000, "dividends_paid": 2082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56110000, "free_cash_flow": 1901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14974000", "ebitda": "29964000", "netIncome": "1206000", "grossProfit": "94113000", "depreciation": "None", "totalRevenue": "471325000", "costOfRevenue": "377212000", "interestIncome": "None", "incomeBeforeTax": "747000", "interestExpense": "14227000", "operatingIncome": "17497000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-447000", "reportedCurrency": "USD", "netInterestIncome": "-14227000", "nonInterestIncome": "None", "operatingExpenses": "76616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8735000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14990000", "sellingGeneralAndAdministrative": "59296000", "netIncomeFromContinuingOperations": "1194000" }, "balance": { "goodwill": "415149000", "inventory": "384446000", "commonStock": "76977000", "currentDebt": "None", "investments": "None", "totalAssets": "2075360000", "longTermDebt": "628359000", "shortTermDebt": "44408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "341341000", "reportedCurrency": "USD", "retainedEarnings": "50721000", "totalLiabilities": "1263065000", "otherCurrentAssets": "29855000", "totalCurrentAssets": "920226000", "currentLongTermDebt": "25063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "379954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1155134000", "currentAccountsPayable": "230307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "813825000", "totalShareholderEquity": "812249000", "capitalLeaseObligations": "160403000", "otherCurrentLiabilities": "139790000", "totalCurrentLiabilities": "437835000", "otherNonCurrentLiabilities": "19368000", "totalNonCurrentLiabilities": "825230000", "cashAndShortTermInvestments": "125971000", "commonStockSharesOutstanding": "77134000", "intangibleAssetsExcludingGoodwill": "341341000", "cashAndCashEquivalentsAtCarryingValue": "125971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1194000", "profitLoss": "None", "dividendPayout": "2082000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4331000", "operatingCashflow": "-3336000", "capitalExpenditures": "5237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56110000", "cashflowFromInvestment": "14483000", "stockBasedCompensation": "5288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 277743000, "cost_of_revenue": 220911000, "gross_profit": 56832000, "ebit": 6091000, "ebitda": 12517000, "pretax_income": -3212000, "tax_provision": -890000, "net_income": -2310000, "net_income_to_common": -2310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50807886, "total_current_assets": 483962717, "total_assets": 974022797, "short_term_debt": 30555534, "long_term_debt": 440982000, "total_debt": 471537534, "total_liabilities": 686977698, "total_equity": 286998749, "shares_outstanding": 77599384, "goodwill_and_intangibles": 311265929 }, "cash_flow": { "operating_cash_flow": 4271349, "capital_expenditure": 1681369, "free_cash_flow": 5952718, "dividends_paid": 9525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8952, "ticker_id": 4632, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6091000", "ebitda": "12517000", "netIncome": "-2310000", "grossProfit": "56832000", "depreciation": "None", "totalRevenue": "277743000", "costOfRevenue": "220911000", "interestIncome": "None", "incomeBeforeTax": "-3212000", "interestExpense": "9303000", "operatingIncome": "13859000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-890000", "reportedCurrency": "USD", "netInterestIncome": "-9303000", "nonInterestIncome": "None", "operatingExpenses": "42973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5432000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6426000", "sellingGeneralAndAdministrative": "33574000", "netIncomeFromContinuingOperations": "-2322000" }, "balance": { "goodwill": "176758765", "inventory": "237768345", "commonStock": "32246493", "currentDebt": "None", "investments": "None", "totalAssets": "974022797", "longTermDebt": "440982000", "shortTermDebt": "30555534", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "134507164", "reportedCurrency": "USD", "retainedEarnings": "41144806", "totalLiabilities": "686977698", "otherCurrentAssets": "24569251", "totalCurrentAssets": "483962717", "currentLongTermDebt": "26973000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170817234", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490060079", "currentAccountsPayable": "100638436", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447593512", "totalShareholderEquity": "286998749", "capitalLeaseObligations": "92146000", "otherCurrentLiabilities": "98975446", "totalCurrentLiabilities": "246520417", "otherNonCurrentLiabilities": "9492000", "totalNonCurrentLiabilities": "440457281", "cashAndShortTermInvestments": "50807886", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "134507164", "cashAndCashEquivalentsAtCarryingValue": "50807886", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1855579", "profitLoss": "None", "dividendPayout": "9525000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19580283", "operatingCashflow": "4271349", "capitalExpenditures": "1681369", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8127152", "cashflowFromInvestment": "-1148349", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5135209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277743000, "cost_of_revenue": 220911000, "gross_profit": 56832000, "research_and_development": 5432000, "selling_general_admin": 33574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6091000, "depreciation_amortisation": 6426000, "ebitda": 12517000, "interest_expense": 9303000, "interest_income": null, "other_non_operating": null, "pretax_income": -3212000, "tax_provision": -890000, "effective_tax_rate": null, "net_income": -2310000, "net_income_continuing_ops": -2322000, "net_income_to_common": -2310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50807886, "short_term_investments": null, "net_receivables": 170817234, "inventory": 237768345, "other_current_assets": null, "total_current_assets": 483962717, "net_ppe": null, "goodwill": 176758765, "intangible_assets": 134507164, "goodwill_and_intangibles": 311265929, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 490060079, "total_assets": 974022797, "short_term_debt": 30555534, "accounts_payable": 100638436, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246520417, "long_term_debt": 440982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440457281, "total_liabilities": 686977698, "total_debt": 471537534, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41144806, "total_equity": 286998749, "shares_outstanding": 77599384, "operating_cash_flow": 4271349, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1681369, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1148349, "dividends_paid": 9525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8127152, "free_cash_flow": 5952718, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6091000", "ebitda": "12517000", "netIncome": "-2310000", "grossProfit": "56832000", "depreciation": "None", "totalRevenue": "277743000", "costOfRevenue": "220911000", "interestIncome": "None", "incomeBeforeTax": "-3212000", "interestExpense": "9303000", "operatingIncome": "13859000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-890000", "reportedCurrency": "USD", "netInterestIncome": "-9303000", "nonInterestIncome": "None", "operatingExpenses": "42973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5432000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6426000", "sellingGeneralAndAdministrative": "33574000", "netIncomeFromContinuingOperations": "-2322000" }, "balance": { "goodwill": "176758765", "inventory": "237768345", "commonStock": "32246493", "currentDebt": "None", "investments": "None", "totalAssets": "974022797", "longTermDebt": "440982000", "shortTermDebt": "30555534", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "134507164", "reportedCurrency": "USD", "retainedEarnings": "41144806", "totalLiabilities": "686977698", "otherCurrentAssets": "24569251", "totalCurrentAssets": "483962717", "currentLongTermDebt": "26973000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170817234", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490060079", "currentAccountsPayable": "100638436", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447593512", "totalShareholderEquity": "286998749", "capitalLeaseObligations": "92146000", "otherCurrentLiabilities": "98975446", "totalCurrentLiabilities": "246520417", "otherNonCurrentLiabilities": "9492000", "totalNonCurrentLiabilities": "440457281", "cashAndShortTermInvestments": "50807886", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "134507164", "cashAndCashEquivalentsAtCarryingValue": "50807886", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1855579", "profitLoss": "None", "dividendPayout": "9525000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19580283", "operatingCashflow": "4271349", "capitalExpenditures": "1681369", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8127152", "cashflowFromInvestment": "-1148349", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5135209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 249186000, "cost_of_revenue": 195880000, "gross_profit": 53306000, "ebit": 9352000, "ebitda": 15977000, "pretax_income": 2849000, "tax_provision": 787000, "net_income": 2075000, "net_income_to_common": 2075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47818000, "total_current_assets": 536423000, "total_assets": 1117091000, "short_term_debt": 33927000, "long_term_debt": 402437000, "total_debt": 436364000, "total_liabilities": 745687000, "total_equity": 371334000, "shares_outstanding": 77599384, "goodwill_and_intangibles": 392968000 }, "cash_flow": { "operating_cash_flow": -26561000, "capital_expenditure": 3120000, "free_cash_flow": -23441000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8953, "ticker_id": 4632, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9352000", "ebitda": "15977000", "netIncome": "2075000", "grossProfit": "53306000", "depreciation": "None", "totalRevenue": "249186000", "costOfRevenue": "195880000", "interestIncome": "None", "incomeBeforeTax": "2849000", "interestExpense": "6503000", "operatingIncome": "14394000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "787000", "reportedCurrency": "CHF", "netInterestIncome": "-6503000", "nonInterestIncome": "None", "operatingExpenses": "38912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6625000", "sellingGeneralAndAdministrative": "30724000", "netIncomeFromContinuingOperations": "2062000" }, "balance": { "goodwill": "221189000", "inventory": "260393000", "commonStock": "50794000", "currentDebt": "None", "investments": "None", "totalAssets": "1117091000", "longTermDebt": "402437000", "shortTermDebt": "33927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "171779000", "reportedCurrency": "CHF", "retainedEarnings": "63322000", "totalLiabilities": "745687000", "otherCurrentAssets": "29934000", "totalCurrentAssets": "536423000", "currentLongTermDebt": "24224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "580668000", "currentAccountsPayable": "92848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "493521000", "totalShareholderEquity": "371334000", "capitalLeaseObligations": "66860000", "otherCurrentLiabilities": "92903000", "totalCurrentLiabilities": "258158000", "otherNonCurrentLiabilities": "8523000", "totalNonCurrentLiabilities": "487529000", "cashAndShortTermInvestments": "47818000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "171779000", "cashAndCashEquivalentsAtCarryingValue": "47818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2062000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CHF", "changeInInventory": "-23384000", "operatingCashflow": "-26561000", "capitalExpenditures": "3120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11442000", "cashflowFromInvestment": "-3108000", "stockBasedCompensation": "0", "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": "6625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249186000, "cost_of_revenue": 195880000, "gross_profit": 53306000, "research_and_development": 4627000, "selling_general_admin": 30724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9352000, "depreciation_amortisation": 6625000, "ebitda": 15977000, "interest_expense": 6503000, "interest_income": null, "other_non_operating": null, "pretax_income": 2849000, "tax_provision": 787000, "effective_tax_rate": null, "net_income": 2075000, "net_income_continuing_ops": 2062000, "net_income_to_common": 2075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47818000, "short_term_investments": null, "net_receivables": 198278000, "inventory": 260393000, "other_current_assets": null, "total_current_assets": 536423000, "net_ppe": null, "goodwill": 221189000, "intangible_assets": 171779000, "goodwill_and_intangibles": 392968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 580668000, "total_assets": 1117091000, "short_term_debt": 33927000, "accounts_payable": 92848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258158000, "long_term_debt": 402437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487529000, "total_liabilities": 745687000, "total_debt": 436364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63322000, "total_equity": 371334000, "shares_outstanding": 77599384, "operating_cash_flow": -26561000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3108000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11442000, "free_cash_flow": -23441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9352000", "ebitda": "15977000", "netIncome": "2075000", "grossProfit": "53306000", "depreciation": "None", "totalRevenue": "249186000", "costOfRevenue": "195880000", "interestIncome": "None", "incomeBeforeTax": "2849000", "interestExpense": "6503000", "operatingIncome": "14394000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "787000", "reportedCurrency": "CHF", "netInterestIncome": "-6503000", "nonInterestIncome": "None", "operatingExpenses": "38912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6625000", "sellingGeneralAndAdministrative": "30724000", "netIncomeFromContinuingOperations": "2062000" }, "balance": { "goodwill": "221189000", "inventory": "260393000", "commonStock": "50794000", "currentDebt": "None", "investments": "None", "totalAssets": "1117091000", "longTermDebt": "402437000", "shortTermDebt": "33927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "171779000", "reportedCurrency": "CHF", "retainedEarnings": "63322000", "totalLiabilities": "745687000", "otherCurrentAssets": "29934000", "totalCurrentAssets": "536423000", "currentLongTermDebt": "24224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "580668000", "currentAccountsPayable": "92848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "493521000", "totalShareholderEquity": "371334000", "capitalLeaseObligations": "66860000", "otherCurrentLiabilities": "92903000", "totalCurrentLiabilities": "258158000", "otherNonCurrentLiabilities": "8523000", "totalNonCurrentLiabilities": "487529000", "cashAndShortTermInvestments": "47818000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "171779000", "cashAndCashEquivalentsAtCarryingValue": "47818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2062000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CHF", "changeInInventory": "-23384000", "operatingCashflow": "-26561000", "capitalExpenditures": "3120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11442000", "cashflowFromInvestment": "-3108000", "stockBasedCompensation": "0", "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": "6625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 298227000, "cost_of_revenue": 240773000, "gross_profit": 57454000, "ebit": 12711000, "ebitda": null, "pretax_income": 11757000, "tax_provision": null, "net_income": 9468000, "net_income_to_common": 9468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65173000, "total_current_assets": 518161000, "total_assets": 1088124000, "short_term_debt": null, "long_term_debt": 376594000, "total_debt": 376594000, "total_liabilities": 722949000, "total_equity": 365092000, "shares_outstanding": 77599384, "goodwill_and_intangibles": 396513000 }, "cash_flow": { "operating_cash_flow": 53949000, "capital_expenditure": 4321000, "free_cash_flow": 58270000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8954, "ticker_id": 4632, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "9468000", "grossProfit": "57454000", "depreciation": "None", "totalRevenue": "298227000", "costOfRevenue": "240773000", "interestIncome": "None", "incomeBeforeTax": "11757000", "interestExpense": "7796000", "operatingIncome": "12711000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7796000", "nonInterestIncome": "None", "operatingExpenses": "285516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4556000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "36017000", "netIncomeFromContinuingOperations": "9481000" }, "balance": { "goodwill": "221189000", "inventory": "231399000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1088124000", "longTermDebt": "376594000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "175324000", "reportedCurrency": "USD", "retainedEarnings": "61247000", "totalLiabilities": "722949000", "otherCurrentAssets": "23487000", "totalCurrentAssets": "518161000", "currentLongTermDebt": "23259000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569963000", "currentAccountsPayable": "93634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "365092000", "capitalLeaseObligations": "61989000", "otherCurrentLiabilities": "89260000", "totalCurrentLiabilities": "267219000", "otherNonCurrentLiabilities": "8053000", "totalNonCurrentLiabilities": "455730000", "cashAndShortTermInvestments": "65173000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "175324000", "cashAndCashEquivalentsAtCarryingValue": "65173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9468000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "42439000", "operatingCashflow": "53949000", "capitalExpenditures": "4321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39147000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3446000", "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": "7024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298227000, "cost_of_revenue": 240773000, "gross_profit": 57454000, "research_and_development": 4556000, "selling_general_admin": 36017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12711000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 7796000, "interest_income": null, "other_non_operating": null, "pretax_income": 11757000, "tax_provision": null, "effective_tax_rate": null, "net_income": 9468000, "net_income_continuing_ops": 9481000, "net_income_to_common": 9468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65173000, "short_term_investments": null, "net_receivables": 173957000, "inventory": 231399000, "other_current_assets": null, "total_current_assets": 518161000, "net_ppe": null, "goodwill": 221189000, "intangible_assets": 175324000, "goodwill_and_intangibles": 396513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569963000, "total_assets": 1088124000, "short_term_debt": null, "accounts_payable": 93634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267219000, "long_term_debt": 376594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 455730000, "total_liabilities": 722949000, "total_debt": 376594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61247000, "total_equity": 365092000, "shares_outstanding": 77599384, "operating_cash_flow": 53949000, "stock_based_compensation": 3446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4321000, "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": -39147000, "free_cash_flow": 58270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "9468000", "grossProfit": "57454000", "depreciation": "None", "totalRevenue": "298227000", "costOfRevenue": "240773000", "interestIncome": "None", "incomeBeforeTax": "11757000", "interestExpense": "7796000", "operatingIncome": "12711000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7796000", "nonInterestIncome": "None", "operatingExpenses": "285516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4556000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "36017000", "netIncomeFromContinuingOperations": "9481000" }, "balance": { "goodwill": "221189000", "inventory": "231399000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1088124000", "longTermDebt": "376594000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "175324000", "reportedCurrency": "USD", "retainedEarnings": "61247000", "totalLiabilities": "722949000", "otherCurrentAssets": "23487000", "totalCurrentAssets": "518161000", "currentLongTermDebt": "23259000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569963000", "currentAccountsPayable": "93634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "365092000", "capitalLeaseObligations": "61989000", "otherCurrentLiabilities": "89260000", "totalCurrentLiabilities": "267219000", "otherNonCurrentLiabilities": "8053000", "totalNonCurrentLiabilities": "455730000", "cashAndShortTermInvestments": "65173000", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "175324000", "cashAndCashEquivalentsAtCarryingValue": "65173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9468000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "42439000", "operatingCashflow": "53949000", "capitalExpenditures": "4321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39147000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3446000", "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": "7024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 262451000, "cost_of_revenue": 207574000, "gross_profit": 54877000, "ebit": 16332000, "ebitda": null, "pretax_income": 5871000, "tax_provision": null, "net_income": 4303000, "net_income_to_common": 4303000, "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": 21966000, "capital_expenditure": 2876000, "free_cash_flow": 24842000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8956, "ticker_id": 4632, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "4303000", "grossProfit": "54877000", "depreciation": "None", "totalRevenue": "262451000", "costOfRevenue": "207574000", "interestIncome": "None", "incomeBeforeTax": "5871000", "interestExpense": "8733000", "operatingIncome": "16332000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8733000", "nonInterestIncome": "None", "operatingExpenses": "246119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4647000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "30125000", "netIncomeFromContinuingOperations": "4322000" }, "cashflow": { "netIncome": "4303000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2860000", "operatingCashflow": "21966000", "capitalExpenditures": "2876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16568000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "6563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262451000, "cost_of_revenue": 207574000, "gross_profit": 54877000, "research_and_development": 4647000, "selling_general_admin": 30125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16332000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 8733000, "interest_income": null, "other_non_operating": null, "pretax_income": 5871000, "tax_provision": null, "effective_tax_rate": null, "net_income": 4303000, "net_income_continuing_ops": 4322000, "net_income_to_common": 4303000, "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": 21966000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2876000, "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": -16568000, "free_cash_flow": 24842000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "4303000", "grossProfit": "54877000", "depreciation": "None", "totalRevenue": "262451000", "costOfRevenue": "207574000", "interestIncome": "None", "incomeBeforeTax": "5871000", "interestExpense": "8733000", "operatingIncome": "16332000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8733000", "nonInterestIncome": "None", "operatingExpenses": "246119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4647000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "30125000", "netIncomeFromContinuingOperations": "4322000" }, "cashflow": { "netIncome": "4303000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2860000", "operatingCashflow": "21966000", "capitalExpenditures": "2876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16568000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "6563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 266479000, "cost_of_revenue": 209097000, "gross_profit": 57382000, "ebit": 19783000, "ebitda": 26243000, "pretax_income": 11318000, "tax_provision": 3131000, "net_income": 8166000, "net_income_to_common": 8166000, "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": 77599384, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1676000, "capital_expenditure": 2345000, "free_cash_flow": 669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8957, "ticker_id": 4632, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19783000", "ebitda": "26243000", "netIncome": "8166000", "grossProfit": "57382000", "depreciation": "None", "totalRevenue": "266479000", "costOfRevenue": "209097000", "interestIncome": "None", "incomeBeforeTax": "11318000", "interestExpense": "8465000", "operatingIncome": "19374000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3131000", "reportedCurrency": "USD", "netInterestIncome": "-8465000", "nonInterestIncome": "None", "operatingExpenses": "38008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4636000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6460000", "sellingGeneralAndAdministrative": "29800000", "netIncomeFromContinuingOperations": "8187000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3652000", "operatingCashflow": "-1676000", "capitalExpenditures": "2345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13328000", "cashflowFromInvestment": "-2325000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266479000, "cost_of_revenue": 209097000, "gross_profit": 57382000, "research_and_development": 4636000, "selling_general_admin": 29800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19783000, "depreciation_amortisation": 6460000, "ebitda": 26243000, "interest_expense": 8465000, "interest_income": null, "other_non_operating": null, "pretax_income": 11318000, "tax_provision": 3131000, "effective_tax_rate": null, "net_income": 8166000, "net_income_continuing_ops": 8187000, "net_income_to_common": 8166000, "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": 77599384, "operating_cash_flow": -1676000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13328000, "free_cash_flow": 669000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19783000", "ebitda": "26243000", "netIncome": "8166000", "grossProfit": "57382000", "depreciation": "None", "totalRevenue": "266479000", "costOfRevenue": "209097000", "interestIncome": "None", "incomeBeforeTax": "11318000", "interestExpense": "8465000", "operatingIncome": "19374000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3131000", "reportedCurrency": "USD", "netInterestIncome": "-8465000", "nonInterestIncome": "None", "operatingExpenses": "38008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4636000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6460000", "sellingGeneralAndAdministrative": "29800000", "netIncomeFromContinuingOperations": "8187000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3652000", "operatingCashflow": "-1676000", "capitalExpenditures": "2345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13328000", "cashflowFromInvestment": "-2325000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "income_statement": { "revenue": 258801000, "cost_of_revenue": 200277000, "gross_profit": 58524000, "ebit": 21830000, "ebitda": 28197000, "pretax_income": 12718000, "tax_provision": 3971000, "net_income": 8745000, "net_income_to_common": 8745000, "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": 77599384, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5469000, "capital_expenditure": 4071000, "free_cash_flow": -1398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 8958, "ticker_id": 4632, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:17:01.948693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21830000", "ebitda": "28197000", "netIncome": "8745000", "grossProfit": "58524000", "depreciation": "None", "totalRevenue": "258801000", "costOfRevenue": "200277000", "interestIncome": "None", "incomeBeforeTax": "12718000", "interestExpense": "9112000", "operatingIncome": "20075000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3971000", "reportedCurrency": "CHF", "netInterestIncome": "-9112000", "nonInterestIncome": "None", "operatingExpenses": "38449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5717000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6367000", "sellingGeneralAndAdministrative": "28718000", "netIncomeFromContinuingOperations": "8747000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8747000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CHF", "changeInInventory": "-27628000", "operatingCashflow": "-5469000", "capitalExpenditures": "4071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6959000", "cashflowFromInvestment": "-4052000", "stockBasedCompensation": "-628000", "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": "6367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258801000, "cost_of_revenue": 200277000, "gross_profit": 58524000, "research_and_development": 5717000, "selling_general_admin": 28718000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21830000, "depreciation_amortisation": 6367000, "ebitda": 28197000, "interest_expense": 9112000, "interest_income": null, "other_non_operating": null, "pretax_income": 12718000, "tax_provision": 3971000, "effective_tax_rate": null, "net_income": 8745000, "net_income_continuing_ops": 8747000, "net_income_to_common": 8745000, "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": 77599384, "operating_cash_flow": -5469000, "stock_based_compensation": -628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6959000, "free_cash_flow": -1398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21830000", "ebitda": "28197000", "netIncome": "8745000", "grossProfit": "58524000", "depreciation": "None", "totalRevenue": "258801000", "costOfRevenue": "200277000", "interestIncome": "None", "incomeBeforeTax": "12718000", "interestExpense": "9112000", "operatingIncome": "20075000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3971000", "reportedCurrency": "CHF", "netInterestIncome": "-9112000", "nonInterestIncome": "None", "operatingExpenses": "38449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5717000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6367000", "sellingGeneralAndAdministrative": "28718000", "netIncomeFromContinuingOperations": "8747000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "77599384", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8747000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CHF", "changeInInventory": "-27628000", "operatingCashflow": "-5469000", "capitalExpenditures": "4071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6959000", "cashflowFromInvestment": "-4052000", "stockBasedCompensation": "-628000", "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": "6367000", "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": 9, "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" ] } } }