{ "ticker": { "uuid": "b76b24bc-718c-46b4-808b-7679357d6e6a", "symbol": "PANL", "name": "Pangaea Logistic", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b76b24bc-718c-46b4-808b-7679357d6e6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b76b24bc-718c-46b4-808b-7679357d6e6a/" }, "ticker_metadata": { "id": 7595, "uuid": "b76b24bc-718c-46b4-808b-7679357d6e6a", "symbol": "PANL", "name": "Pangaea Logistic", "asset_type": "equity", "market_cap": 532478000, "stock_exchange_id": 2, "industry": "Marine Shipping", "sector": "Industrials", "description": "Pangea Logistics Solutions, Ltd., provides dry bulk shipping and logistics services by sea to industrial customers around the world. The company is headquartered in Newport, Rhode Island.", "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": "b76b24bc-718c-46b4-808b-7679357d6e6a", "symbol": "PANL", "name": "Pangaea Logistic", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b76b24bc-718c-46b4-808b-7679357d6e6a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b76b24bc-718c-46b4-808b-7679357d6e6a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.87, "value": 0.92, "quality": 0.16, "momentum": 0.87, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 7.21, "market_cap": 467031809.23, "pe_ratio": 13.4809, "earnings_yield": 0.0742, "ebitda_to_ev": 0.1735, "shareholder_yield": 0.0288, "roe": 0.0785, "piotroski_f_score": 5, "momentum_12_1": 0.7123, "volatility_252d": 0.4846 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:47.090507+00:00", "batch_id": "" }, "size": { "price_close": 7.21, "market_cap": 467031809.23, "market_cap_usd": 467031809.23, "enterprise_value": 550396809.23, "shares_outstanding": 64775563, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.4809, "pb_ratio": 1.0589, "ptbv_ratio": 1.0676, "ps_ratio": 0.687, "pcf_ratio": 7.4043, "pfcf_ratio": 6.6515, "ev_ebitda": 5.7647, "ev_ebit": 10.7816, "ev_sales": 0.8096, "ev_fcf": 7.8388, "earnings_yield": 0.0742, "fcf_yield": 0.1276, "price_to_sales": 0.687, "price_to_book": 1.0589, "price_to_cashflow": 7.4043, "ebitda_to_ev": 0.1735, "sales_yield": 1.2351 }, "yield": { "dividend_yield": 0.0288, "buyback_yield": 0, "shareholder_yield": 0.0288, "debt_paydown_yield": null, "total_yield": 0.0288 }, "quality": { "gross_margin": 0.1172, "operating_margin": 0.0751, "net_margin": 0.051, "ebitda_margin": 0.1404, "fcf_margin": 0.1033, "roe": 0.0785, "roa": 0.0364, "roic": 0.073, "roc_greenblatt": null, "asset_turnover": 0.7151, "cash_conversion": 2.0267, "accruals_ratio": -0.0299, "sbc_to_revenue": 0.0063, "piotroski_f_score": 5, "altman_z_score": 1.8875, "earnings_stability_5y": 1.0107, "revenue_stability_5y": 0.2408, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0838, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0517, "net_debt_to_ebitda": 0.8731, "debt_to_assets": 0.1503, "interest_coverage": 2.1446, "current_ratio": 1.6329, "quick_ratio": 1.3507, "net_debt": 83365000, "local_beta": -0.0002, "volatility_252d": 0.4846, "volatility_60d": 1.1742, "max_drawdown_12m": -0.2759, "risk_adjusted_momentum": 1.4698 }, "growth": { "revenue_growth_1y": 0.2258, "revenue_growth_3y_cagr": -0.0333, "revenue_growth_5y_cagr": 0.1054, "eps_growth_1y": 1.272, "eps_growth_3y_cagr": -0.3754, "eps_growth_5y_cagr": 0.1128, "fcf_growth_1y": -0.7105, "book_value_growth_1y": -0.2858, "revenue_growth": 0.2258, "earnings_growth": 1.272 }, "momentum": { "price_return_1m": -0.0743, "price_return_3m": -0.1376, "price_return_6m": 0.0124, "price_return_9m": 0.3645, "price_return_12m": 0.585, "price_return_12m_ex1m": 0.7123, "momentum_6m": 0.0124, "momentum_12m": 0.585, "momentum_12_1": 0.7123, "distance_from_52w_high": -0.2289, "distance_from_52w_low": 0.6057, "relative_strength": 0.4271 }, "raw_ttm": { "revenue_ttm": 679819114, "gross_profit_ttm": 79665061, "ebit_ttm": 51049730, "ebitda_ttm": 95477238, "net_income_ttm": 34643877, "eps_diluted_ttm": 0.5348, "operating_cash_flow_ttm": 63075819, "capital_expenditure_ttm": 7138266, "fcf_ttm": 70214085, "dividends_paid_ttm": 13461530, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23804056, "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_current_liabilities": 153586000, "net_ppe": null, "total_assets": 950695000, "total_debt": 142905000, "total_equity": 441058000, "net_working_capital": 87413000, "book_value_per_share": 6.809, "retained_earnings": 182280000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 437478000, "tangible_book_per_share": 6.7538 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 24, "rank_ptbv": 19, "rank_ps": 20, "rank_pcf": 30, "rank_ev_ebitda": 15, "rank_ev_ebit": 44, "rank_earnings_yield": 34, "rank_fcf_yield": 30, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 52, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 91, "rank_fcf_margin": 69, "rank_piotroski": 54, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 22 }, "composites": { "value_composite": 8, "quality_composite": 84, "momentum_composite": 13, "growth_composite": 6, "yield_composite": 18, "svqf_composite": 17, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 46, "overall_composite": 13, "quality_value_composite": 0.3837, "os_score": 0.87, "value_percentile": 0.92, "quality_percentile": 0.16, "momentum_percentile": 0.87, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 15, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 46, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2297, "ticker_id": 7595, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:47.090507+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.21, "market_cap": 467031809.23, "market_cap_usd": 467031809.23, "enterprise_value": 550396809.23, "shares_outstanding": 64775563, "fx_rate_to_usd": null, "pe_ratio": 13.48093371, "pb_ratio": 1.05888978, "ptbv_ratio": 1.06755496, "ps_ratio": 0.68699423, "pcf_ratio": 7.40429243, "pfcf_ratio": 6.6515402, "ev_ebitda": 5.76469136, "ev_ebit": 10.7815812, "ev_sales": 0.80962244, "ev_fcf": 7.8388376, "earnings_yield": 0.07417884, "fcf_yield": 0.12756993, "dividend_yield": 0.02882358, "buyback_yield": 0, "shareholder_yield": 0.02882358, "debt_paydown_yield": null, "total_yield": 0.02882358, "gross_margin": 0.11718567, "operating_margin": 0.07509311, "net_margin": 0.05096043, "ebitda_margin": 0.14044506, "fcf_margin": 0.10328348, "roe": 0.07854721, "roa": 0.03644058, "roic": 0.07300843, "roc_greenblatt": null, "asset_turnover": 0.71507593, "cash_conversion": 2.02673866, "accruals_ratio": -0.02990648, "sbc_to_revenue": 0.00629491, "debt_to_equity": 1.05170749, "net_debt_to_ebitda": 0.87314005, "debt_to_assets": 0.15031635, "interest_coverage": 2.14458116, "current_ratio": 1.63289623, "quick_ratio": 1.35068952, "net_debt": 83365000, "revenue_growth_1y": 0.22580578, "revenue_growth_3y_cagr": -0.03333418, "revenue_growth_5y_cagr": 0.10543417, "eps_growth_1y": 1.27197844, "eps_growth_3y_cagr": -0.37540909, "eps_growth_5y_cagr": 0.11277045, "fcf_growth_1y": -0.7104612, "book_value_growth_1y": -0.28583876, "piotroski_f_score": 5, "altman_z_score": 1.88749547, "earnings_stability_5y": 1.010715, "revenue_stability_5y": 0.240806, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0743356, "price_return_3m": -0.13755981, "price_return_6m": 0.01237029, "price_return_9m": 0.36447077, "price_return_12m": 0.58499857, "price_return_12m_ex1m": 0.71228209, "distance_from_52w_high": -0.22887701, "distance_from_52w_low": 0.60571912, "relative_strength": 0.42705752, "local_beta": -0.0002, "volatility_252d": 0.484617, "volatility_60d": 1.174172, "max_drawdown_12m": -0.27593583, "revenue_ttm": 679819114, "gross_profit_ttm": 79665061, "ebit_ttm": 51049730, "ebitda_ttm": 95477238, "net_income_ttm": 34643877, "eps_diluted_ttm": 0.53482942, "operating_cash_flow_ttm": 63075819, "capital_expenditure_ttm": 7138266, "fcf_ttm": 70214085, "dividends_paid_ttm": 13461530, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23804056, "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_current_liabilities": 153586000, "net_ppe": null, "total_assets": 950695000, "total_debt": 142905000, "total_equity": 441058000, "net_working_capital": 87413000, "book_value_per_share": 6.80901839, "retained_earnings": 182280000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 437478000, "tangible_book_per_share": 6.75375064, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 34, "rank_pb": 24, "rank_ptbv": 19, "rank_ps": 20, "rank_pcf": 30, "rank_ev_ebitda": 15, "rank_ev_ebit": 44, "rank_earnings_yield": 34, "rank_fcf_yield": 30, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 52, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 91, "rank_fcf_margin": 69, "rank_piotroski": 54, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 22, "value_composite": 8, "quality_composite": 84, "momentum_composite": 13, "growth_composite": 6, "yield_composite": 18, "svqf_composite": 17, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 46, "overall_composite": 13, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 15, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.21, "os": 0.87, "value": 0.92, "quality": 0.16, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 13.4809, "earnings_yield": 0.0742, "shareholder_yield": 0.0288, "roe": 0.0785, "momentum_12_1": 0.7123, "complete_fields": { "id": 2297, "ticker_id": 7595, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:47.090507+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.21, "market_cap": 467031809.23, "market_cap_usd": 467031809.23, "enterprise_value": 550396809.23, "shares_outstanding": 64775563, "fx_rate_to_usd": null, "pe_ratio": 13.48093371, "pb_ratio": 1.05888978, "ptbv_ratio": 1.06755496, "ps_ratio": 0.68699423, "pcf_ratio": 7.40429243, "pfcf_ratio": 6.6515402, "ev_ebitda": 5.76469136, "ev_ebit": 10.7815812, "ev_sales": 0.80962244, "ev_fcf": 7.8388376, "earnings_yield": 0.07417884, "fcf_yield": 0.12756993, "dividend_yield": 0.02882358, "buyback_yield": 0, "shareholder_yield": 0.02882358, "debt_paydown_yield": null, "total_yield": 0.02882358, "gross_margin": 0.11718567, "operating_margin": 0.07509311, "net_margin": 0.05096043, "ebitda_margin": 0.14044506, "fcf_margin": 0.10328348, "roe": 0.07854721, "roa": 0.03644058, "roic": 0.07300843, "roc_greenblatt": null, "asset_turnover": 0.71507593, "cash_conversion": 2.02673866, "accruals_ratio": -0.02990648, "sbc_to_revenue": 0.00629491, "debt_to_equity": 1.05170749, "net_debt_to_ebitda": 0.87314005, "debt_to_assets": 0.15031635, "interest_coverage": 2.14458116, "current_ratio": 1.63289623, "quick_ratio": 1.35068952, "net_debt": 83365000, "revenue_growth_1y": 0.22580578, "revenue_growth_3y_cagr": -0.03333418, "revenue_growth_5y_cagr": 0.10543417, "eps_growth_1y": 1.27197844, "eps_growth_3y_cagr": -0.37540909, "eps_growth_5y_cagr": 0.11277045, "fcf_growth_1y": -0.7104612, "book_value_growth_1y": -0.28583876, "piotroski_f_score": 5, "altman_z_score": 1.88749547, "earnings_stability_5y": 1.010715, "revenue_stability_5y": 0.240806, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0743356, "price_return_3m": -0.13755981, "price_return_6m": 0.01237029, "price_return_9m": 0.36447077, "price_return_12m": 0.58499857, "price_return_12m_ex1m": 0.71228209, "distance_from_52w_high": -0.22887701, "distance_from_52w_low": 0.60571912, "relative_strength": 0.42705752, "local_beta": -0.0002, "volatility_252d": 0.484617, "volatility_60d": 1.174172, "max_drawdown_12m": -0.27593583, "revenue_ttm": 679819114, "gross_profit_ttm": 79665061, "ebit_ttm": 51049730, "ebitda_ttm": 95477238, "net_income_ttm": 34643877, "eps_diluted_ttm": 0.53482942, "operating_cash_flow_ttm": 63075819, "capital_expenditure_ttm": 7138266, "fcf_ttm": 70214085, "dividends_paid_ttm": 13461530, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23804056, "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_current_liabilities": 153586000, "net_ppe": null, "total_assets": 950695000, "total_debt": 142905000, "total_equity": 441058000, "net_working_capital": 87413000, "book_value_per_share": 6.80901839, "retained_earnings": 182280000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 437478000, "tangible_book_per_share": 6.75375064, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 34, "rank_pb": 24, "rank_ptbv": 19, "rank_ps": 20, "rank_pcf": 30, "rank_ev_ebitda": 15, "rank_ev_ebit": 44, "rank_earnings_yield": 34, "rank_fcf_yield": 30, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 52, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 91, "rank_fcf_margin": 69, "rank_piotroski": 54, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 22, "value_composite": 8, "quality_composite": 84, "momentum_composite": 13, "growth_composite": 6, "yield_composite": 18, "svqf_composite": 17, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 46, "overall_composite": 13, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 15, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "ebit": 37944000, "ebitda": 80419000, "pretax_income": 20167000, "tax_provision": null, "net_income": 19369000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 144039000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64703473, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 53726000, "capital_expenditure": 6487000, "free_cash_flow": 60213000, "dividends_paid": 16303000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143066, "ticker_id": 7595, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37944000", "ebitda": "80419000", "netIncome": "19369000", "grossProfit": "69015000", "depreciation": "None", "totalRevenue": "632041000", "costOfRevenue": "563026000", "interestIncome": "1632000", "incomeBeforeTax": "20167000", "interestExpense": "24006000", "operatingIncome": "37944000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22374000", "nonInterestIncome": "None", "operatingExpenses": "31071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42475000", "sellingGeneralAndAdministrative": "31071000", "netIncomeFromContinuingOperations": "20167000" }, "balance": { "goodwill": "3105000", "inventory": "28389000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "928096000", "longTermDebt": "97157000", "shortTermDebt": "46882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "576000", "reportedCurrency": "USD", "retainedEarnings": "172255000", "totalLiabilities": "453360000", "otherCurrentAssets": "28479000", "totalCurrentAssets": "215776000", "currentLongTermDebt": "16910000", "longTermInvestments": "3985000", "shortTermInvestments": "None", "currentNetReceivables": "55854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712320000", "currentAccountsPayable": "54257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372208000", "totalShareholderEquity": "429333000", "capitalLeaseObligations": "38367000", "otherCurrentLiabilities": "2004000", "totalCurrentLiabilities": "128034000", "otherNonCurrentLiabilities": "219773000", "totalNonCurrentLiabilities": "325326000", "cashAndShortTermInvestments": "103054000", "commonStockSharesOutstanding": "64703473", "intangibleAssetsExcludingGoodwill": "576000", "cashAndCashEquivalentsAtCarryingValue": "103054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20167000", "profitLoss": "None", "dividendPayout": "16303000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4459000", "operatingCashflow": "53726000", "capitalExpenditures": "6487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48619000", "cashflowFromInvestment": "11411000", "stockBasedCompensation": "4111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16303000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 632041000, "cost_of_revenue": 563026000, "gross_profit": 69015000, "research_and_development": null, "selling_general_admin": 31071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37944000, "depreciation_amortisation": 42475000, "ebitda": 80419000, "interest_expense": 24006000, "interest_income": null, "other_non_operating": null, "pretax_income": 20167000, "tax_provision": null, "effective_tax_rate": null, "net_income": 19369000, "net_income_continuing_ops": 20167000, "net_income_to_common": 19369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103054000, "short_term_investments": null, "net_receivables": 55854000, "inventory": 28389000, "other_current_assets": null, "total_current_assets": 215776000, "net_ppe": null, "goodwill": 3105000, "intangible_assets": 576000, "goodwill_and_intangibles": 3681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712320000, "total_assets": 928096000, "short_term_debt": 46882000, "accounts_payable": 54257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128034000, "long_term_debt": 97157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325326000, "total_liabilities": 453360000, "total_debt": 144039000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 172255000, "total_equity": 429333000, "shares_outstanding": 64703473, "operating_cash_flow": 53726000, "stock_based_compensation": 4111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11411000, "dividends_paid": 16303000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48619000, "free_cash_flow": 60213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37944000", "ebitda": "80419000", "netIncome": "19369000", "grossProfit": "69015000", "depreciation": "None", "totalRevenue": "632041000", "costOfRevenue": "563026000", "interestIncome": "1632000", "incomeBeforeTax": "20167000", "interestExpense": "24006000", "operatingIncome": "37944000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22374000", "nonInterestIncome": "None", "operatingExpenses": "31071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42475000", "sellingGeneralAndAdministrative": "31071000", "netIncomeFromContinuingOperations": "20167000" }, "balance": { "goodwill": "3105000", "inventory": "28389000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "928096000", "longTermDebt": "97157000", "shortTermDebt": "46882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "576000", "reportedCurrency": "USD", "retainedEarnings": "172255000", "totalLiabilities": "453360000", "otherCurrentAssets": "28479000", "totalCurrentAssets": "215776000", "currentLongTermDebt": "16910000", "longTermInvestments": "3985000", "shortTermInvestments": "None", "currentNetReceivables": "55854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712320000", "currentAccountsPayable": "54257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372208000", "totalShareholderEquity": "429333000", "capitalLeaseObligations": "38367000", "otherCurrentLiabilities": "2004000", "totalCurrentLiabilities": "128034000", "otherNonCurrentLiabilities": "219773000", "totalNonCurrentLiabilities": "325326000", "cashAndShortTermInvestments": "103054000", "commonStockSharesOutstanding": "64703473", "intangibleAssetsExcludingGoodwill": "576000", "cashAndCashEquivalentsAtCarryingValue": "103054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20167000", "profitLoss": "None", "dividendPayout": "16303000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4459000", "operatingCashflow": "53726000", "capitalExpenditures": "6487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48619000", "cashflowFromInvestment": "11411000", "stockBasedCompensation": "4111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16303000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42475000", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 536536246, "cost_of_revenue": 463461163, "gross_profit": 73075083, "ebit": 51945695, "ebitda": 82321416, "pretax_income": 34872511, "tax_provision": null, "net_income": 28903383, "net_income_to_common": 28903383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86805470, "total_current_assets": 191993893, "total_assets": 936457081, "short_term_debt": 44687050, "long_term_debt": 112720545, "total_debt": 157407595, "total_liabilities": 461792746, "total_equity": 427821619, "shares_outstanding": 46046044, "goodwill_and_intangibles": 4113469 }, "cash_flow": { "operating_cash_flow": 65691393, "capital_expenditure": 69432466, "free_cash_flow": 135123859, "dividends_paid": 18710364, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143071, "ticker_id": 7595, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51945695", "ebitda": "82321416", "netIncome": "28903383", "grossProfit": "73075083", "depreciation": "None", "totalRevenue": "536536246", "costOfRevenue": "463461163", "interestIncome": "3022593", "incomeBeforeTax": "34872511", "interestExpense": "20176202", "operatingIncome": "48448614", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17153609", "nonInterestIncome": "None", "operatingExpenses": "24626469", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463461163", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30375721", "sellingGeneralAndAdministrative": "24626469", "netIncomeFromContinuingOperations": "31769493" }, "balance": { "goodwill": "3104800", "inventory": "32848241", "commonStock": "6498", "currentDebt": "None", "investments": "None", "totalAssets": "936457081", "longTermDebt": "112720545", "shortTermDebt": "44687050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1008669", "reportedCurrency": "USD", "retainedEarnings": "169155149", "totalLiabilities": "461792746", "otherCurrentAssets": "22616976", "totalCurrentAssets": "191993893", "currentLongTermDebt": "16576195", "longTermInvestments": "3751860", "shortTermInvestments": "None", "currentNetReceivables": "49723206", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744463188", "currentAccountsPayable": "47762582", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "397371685", "totalShareholderEquity": "427821619", "capitalLeaseObligations": "268074945", "otherCurrentLiabilities": "1210991", "totalCurrentLiabilities": "109108111", "otherNonCurrentLiabilities": "229530000", "totalNonCurrentLiabilities": "352684635", "cashAndShortTermInvestments": "86805470", "commonStockSharesOutstanding": "46046044", "intangibleAssetsExcludingGoodwill": "1008669", "cashAndCashEquivalentsAtCarryingValue": "86805470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31769493", "profitLoss": "None", "dividendPayout": "18710364", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11030458", "operatingCashflow": "65691393", "capitalExpenditures": "69432466", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10229624", "cashflowFromInvestment": "-67694165", "stockBasedCompensation": "2788190", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18710364", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127283", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30375721", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536536246, "cost_of_revenue": 463461163, "gross_profit": 73075083, "research_and_development": null, "selling_general_admin": 24626469, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51945695, "depreciation_amortisation": 30375721, "ebitda": 82321416, "interest_expense": 20176202, "interest_income": null, "other_non_operating": null, "pretax_income": 34872511, "tax_provision": null, "effective_tax_rate": null, "net_income": 28903383, "net_income_continuing_ops": 31769493, "net_income_to_common": 28903383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86805470, "short_term_investments": null, "net_receivables": 49723206, "inventory": 32848241, "other_current_assets": null, "total_current_assets": 191993893, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 1008669, "goodwill_and_intangibles": 4113469, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 744463188, "total_assets": 936457081, "short_term_debt": 44687050, "accounts_payable": 47762582, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109108111, "long_term_debt": 112720545, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352684635, "total_liabilities": 461792746, "total_debt": 157407595, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169155149, "total_equity": 427821619, "shares_outstanding": 46046044, "operating_cash_flow": 65691393, "stock_based_compensation": 2788190, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69432466, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67694165, "dividends_paid": 18710364, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10229624, "free_cash_flow": 135123859, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51945695", "ebitda": "82321416", "netIncome": "28903383", "grossProfit": "73075083", "depreciation": "None", "totalRevenue": "536536246", "costOfRevenue": "463461163", "interestIncome": "3022593", "incomeBeforeTax": "34872511", "interestExpense": "20176202", "operatingIncome": "48448614", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17153609", "nonInterestIncome": "None", "operatingExpenses": "24626469", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463461163", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30375721", "sellingGeneralAndAdministrative": "24626469", "netIncomeFromContinuingOperations": "31769493" }, "balance": { "goodwill": "3104800", "inventory": "32848241", "commonStock": "6498", "currentDebt": "None", "investments": "None", "totalAssets": "936457081", "longTermDebt": "112720545", "shortTermDebt": "44687050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1008669", "reportedCurrency": "USD", "retainedEarnings": "169155149", "totalLiabilities": "461792746", "otherCurrentAssets": "22616976", "totalCurrentAssets": "191993893", "currentLongTermDebt": "16576195", "longTermInvestments": "3751860", "shortTermInvestments": "None", "currentNetReceivables": "49723206", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744463188", "currentAccountsPayable": "47762582", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "397371685", "totalShareholderEquity": "427821619", "capitalLeaseObligations": "268074945", "otherCurrentLiabilities": "1210991", "totalCurrentLiabilities": "109108111", "otherNonCurrentLiabilities": "229530000", "totalNonCurrentLiabilities": "352684635", "cashAndShortTermInvestments": "86805470", "commonStockSharesOutstanding": "46046044", "intangibleAssetsExcludingGoodwill": "1008669", "cashAndCashEquivalentsAtCarryingValue": "86805470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31769493", "profitLoss": "None", "dividendPayout": "18710364", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11030458", "operatingCashflow": "65691393", "capitalExpenditures": "69432466", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10229624", "cashflowFromInvestment": "-67694165", "stockBasedCompensation": "2788190", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18710364", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127283", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30375721", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 499267834, "cost_of_revenue": 430131189, "gross_profit": 69136645, "ebit": 46025469, "ebitda": 76095864, "pretax_income": 28999922, "tax_provision": 2676627, "net_income": 26323300, "net_income_to_common": 26323300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99037866, "total_current_assets": 191825879, "total_assets": 705179968, "short_term_debt": 52721850, "long_term_debt": 68446309, "total_debt": 121168159, "total_liabilities": 334984035, "total_equity": 323885993, "shares_outstanding": 45475453, "goodwill_and_intangibles": 4881863 }, "cash_flow": { "operating_cash_flow": 53787277, "capital_expenditure": 27264044, "free_cash_flow": 81051321, "dividends_paid": 18103750, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143076, "ticker_id": 7595, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46025469", "ebitda": "76095864", "netIncome": "26323300", "grossProfit": "69136645", "depreciation": "None", "totalRevenue": "499267834", "costOfRevenue": "430131189", "interestIncome": "3572134", "incomeBeforeTax": "28999922", "interestExpense": "17487697", "operatingIncome": "44617197", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2676627", "reportedCurrency": "USD", "netInterestIncome": "-15290307", "nonInterestIncome": "None", "operatingExpenses": "24519448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430131189", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30070395", "sellingGeneralAndAdministrative": "22780937", "netIncomeFromContinuingOperations": "42171916" }, "balance": { "goodwill": "3104800", "inventory": "16556266", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "705179968", "longTermDebt": "68446309", "shortTermDebt": "52721850", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1777063", "reportedCurrency": "USD", "retainedEarnings": "159026799", "totalLiabilities": "334984035", "otherCurrentAssets": "22562650", "totalCurrentAssets": "191825879", "currentLongTermDebt": "30751726", "longTermInvestments": "3813232", "shortTermInvestments": "10206500", "currentNetReceivables": "53669097", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513354089", "currentAccountsPayable": "6277693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264435026", "totalShareholderEquity": "323885993", "capitalLeaseObligations": "165236991", "otherCurrentLiabilities": "30704890", "totalCurrentLiabilities": "105334319", "otherNonCurrentLiabilities": "17936540", "totalNonCurrentLiabilities": "229649716", "cashAndShortTermInvestments": "99037866", "commonStockSharesOutstanding": "45475453", "intangibleAssetsExcludingGoodwill": "1777063", "cashAndCashEquivalentsAtCarryingValue": "99037866", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28537772", "profitLoss": "None", "dividendPayout": "18103750", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12548170", "operatingCashflow": "53787277", "capitalExpenditures": "27264044", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67151692", "cashflowFromInvestment": "-15982325", "stockBasedCompensation": "2087807", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18103750", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127283", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30070395", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499267834, "cost_of_revenue": 430131189, "gross_profit": 69136645, "research_and_development": null, "selling_general_admin": 22780937, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46025469, "depreciation_amortisation": 30070395, "ebitda": 76095864, "interest_expense": 17487697, "interest_income": null, "other_non_operating": null, "pretax_income": 28999922, "tax_provision": 2676627, "effective_tax_rate": null, "net_income": 26323300, "net_income_continuing_ops": 42171916, "net_income_to_common": 26323300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99037866, "short_term_investments": 10206500, "net_receivables": 53669097, "inventory": 16556266, "other_current_assets": null, "total_current_assets": 191825879, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 1777063, "goodwill_and_intangibles": 4881863, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 513354089, "total_assets": 705179968, "short_term_debt": 52721850, "accounts_payable": 6277693, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105334319, "long_term_debt": 68446309, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229649716, "total_liabilities": 334984035, "total_debt": 121168159, "preferred_stock": null, "minority_interest": null, "retained_earnings": 159026799, "total_equity": 323885993, "shares_outstanding": 45475453, "operating_cash_flow": 53787277, "stock_based_compensation": 2087807, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27264044, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15982325, "dividends_paid": 18103750, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67151692, "free_cash_flow": 81051321, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46025469", "ebitda": "76095864", "netIncome": "26323300", "grossProfit": "69136645", "depreciation": "None", "totalRevenue": "499267834", "costOfRevenue": "430131189", "interestIncome": "3572134", "incomeBeforeTax": "28999922", "interestExpense": "17487697", "operatingIncome": "44617197", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2676627", "reportedCurrency": "USD", "netInterestIncome": "-15290307", "nonInterestIncome": "None", "operatingExpenses": "24519448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430131189", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30070395", "sellingGeneralAndAdministrative": "22780937", "netIncomeFromContinuingOperations": "42171916" }, "balance": { "goodwill": "3104800", "inventory": "16556266", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "705179968", "longTermDebt": "68446309", "shortTermDebt": "52721850", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1777063", "reportedCurrency": "USD", "retainedEarnings": "159026799", "totalLiabilities": "334984035", "otherCurrentAssets": "22562650", "totalCurrentAssets": "191825879", "currentLongTermDebt": "30751726", "longTermInvestments": "3813232", "shortTermInvestments": "10206500", "currentNetReceivables": "53669097", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513354089", "currentAccountsPayable": "6277693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264435026", "totalShareholderEquity": "323885993", "capitalLeaseObligations": "165236991", "otherCurrentLiabilities": "30704890", "totalCurrentLiabilities": "105334319", "otherNonCurrentLiabilities": "17936540", "totalNonCurrentLiabilities": "229649716", "cashAndShortTermInvestments": "99037866", "commonStockSharesOutstanding": "45475453", "intangibleAssetsExcludingGoodwill": "1777063", "cashAndCashEquivalentsAtCarryingValue": "99037866", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28537772", "profitLoss": "None", "dividendPayout": "18103750", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12548170", "operatingCashflow": "53787277", "capitalExpenditures": "27264044", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67151692", "cashflowFromInvestment": "-15982325", "stockBasedCompensation": "2087807", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18103750", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127283", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30070395", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 699706906, "cost_of_revenue": 570769902, "gross_profit": 128937004, "ebit": 107929351, "ebitda": 137419161, "pretax_income": 92225118, "tax_provision": 8659809, "net_income": 79491413, "net_income_to_common": 79491413, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128384606, "total_current_assets": 222511022, "total_assets": 748241470, "short_term_debt": 32147605, "long_term_debt": 98819739, "total_debt": 130967344, "total_liabilities": 379519940, "total_equity": 314226062, "shares_outstanding": 45059587, "goodwill_and_intangibles": 62164000 }, "cash_flow": { "operating_cash_flow": 134801400, "capital_expenditure": 36393934, "free_cash_flow": 171195334, "dividends_paid": 13414984, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143081, "ticker_id": 7595, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107929351", "ebitda": "137419161", "netIncome": "79491413", "grossProfit": "128937004", "depreciation": "None", "totalRevenue": "699706906", "costOfRevenue": "570769902", "interestIncome": "932069", "incomeBeforeTax": "92225118", "interestExpense": "22421647", "operatingIncome": "105507817", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8659809", "reportedCurrency": "USD", "netInterestIncome": "-21489578", "nonInterestIncome": "None", "operatingExpenses": "23429187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117062000", "otherNonOperatingIncome": "1120000", "costofGoodsAndServicesSold": "570769902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29489810", "sellingGeneralAndAdministrative": "20103346", "netIncomeFromContinuingOperations": "210061000" }, "balance": { "goodwill": "15535000", "inventory": "29104436", "commonStock": "4590", "currentDebt": "None", "investments": "None", "totalAssets": "748241470", "longTermDebt": "98819739", "shortTermDebt": "32147605", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46629000", "reportedCurrency": "USD", "retainedEarnings": "151327392", "totalLiabilities": "379519940", "otherCurrentAssets": "20545331", "totalCurrentAssets": "222511022", "currentLongTermDebt": "15782530", "longTermInvestments": "259861000", "shortTermInvestments": "46000000", "currentNetReceivables": "44476649", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525730448", "currentAccountsPayable": "9979451", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143445000", "shortLongTermDebtTotal": "299481283", "totalShareholderEquity": "314226062", "capitalLeaseObligations": "184879014", "otherCurrentLiabilities": "29200858", "totalCurrentLiabilities": "92211872", "otherNonCurrentLiabilities": "103475000", "totalNonCurrentLiabilities": "287308068", "cashAndShortTermInvestments": "128384606", "commonStockSharesOutstanding": "45059587", "intangibleAssetsExcludingGoodwill": "46629000", "cashAndCashEquivalentsAtCarryingValue": "128384606", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85507704", "profitLoss": "None", "dividendPayout": "13414984", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1956676", "operatingCashflow": "134801400", "capitalExpenditures": "36393934", "changeInReceivables": "14975000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34116600", "cashflowFromInvestment": "-280743000", "stockBasedCompensation": "1767726", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13414984", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-218563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29489810", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699706906, "cost_of_revenue": 570769902, "gross_profit": 128937004, "research_and_development": 117062000, "selling_general_admin": 20103346, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107929351, "depreciation_amortisation": 29489810, "ebitda": 137419161, "interest_expense": 22421647, "interest_income": null, "other_non_operating": null, "pretax_income": 92225118, "tax_provision": 8659809, "effective_tax_rate": null, "net_income": 79491413, "net_income_continuing_ops": 210061000, "net_income_to_common": 79491413, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128384606, "short_term_investments": 46000000, "net_receivables": 44476649, "inventory": 29104436, "other_current_assets": null, "total_current_assets": 222511022, "net_ppe": null, "goodwill": 15535000, "intangible_assets": 46629000, "goodwill_and_intangibles": 62164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525730448, "total_assets": 748241470, "short_term_debt": 32147605, "accounts_payable": 9979451, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92211872, "long_term_debt": 98819739, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287308068, "total_liabilities": 379519940, "total_debt": 130967344, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151327392, "total_equity": 314226062, "shares_outstanding": 45059587, "operating_cash_flow": 134801400, "stock_based_compensation": 1767726, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36393934, "acquisitions": null, "other_investing": null, "investing_cash_flow": -280743000, "dividends_paid": 13414984, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34116600, "free_cash_flow": 171195334, "net_change_in_cash": -218563000 }, "raw_data": { "income": { "ebit": "107929351", "ebitda": "137419161", "netIncome": "79491413", "grossProfit": "128937004", "depreciation": "None", "totalRevenue": "699706906", "costOfRevenue": "570769902", "interestIncome": "932069", "incomeBeforeTax": "92225118", "interestExpense": "22421647", "operatingIncome": "105507817", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8659809", "reportedCurrency": "USD", "netInterestIncome": "-21489578", "nonInterestIncome": "None", "operatingExpenses": "23429187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117062000", "otherNonOperatingIncome": "1120000", "costofGoodsAndServicesSold": "570769902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29489810", "sellingGeneralAndAdministrative": "20103346", "netIncomeFromContinuingOperations": "210061000" }, "balance": { "goodwill": "15535000", "inventory": "29104436", "commonStock": "4590", "currentDebt": "None", "investments": "None", "totalAssets": "748241470", "longTermDebt": "98819739", "shortTermDebt": "32147605", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46629000", "reportedCurrency": "USD", "retainedEarnings": "151327392", "totalLiabilities": "379519940", "otherCurrentAssets": "20545331", "totalCurrentAssets": "222511022", "currentLongTermDebt": "15782530", "longTermInvestments": "259861000", "shortTermInvestments": "46000000", "currentNetReceivables": "44476649", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525730448", "currentAccountsPayable": "9979451", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143445000", "shortLongTermDebtTotal": "299481283", "totalShareholderEquity": "314226062", "capitalLeaseObligations": "184879014", "otherCurrentLiabilities": "29200858", "totalCurrentLiabilities": "92211872", "otherNonCurrentLiabilities": "103475000", "totalNonCurrentLiabilities": "287308068", "cashAndShortTermInvestments": "128384606", "commonStockSharesOutstanding": "45059587", "intangibleAssetsExcludingGoodwill": "46629000", "cashAndCashEquivalentsAtCarryingValue": "128384606", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85507704", "profitLoss": "None", "dividendPayout": "13414984", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1956676", "operatingCashflow": "134801400", "capitalExpenditures": "36393934", "changeInReceivables": "14975000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34116600", "cashflowFromInvestment": "-280743000", "stockBasedCompensation": "1767726", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13414984", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-218563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29489810", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 718104388, "cost_of_revenue": 620265695, "gross_profit": 97838693, "ebit": 83887842, "ebitda": 106862091, "pretax_income": 72373704, "tax_provision": 17790445, "net_income": 67226833, "net_income_to_common": 67226833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56208902, "total_current_assets": 183963614, "total_assets": 707024006, "short_term_debt": 30165770, "long_term_debt": 105836797, "total_debt": 136002567, "total_liabilities": 406342612, "total_equity": 247202217, "shares_outstanding": 44848997, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61745306, "capital_expenditure": 196653545, "free_cash_flow": 258398851, "dividends_paid": 5535261, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143086, "ticker_id": 7595, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83887842", "ebitda": "106862091", "netIncome": "67226833", "grossProfit": "97838693", "depreciation": "None", "totalRevenue": "718104388", "costOfRevenue": "620265695", "interestIncome": "None", "incomeBeforeTax": "72373704", "interestExpense": "11514138", "operatingIncome": "78872205", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17790445", "reportedCurrency": "USD", "netInterestIncome": "-11514138", "nonInterestIncome": "None", "operatingExpenses": "18966488", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99673000", "otherNonOperatingIncome": "603000", "costofGoodsAndServicesSold": "620265695", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22974249", "sellingGeneralAndAdministrative": "18966488", "netIncomeFromContinuingOperations": "184213000" }, "balance": { "goodwill": "None", "inventory": "27147760", "commonStock": "4562", "currentDebt": "None", "investments": "None", "totalAssets": "707024006", "longTermDebt": "105836797", "shortTermDebt": "30165770", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "85663375", "totalLiabilities": "406342612", "otherCurrentAssets": "29337730", "totalCurrentAssets": "183963614", "currentLongTermDebt": "15685967", "longTermInvestments": "3961823", "shortTermInvestments": "351194000", "currentNetReceivables": "71269222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523060392", "currentAccountsPayable": "7029861", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128832000", "shortLongTermDebtTotal": "306962120", "totalShareholderEquity": "247202217", "capitalLeaseObligations": "185439356", "otherCurrentLiabilities": "42338343", "totalCurrentLiabilities": "111739286", "otherNonCurrentLiabilities": "17806976", "totalNonCurrentLiabilities": "294603326", "cashAndShortTermInvestments": "56208902", "commonStockSharesOutstanding": "44848997", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56208902", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72373704", "profitLoss": "None", "dividendPayout": "5535261", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11181513", "operatingCashflow": "61745306", "capitalExpenditures": "196653545", "changeInReceivables": "-25378000", "changeInExchangeRate": "None", "cashflowFromFinancing": "143858760", "cashflowFromInvestment": "-457751000", "stockBasedCompensation": "2102897", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5535261", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-318019000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22974249", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 718104388, "cost_of_revenue": 620265695, "gross_profit": 97838693, "research_and_development": 99673000, "selling_general_admin": 18966488, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83887842, "depreciation_amortisation": 22974249, "ebitda": 106862091, "interest_expense": 11514138, "interest_income": null, "other_non_operating": null, "pretax_income": 72373704, "tax_provision": 17790445, "effective_tax_rate": null, "net_income": 67226833, "net_income_continuing_ops": 184213000, "net_income_to_common": 67226833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56208902, "short_term_investments": 351194000, "net_receivables": 71269222, "inventory": 27147760, "other_current_assets": null, "total_current_assets": 183963614, "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": 523060392, "total_assets": 707024006, "short_term_debt": 30165770, "accounts_payable": 7029861, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111739286, "long_term_debt": 105836797, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294603326, "total_liabilities": 406342612, "total_debt": 136002567, "preferred_stock": null, "minority_interest": null, "retained_earnings": 85663375, "total_equity": 247202217, "shares_outstanding": 44848997, "operating_cash_flow": 61745306, "stock_based_compensation": 2102897, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196653545, "acquisitions": null, "other_investing": null, "investing_cash_flow": -457751000, "dividends_paid": 5535261, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143858760, "free_cash_flow": 258398851, "net_change_in_cash": -318019000 }, "raw_data": { "income": { "ebit": "83887842", "ebitda": "106862091", "netIncome": "67226833", "grossProfit": "97838693", "depreciation": "None", "totalRevenue": "718104388", "costOfRevenue": "620265695", "interestIncome": "None", "incomeBeforeTax": "72373704", "interestExpense": "11514138", "operatingIncome": "78872205", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17790445", "reportedCurrency": "USD", "netInterestIncome": "-11514138", "nonInterestIncome": "None", "operatingExpenses": "18966488", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "99673000", "otherNonOperatingIncome": "603000", "costofGoodsAndServicesSold": "620265695", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22974249", "sellingGeneralAndAdministrative": "18966488", "netIncomeFromContinuingOperations": "184213000" }, "balance": { "goodwill": "None", "inventory": "27147760", "commonStock": "4562", "currentDebt": "None", "investments": "None", "totalAssets": "707024006", "longTermDebt": "105836797", "shortTermDebt": "30165770", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "85663375", "totalLiabilities": "406342612", "otherCurrentAssets": "29337730", "totalCurrentAssets": "183963614", "currentLongTermDebt": "15685967", "longTermInvestments": "3961823", "shortTermInvestments": "351194000", "currentNetReceivables": "71269222", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523060392", "currentAccountsPayable": "7029861", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128832000", "shortLongTermDebtTotal": "306962120", "totalShareholderEquity": "247202217", "capitalLeaseObligations": "185439356", "otherCurrentLiabilities": "42338343", "totalCurrentLiabilities": "111739286", "otherNonCurrentLiabilities": "17806976", "totalNonCurrentLiabilities": "294603326", "cashAndShortTermInvestments": "56208902", "commonStockSharesOutstanding": "44848997", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56208902", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72373704", "profitLoss": "None", "dividendPayout": "5535261", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11181513", "operatingCashflow": "61745306", "capitalExpenditures": "196653545", "changeInReceivables": "-25378000", "changeInExchangeRate": "None", "cashflowFromFinancing": "143858760", "cashflowFromInvestment": "-457751000", "stockBasedCompensation": "2102897", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5535261", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-318019000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22974249", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 382895991, "cost_of_revenue": 344752754, "gross_profit": 38143237, "ebit": 20523424, "ebitda": 37578695, "pretax_income": 12692110, "tax_provision": 10153589, "net_income": 11352180, "net_income_to_common": 11352180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46897216, "total_current_assets": 111341769, "total_assets": 450404145, "short_term_debt": 64603718, "long_term_debt": 54643116, "total_debt": 119246834, "total_liabilities": 215972740, "total_equity": 182765765, "shares_outstanding": 43817348, "goodwill_and_intangibles": 96473000 }, "cash_flow": { "operating_cash_flow": 20835502, "capital_expenditure": 2926222, "free_cash_flow": 23761724, "dividends_paid": 535153, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143091, "ticker_id": 7595, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20523424", "ebitda": "37578695", "netIncome": "11352180", "grossProfit": "38143237", "depreciation": "None", "totalRevenue": "382895991", "costOfRevenue": "344752754", "interestIncome": "None", "incomeBeforeTax": "12692110", "interestExpense": "7831314", "operatingIncome": "19697098", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10153589", "reportedCurrency": "USD", "netInterestIncome": "-7831314", "nonInterestIncome": "None", "operatingExpenses": "18446139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83894000", "otherNonOperatingIncome": "6003000", "costofGoodsAndServicesSold": "344752754", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17055271", "sellingGeneralAndAdministrative": "15915035", "netIncomeFromContinuingOperations": "12692110" }, "balance": { "goodwill": "15535000", "inventory": "15966247", "commonStock": "4545", "currentDebt": "None", "investments": "None", "totalAssets": "450404145", "longTermDebt": "54643116", "shortTermDebt": "64603718", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "80938000", "reportedCurrency": "USD", "retainedEarnings": "23179805", "totalLiabilities": "215972740", "otherCurrentAssets": "12502744", "totalCurrentAssets": "111341769", "currentLongTermDebt": "60125526", "longTermInvestments": "15390635", "shortTermInvestments": "15.39", "currentNetReceivables": "35975562", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339062376", "currentAccountsPayable": "18678099", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321981949", "shortLongTermDebtTotal": "159631720", "totalShareholderEquity": "182765765", "capitalLeaseObligations": "57498486", "otherCurrentLiabilities": "14727952", "totalCurrentLiabilities": "110809330", "otherNonCurrentLiabilities": "134468000", "totalNonCurrentLiabilities": "105163410", "cashAndShortTermInvestments": "46897216", "commonStockSharesOutstanding": "43817348", "intangibleAssetsExcludingGoodwill": "80938000", "cashAndCashEquivalentsAtCarryingValue": "46897216", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12692110", "profitLoss": "None", "dividendPayout": "535153", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5034763", "operatingCashflow": "20835502", "capitalExpenditures": "2926222", "changeInReceivables": "-21809000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18605662", "cashflowFromInvestment": "-6887715", "stockBasedCompensation": "2314940", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "535153", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "498385000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17055271", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382895991, "cost_of_revenue": 344752754, "gross_profit": 38143237, "research_and_development": 83894000, "selling_general_admin": 15915035, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20523424, "depreciation_amortisation": 17055271, "ebitda": 37578695, "interest_expense": 7831314, "interest_income": null, "other_non_operating": null, "pretax_income": 12692110, "tax_provision": 10153589, "effective_tax_rate": null, "net_income": 11352180, "net_income_continuing_ops": 12692110, "net_income_to_common": 11352180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46897216, "short_term_investments": 15.39, "net_receivables": 35975562, "inventory": 15966247, "other_current_assets": null, "total_current_assets": 111341769, "net_ppe": null, "goodwill": 15535000, "intangible_assets": 80938000, "goodwill_and_intangibles": 96473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 339062376, "total_assets": 450404145, "short_term_debt": 64603718, "accounts_payable": 18678099, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110809330, "long_term_debt": 54643116, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105163410, "total_liabilities": 215972740, "total_debt": 119246834, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23179805, "total_equity": 182765765, "shares_outstanding": 43817348, "operating_cash_flow": 20835502, "stock_based_compensation": 2314940, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2926222, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6887715, "dividends_paid": 535153, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18605662, "free_cash_flow": 23761724, "net_change_in_cash": 498385000 }, "raw_data": { "income": { "ebit": "20523424", "ebitda": "37578695", "netIncome": "11352180", "grossProfit": "38143237", "depreciation": "None", "totalRevenue": "382895991", "costOfRevenue": "344752754", "interestIncome": "None", "incomeBeforeTax": "12692110", "interestExpense": "7831314", "operatingIncome": "19697098", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10153589", "reportedCurrency": "USD", "netInterestIncome": "-7831314", "nonInterestIncome": "None", "operatingExpenses": "18446139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83894000", "otherNonOperatingIncome": "6003000", "costofGoodsAndServicesSold": "344752754", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17055271", "sellingGeneralAndAdministrative": "15915035", "netIncomeFromContinuingOperations": "12692110" }, "balance": { "goodwill": "15535000", "inventory": "15966247", "commonStock": "4545", "currentDebt": "None", "investments": "None", "totalAssets": "450404145", "longTermDebt": "54643116", "shortTermDebt": "64603718", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "80938000", "reportedCurrency": "USD", "retainedEarnings": "23179805", "totalLiabilities": "215972740", "otherCurrentAssets": "12502744", "totalCurrentAssets": "111341769", "currentLongTermDebt": "60125526", "longTermInvestments": "15390635", "shortTermInvestments": "15.39", "currentNetReceivables": "35975562", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339062376", "currentAccountsPayable": "18678099", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321981949", "shortLongTermDebtTotal": "159631720", "totalShareholderEquity": "182765765", "capitalLeaseObligations": "57498486", "otherCurrentLiabilities": "14727952", "totalCurrentLiabilities": "110809330", "otherNonCurrentLiabilities": "134468000", "totalNonCurrentLiabilities": "105163410", "cashAndShortTermInvestments": "46897216", "commonStockSharesOutstanding": "43817348", "intangibleAssetsExcludingGoodwill": "80938000", "cashAndCashEquivalentsAtCarryingValue": "46897216", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12692110", "profitLoss": "None", "dividendPayout": "535153", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5034763", "operatingCashflow": "20835502", "capitalExpenditures": "2926222", "changeInReceivables": "-21809000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18605662", "cashflowFromInvestment": "-6887715", "stockBasedCompensation": "2314940", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "535153", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "498385000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17055271", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 412197819, "cost_of_revenue": 362224987, "gross_profit": 49972832, "ebit": 26326893, "ebitda": 44856369, "pretax_income": 17048868, "tax_provision": 14983782, "net_income": 11657958, "net_income_to_common": 11657958, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50555091, "total_current_assets": 127955480, "total_assets": 479902831, "short_term_debt": 35872869, "long_term_debt": 88478081, "total_debt": 124350950, "total_liabilities": 236831157, "total_equity": 170245964, "shares_outstanding": 43267178, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44458732, "capital_expenditure": 56990969, "free_cash_flow": 101449701, "dividends_paid": 8090213, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143096, "ticker_id": 7595, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26326893", "ebitda": "44856369", "netIncome": "11657958", "grossProfit": "49972832", "depreciation": "None", "totalRevenue": "412197819", "costOfRevenue": "362224987", "interestIncome": "6524200", "incomeBeforeTax": "17048868", "interestExpense": "9278025", "operatingIncome": "23258212", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14983782", "reportedCurrency": "USD", "netInterestIncome": "-9278025", "nonInterestIncome": "None", "operatingExpenses": "26714620", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362224987", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18529476", "sellingGeneralAndAdministrative": "17378681", "netIncomeFromContinuingOperations": "17048868" }, "balance": { "goodwill": "None", "inventory": "21001010", "commonStock": "4489", "currentDebt": "None", "investments": "None", "totalAssets": "479902831", "longTermDebt": "88478081", "shortTermDebt": "35872869", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12736580", "totalLiabilities": "236831157", "otherCurrentAssets": "21623909", "totalCurrentAssets": "127955480", "currentLongTermDebt": "23323661", "longTermInvestments": "15357189", "shortTermInvestments": "None", "currentNetReceivables": "34775470", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351947351", "currentAccountsPayable": "24173291", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "335090162", "shortLongTermDebtTotal": "177020803", "totalShareholderEquity": "170245964", "capitalLeaseObligations": "70047425", "otherCurrentLiabilities": "16432305", "totalCurrentLiabilities": "90854859", "otherNonCurrentLiabilities": "4828364", "totalNonCurrentLiabilities": "145976298", "cashAndShortTermInvestments": "50555091", "commonStockSharesOutstanding": "43267178", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50555091", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17048868", "profitLoss": "None", "dividendPayout": "8090213", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2425497", "operatingCashflow": "44458732", "capitalExpenditures": "56990969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916130", "cashflowFromInvestment": "-46602246", "stockBasedCompensation": "1737315000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8090213", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179279", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18529476", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 412197819, "cost_of_revenue": 362224987, "gross_profit": 49972832, "research_and_development": null, "selling_general_admin": 17378681, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26326893, "depreciation_amortisation": 18529476, "ebitda": 44856369, "interest_expense": 9278025, "interest_income": null, "other_non_operating": null, "pretax_income": 17048868, "tax_provision": 14983782, "effective_tax_rate": null, "net_income": 11657958, "net_income_continuing_ops": 17048868, "net_income_to_common": 11657958, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50555091, "short_term_investments": null, "net_receivables": 34775470, "inventory": 21001010, "other_current_assets": null, "total_current_assets": 127955480, "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": 351947351, "total_assets": 479902831, "short_term_debt": 35872869, "accounts_payable": 24173291, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90854859, "long_term_debt": 88478081, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 145976298, "total_liabilities": 236831157, "total_debt": 124350950, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12736580, "total_equity": 170245964, "shares_outstanding": 43267178, "operating_cash_flow": 44458732, "stock_based_compensation": 1737315000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56990969, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46602246, "dividends_paid": 8090213, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -916130, "free_cash_flow": 101449701, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26326893", "ebitda": "44856369", "netIncome": "11657958", "grossProfit": "49972832", "depreciation": "None", "totalRevenue": "412197819", "costOfRevenue": "362224987", "interestIncome": "6524200", "incomeBeforeTax": "17048868", "interestExpense": "9278025", "operatingIncome": "23258212", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14983782", "reportedCurrency": "USD", "netInterestIncome": "-9278025", "nonInterestIncome": "None", "operatingExpenses": "26714620", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362224987", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18529476", "sellingGeneralAndAdministrative": "17378681", "netIncomeFromContinuingOperations": "17048868" }, "balance": { "goodwill": "None", "inventory": "21001010", "commonStock": "4489", "currentDebt": "None", "investments": "None", "totalAssets": "479902831", "longTermDebt": "88478081", "shortTermDebt": "35872869", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "12736580", "totalLiabilities": "236831157", "otherCurrentAssets": "21623909", "totalCurrentAssets": "127955480", "currentLongTermDebt": "23323661", "longTermInvestments": "15357189", "shortTermInvestments": "None", "currentNetReceivables": "34775470", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351947351", "currentAccountsPayable": "24173291", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "335090162", "shortLongTermDebtTotal": "177020803", "totalShareholderEquity": "170245964", "capitalLeaseObligations": "70047425", "otherCurrentLiabilities": "16432305", "totalCurrentLiabilities": "90854859", "otherNonCurrentLiabilities": "4828364", "totalNonCurrentLiabilities": "145976298", "cashAndShortTermInvestments": "50555091", "commonStockSharesOutstanding": "43267178", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50555091", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17048868", "profitLoss": "None", "dividendPayout": "8090213", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2425497", "operatingCashflow": "44458732", "capitalExpenditures": "56990969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916130", "cashflowFromInvestment": "-46602246", "stockBasedCompensation": "1737315000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8090213", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179279", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18529476", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 372970373, "cost_of_revenue": 319555218, "gross_profit": 53415155, "ebit": 32878875, "ebitda": 50499600, "pretax_income": 23981646, "tax_provision": 10954000, "net_income": 17757020, "net_income_to_common": 17757020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53614735, "total_current_assets": 113506160, "total_assets": 453474622, "short_term_debt": 28370451, "long_term_debt": 95374270, "total_debt": 123744721, "total_liabilities": 220107625, "total_equity": 233366997, "shares_outstanding": 42783586, "goodwill_and_intangibles": 139942000 }, "cash_flow": { "operating_cash_flow": 40134949, "capital_expenditure": 17541135, "free_cash_flow": 57676084, "dividends_paid": 2270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143101, "ticker_id": 7595, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32878875", "ebitda": "50499600", "netIncome": "17757020", "grossProfit": "53415155", "depreciation": "None", "totalRevenue": "372970373", "costOfRevenue": "319555218", "interestIncome": "12766180", "incomeBeforeTax": "23981646", "interestExpense": "8897229", "operatingIncome": "36070738", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10954000", "reportedCurrency": "USD", "netInterestIncome": "-8897229", "nonInterestIncome": "None", "operatingExpenses": "17344417", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53717000", "otherNonOperatingIncome": "7576000", "costofGoodsAndServicesSold": "319555218", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17620725", "sellingGeneralAndAdministrative": "16483991", "netIncomeFromContinuingOperations": "58840000" }, "balance": { "goodwill": "15535000", "inventory": "19222087", "commonStock": "4400", "currentDebt": "None", "investments": "None", "totalAssets": "453474622", "longTermDebt": "95374270", "shortTermDebt": "28370451", "treasuryStock": "-40635000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "124407000", "reportedCurrency": "USD", "retainedEarnings": "5737199", "totalLiabilities": "220107625", "otherCurrentAssets": "12187551", "totalCurrentAssets": "113506160", "currentLongTermDebt": "23005488", "longTermInvestments": "None", "shortTermInvestments": "304323000", "currentNetReceivables": "28481787", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339968462", "currentAccountsPayable": "31897507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "337468462", "shortLongTermDebtTotal": "169429451", "totalShareholderEquity": "233366997", "capitalLeaseObligations": "51049690", "otherCurrentLiabilities": "4063598", "totalCurrentLiabilities": "79048628", "otherNonCurrentLiabilities": "67951000", "totalNonCurrentLiabilities": "141058997", "cashAndShortTermInvestments": "53614735", "commonStockSharesOutstanding": "42783586", "intangibleAssetsExcludingGoodwill": "124407000", "cashAndCashEquivalentsAtCarryingValue": "53614735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23981646", "profitLoss": "None", "dividendPayout": "2270000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3865375", "operatingCashflow": "40134949", "capitalExpenditures": "17541135", "changeInReceivables": "9226000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5042485", "cashflowFromInvestment": "-17509541", "stockBasedCompensation": "1200214", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "78182000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50812", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17620725", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372970373, "cost_of_revenue": 319555218, "gross_profit": 53415155, "research_and_development": 53717000, "selling_general_admin": 16483991, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32878875, "depreciation_amortisation": 17620725, "ebitda": 50499600, "interest_expense": 8897229, "interest_income": null, "other_non_operating": null, "pretax_income": 23981646, "tax_provision": 10954000, "effective_tax_rate": null, "net_income": 17757020, "net_income_continuing_ops": 58840000, "net_income_to_common": 17757020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53614735, "short_term_investments": 304323000, "net_receivables": 28481787, "inventory": 19222087, "other_current_assets": null, "total_current_assets": 113506160, "net_ppe": null, "goodwill": 15535000, "intangible_assets": 124407000, "goodwill_and_intangibles": 139942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 339968462, "total_assets": 453474622, "short_term_debt": 28370451, "accounts_payable": 31897507, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79048628, "long_term_debt": 95374270, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 141058997, "total_liabilities": 220107625, "total_debt": 123744721, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5737199, "total_equity": 233366997, "shares_outstanding": 42783586, "operating_cash_flow": 40134949, "stock_based_compensation": 1200214, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17541135, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17509541, "dividends_paid": 2270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5042485, "free_cash_flow": 57676084, "net_change_in_cash": 78182000 }, "raw_data": { "income": { "ebit": "32878875", "ebitda": "50499600", "netIncome": "17757020", "grossProfit": "53415155", "depreciation": "None", "totalRevenue": "372970373", "costOfRevenue": "319555218", "interestIncome": "12766180", "incomeBeforeTax": "23981646", "interestExpense": "8897229", "operatingIncome": "36070738", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10954000", "reportedCurrency": "USD", "netInterestIncome": "-8897229", "nonInterestIncome": "None", "operatingExpenses": "17344417", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53717000", "otherNonOperatingIncome": "7576000", "costofGoodsAndServicesSold": "319555218", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17620725", "sellingGeneralAndAdministrative": "16483991", "netIncomeFromContinuingOperations": "58840000" }, "balance": { "goodwill": "15535000", "inventory": "19222087", "commonStock": "4400", "currentDebt": "None", "investments": "None", "totalAssets": "453474622", "longTermDebt": "95374270", "shortTermDebt": "28370451", "treasuryStock": "-40635000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "124407000", "reportedCurrency": "USD", "retainedEarnings": "5737199", "totalLiabilities": "220107625", "otherCurrentAssets": "12187551", "totalCurrentAssets": "113506160", "currentLongTermDebt": "23005488", "longTermInvestments": "None", "shortTermInvestments": "304323000", "currentNetReceivables": "28481787", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339968462", "currentAccountsPayable": "31897507", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "337468462", "shortLongTermDebtTotal": "169429451", "totalShareholderEquity": "233366997", "capitalLeaseObligations": "51049690", "otherCurrentLiabilities": "4063598", "totalCurrentLiabilities": "79048628", "otherNonCurrentLiabilities": "67951000", "totalNonCurrentLiabilities": "141058997", "cashAndShortTermInvestments": "53614735", "commonStockSharesOutstanding": "42783586", "intangibleAssetsExcludingGoodwill": "124407000", "cashAndCashEquivalentsAtCarryingValue": "53614735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23981646", "profitLoss": "None", "dividendPayout": "2270000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3865375", "operatingCashflow": "40134949", "capitalExpenditures": "17541135", "changeInReceivables": "9226000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5042485", "cashflowFromInvestment": "-17509541", "stockBasedCompensation": "1200214", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "78182000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50812", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17620725", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "ebit": 10824000, "ebitda": 22700000, "pretax_income": 13665000, "tax_provision": null, "net_income": 13294000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59540000, "total_current_assets": 250790000, "total_assets": 950695000, "short_term_debt": 49749000, "long_term_debt": 93156000, "total_debt": 142905000, "total_liabilities": 463864000, "total_equity": 441058000, "shares_outstanding": 64775563, "goodwill_and_intangibles": 3580000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 1811000, "free_cash_flow": 6805000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143064, "ticker_id": 7595, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10824000", "ebitda": "22700000", "netIncome": "13294000", "grossProfit": "20851000", "depreciation": "None", "totalRevenue": "170580000", "costOfRevenue": "149729000", "interestIncome": "2053000", "incomeBeforeTax": "13665000", "interestExpense": "5944000", "operatingIncome": "10824000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3891000", "nonInterestIncome": "None", "operatingExpenses": "10027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11876000", "sellingGeneralAndAdministrative": "10027000", "netIncomeFromContinuingOperations": "13666000" }, "balance": { "goodwill": "3105000", "inventory": "43343000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "950695000", "longTermDebt": "93156000", "shortTermDebt": "49749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "475000", "reportedCurrency": "USD", "retainedEarnings": "182280000", "totalLiabilities": "463864000", "otherCurrentAssets": "41768000", "totalCurrentAssets": "250790000", "currentLongTermDebt": "16985000", "longTermInvestments": "4517000", "shortTermInvestments": "30204000", "currentNetReceivables": "75935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699905000", "currentAccountsPayable": "20918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360027000", "totalShareholderEquity": "441058000", "capitalLeaseObligations": "40917000", "otherCurrentLiabilities": "54211000", "totalCurrentLiabilities": "153586000", "otherNonCurrentLiabilities": "208969000", "totalNonCurrentLiabilities": "310277999", "cashAndShortTermInvestments": "59540000", "commonStockSharesOutstanding": "64775563", "intangibleAssetsExcludingGoodwill": "475000", "cashAndCashEquivalentsAtCarryingValue": "59540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13294000", "profitLoss": "None", "dividendPayout": "3891000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-11872000", "operatingCashflow": "4994000", "capitalExpenditures": "1811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16492999", "cashflowFromInvestment": "-1811000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170580000, "cost_of_revenue": 149729000, "gross_profit": 20851000, "research_and_development": null, "selling_general_admin": 10027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10824000, "depreciation_amortisation": 11876000, "ebitda": 22700000, "interest_expense": 5944000, "interest_income": null, "other_non_operating": null, "pretax_income": 13665000, "tax_provision": null, "effective_tax_rate": null, "net_income": 13294000, "net_income_continuing_ops": 13666000, "net_income_to_common": 13294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59540000, "short_term_investments": 30204000, "net_receivables": 75935000, "inventory": 43343000, "other_current_assets": null, "total_current_assets": 250790000, "net_ppe": null, "goodwill": 3105000, "intangible_assets": 475000, "goodwill_and_intangibles": 3580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 699905000, "total_assets": 950695000, "short_term_debt": 49749000, "accounts_payable": 20918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153586000, "long_term_debt": 93156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310277999, "total_liabilities": 463864000, "total_debt": 142905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 182280000, "total_equity": 441058000, "shares_outstanding": 64775563, "operating_cash_flow": 4994000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1811000, "dividends_paid": 3891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16492999, "free_cash_flow": 6805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10824000", "ebitda": "22700000", "netIncome": "13294000", "grossProfit": "20851000", "depreciation": "None", "totalRevenue": "170580000", "costOfRevenue": "149729000", "interestIncome": "2053000", "incomeBeforeTax": "13665000", "interestExpense": "5944000", "operatingIncome": "10824000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3891000", "nonInterestIncome": "None", "operatingExpenses": "10027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11876000", "sellingGeneralAndAdministrative": "10027000", "netIncomeFromContinuingOperations": "13666000" }, "balance": { "goodwill": "3105000", "inventory": "43343000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "950695000", "longTermDebt": "93156000", "shortTermDebt": "49749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "475000", "reportedCurrency": "USD", "retainedEarnings": "182280000", "totalLiabilities": "463864000", "otherCurrentAssets": "41768000", "totalCurrentAssets": "250790000", "currentLongTermDebt": "16985000", "longTermInvestments": "4517000", "shortTermInvestments": "30204000", "currentNetReceivables": "75935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699905000", "currentAccountsPayable": "20918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360027000", "totalShareholderEquity": "441058000", "capitalLeaseObligations": "40917000", "otherCurrentLiabilities": "54211000", "totalCurrentLiabilities": "153586000", "otherNonCurrentLiabilities": "208969000", "totalNonCurrentLiabilities": "310277999", "cashAndShortTermInvestments": "59540000", "commonStockSharesOutstanding": "64775563", "intangibleAssetsExcludingGoodwill": "475000", "cashAndCashEquivalentsAtCarryingValue": "59540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13294000", "profitLoss": "None", "dividendPayout": "3891000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-11872000", "operatingCashflow": "4994000", "capitalExpenditures": "1811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16492999", "cashflowFromInvestment": "-1811000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11876000", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "ebit": 18198165, "ebitda": 29938195, "pretax_income": 12278227, "tax_provision": null, "net_income": 11883665, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103054000, "total_current_assets": 215776000, "total_assets": 928096000, "short_term_debt": 46882000, "long_term_debt": 97157000, "total_debt": 144039000, "total_liabilities": 453360000, "total_equity": 429333000, "shares_outstanding": 64176117, "goodwill_and_intangibles": 3681000 }, "cash_flow": { "operating_cash_flow": 15125123, "capital_expenditure": 281151, "free_cash_flow": 15406274, "dividends_paid": 3177344, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143065, "ticker_id": 7595, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18198165", "ebitda": "29938195", "netIncome": "11883665", "grossProfit": "21493352", "depreciation": "None", "totalRevenue": "183879840", "costOfRevenue": "162386488", "interestIncome": "539113", "incomeBeforeTax": "12278227", "interestExpense": "5919938", "operatingIncome": "14750415", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5380825", "nonInterestIncome": "None", "operatingExpenses": "6742937", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162386488", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11740030", "sellingGeneralAndAdministrative": "6742937", "netIncomeFromContinuingOperations": "12278227" }, "balance": { "goodwill": "3105000", "inventory": "28389000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "928096000", "longTermDebt": "97157000", "shortTermDebt": "46882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "576000", "reportedCurrency": "USD", "retainedEarnings": "172255000", "totalLiabilities": "453360000", "otherCurrentAssets": "28479000", "totalCurrentAssets": "215776000", "currentLongTermDebt": "16910000", "longTermInvestments": "3985000", "shortTermInvestments": "None", "currentNetReceivables": "55854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712320000", "currentAccountsPayable": "54257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372208000", "totalShareholderEquity": "429333000", "capitalLeaseObligations": "38367000", "otherCurrentLiabilities": "2004000", "totalCurrentLiabilities": "128034000", "otherNonCurrentLiabilities": "219773000", "totalNonCurrentLiabilities": "325326000", "cashAndShortTermInvestments": "103054000", "commonStockSharesOutstanding": "64176117", "intangibleAssetsExcludingGoodwill": "576000", "cashAndCashEquivalentsAtCarryingValue": "103054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12278227", "profitLoss": "None", "dividendPayout": "3177344", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7748635", "operatingCashflow": "15125123", "capitalExpenditures": "281151", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15591820", "cashflowFromInvestment": "9500184", "stockBasedCompensation": "1415800", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3177344", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1007101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11740030", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183879840, "cost_of_revenue": 162386488, "gross_profit": 21493352, "research_and_development": null, "selling_general_admin": 6742937, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18198165, "depreciation_amortisation": 11740030, "ebitda": 29938195, "interest_expense": 5919938, "interest_income": null, "other_non_operating": null, "pretax_income": 12278227, "tax_provision": null, "effective_tax_rate": null, "net_income": 11883665, "net_income_continuing_ops": 12278227, "net_income_to_common": 11883665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103054000, "short_term_investments": null, "net_receivables": 55854000, "inventory": 28389000, "other_current_assets": null, "total_current_assets": 215776000, "net_ppe": null, "goodwill": 3105000, "intangible_assets": 576000, "goodwill_and_intangibles": 3681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712320000, "total_assets": 928096000, "short_term_debt": 46882000, "accounts_payable": 54257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128034000, "long_term_debt": 97157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325326000, "total_liabilities": 453360000, "total_debt": 144039000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 172255000, "total_equity": 429333000, "shares_outstanding": 64176117, "operating_cash_flow": 15125123, "stock_based_compensation": 1415800, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281151, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9500184, "dividends_paid": 3177344, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15591820, "free_cash_flow": 15406274, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18198165", "ebitda": "29938195", "netIncome": "11883665", "grossProfit": "21493352", "depreciation": "None", "totalRevenue": "183879840", "costOfRevenue": "162386488", "interestIncome": "539113", "incomeBeforeTax": "12278227", "interestExpense": "5919938", "operatingIncome": "14750415", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5380825", "nonInterestIncome": "None", "operatingExpenses": "6742937", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162386488", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11740030", "sellingGeneralAndAdministrative": "6742937", "netIncomeFromContinuingOperations": "12278227" }, "balance": { "goodwill": "3105000", "inventory": "28389000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "928096000", "longTermDebt": "97157000", "shortTermDebt": "46882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "576000", "reportedCurrency": "USD", "retainedEarnings": "172255000", "totalLiabilities": "453360000", "otherCurrentAssets": "28479000", "totalCurrentAssets": "215776000", "currentLongTermDebt": "16910000", "longTermInvestments": "3985000", "shortTermInvestments": "None", "currentNetReceivables": "55854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712320000", "currentAccountsPayable": "54257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372208000", "totalShareholderEquity": "429333000", "capitalLeaseObligations": "38367000", "otherCurrentLiabilities": "2004000", "totalCurrentLiabilities": "128034000", "otherNonCurrentLiabilities": "219773000", "totalNonCurrentLiabilities": "325326000", "cashAndShortTermInvestments": "103054000", "commonStockSharesOutstanding": "64176117", "intangibleAssetsExcludingGoodwill": "576000", "cashAndCashEquivalentsAtCarryingValue": "103054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12278227", "profitLoss": "None", "dividendPayout": "3177344", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7748635", "operatingCashflow": "15125123", "capitalExpenditures": "281151", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15591820", "cashflowFromInvestment": "9500184", "stockBasedCompensation": "1415800", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3177344", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1007101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11740030", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 168669832, "cost_of_revenue": 142174555, "gross_profit": 26495277, "ebit": 18899376, "ebitda": 29113371, "pretax_income": 12987513, "tax_provision": 375747, "net_income": 12208328, "net_income_to_common": 12208328, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94020373, "total_current_assets": 212622757, "total_assets": 932145629, "short_term_debt": 46980372, "long_term_debt": 100683757, "total_debt": 147664129, "total_liabilities": 466585306, "total_equity": 420261924, "shares_outstanding": 65009188, "goodwill_and_intangibles": 3782591 }, "cash_flow": { "operating_cash_flow": 28561719, "capital_expenditure": 3937399, "free_cash_flow": 32499118, "dividends_paid": 3186590, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143067, "ticker_id": 7595, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18899376", "ebitda": "29113371", "netIncome": "12208328", "grossProfit": "26495277", "depreciation": "None", "totalRevenue": "168669832", "costOfRevenue": "142174555", "interestIncome": "356862", "incomeBeforeTax": "12987513", "interestExpense": "5911863", "operatingIncome": "16613547", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "375747", "reportedCurrency": "USD", "netInterestIncome": "-5555001", "nonInterestIncome": "None", "operatingExpenses": "9881730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142174555", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10213995", "sellingGeneralAndAdministrative": "9881730", "netIncomeFromContinuingOperations": "12987513" }, "balance": { "goodwill": "3104800", "inventory": "36137876", "commonStock": "6520", "currentDebt": "None", "investments": "None", "totalAssets": "932145629", "longTermDebt": "100683757", "shortTermDebt": "46980372", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "677791", "reportedCurrency": "USD", "retainedEarnings": "163591591", "totalLiabilities": "466585306", "otherCurrentAssets": "23450539", "totalCurrentAssets": "212622757", "currentLongTermDebt": "16696990", "longTermInvestments": "4120346", "shortTermInvestments": "None", "currentNetReceivables": "59013969", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719522872", "currentAccountsPayable": "18875307", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "382640622", "totalShareholderEquity": "420261924", "capitalLeaseObligations": "237512951", "otherCurrentLiabilities": "46781231", "totalCurrentLiabilities": "130925056", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "335660250", "cashAndShortTermInvestments": "94020373", "commonStockSharesOutstanding": "65009188", "intangibleAssetsExcludingGoodwill": "677791", "cashAndCashEquivalentsAtCarryingValue": "94020373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12208328", "profitLoss": "None", "dividendPayout": "3186590", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2445872", "operatingCashflow": "28561719", "capitalExpenditures": "3937399", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2153240", "cashflowFromInvestment": "4322114", "stockBasedCompensation": "614419", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3186590", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-984235", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10507204", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168669832, "cost_of_revenue": 142174555, "gross_profit": 26495277, "research_and_development": null, "selling_general_admin": 9881730, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18899376, "depreciation_amortisation": 10213995, "ebitda": 29113371, "interest_expense": 5911863, "interest_income": null, "other_non_operating": null, "pretax_income": 12987513, "tax_provision": 375747, "effective_tax_rate": null, "net_income": 12208328, "net_income_continuing_ops": 12987513, "net_income_to_common": 12208328, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94020373, "short_term_investments": null, "net_receivables": 59013969, "inventory": 36137876, "other_current_assets": null, "total_current_assets": 212622757, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 677791, "goodwill_and_intangibles": 3782591, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 719522872, "total_assets": 932145629, "short_term_debt": 46980372, "accounts_payable": 18875307, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130925056, "long_term_debt": 100683757, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 335660250, "total_liabilities": 466585306, "total_debt": 147664129, "preferred_stock": null, "minority_interest": null, "retained_earnings": 163591591, "total_equity": 420261924, "shares_outstanding": 65009188, "operating_cash_flow": 28561719, "stock_based_compensation": 614419, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3937399, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4322114, "dividends_paid": 3186590, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2153240, "free_cash_flow": 32499118, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18899376", "ebitda": "29113371", "netIncome": "12208328", "grossProfit": "26495277", "depreciation": "None", "totalRevenue": "168669832", "costOfRevenue": "142174555", "interestIncome": "356862", "incomeBeforeTax": "12987513", "interestExpense": "5911863", "operatingIncome": "16613547", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "375747", "reportedCurrency": "USD", "netInterestIncome": "-5555001", "nonInterestIncome": "None", "operatingExpenses": "9881730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142174555", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10213995", "sellingGeneralAndAdministrative": "9881730", "netIncomeFromContinuingOperations": "12987513" }, "balance": { "goodwill": "3104800", "inventory": "36137876", "commonStock": "6520", "currentDebt": "None", "investments": "None", "totalAssets": "932145629", "longTermDebt": "100683757", "shortTermDebt": "46980372", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "677791", "reportedCurrency": "USD", "retainedEarnings": "163591591", "totalLiabilities": "466585306", "otherCurrentAssets": "23450539", "totalCurrentAssets": "212622757", "currentLongTermDebt": "16696990", "longTermInvestments": "4120346", "shortTermInvestments": "None", "currentNetReceivables": "59013969", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719522872", "currentAccountsPayable": "18875307", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "382640622", "totalShareholderEquity": "420261924", "capitalLeaseObligations": "237512951", "otherCurrentLiabilities": "46781231", "totalCurrentLiabilities": "130925056", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "335660250", "cashAndShortTermInvestments": "94020373", "commonStockSharesOutstanding": "65009188", "intangibleAssetsExcludingGoodwill": "677791", "cashAndCashEquivalentsAtCarryingValue": "94020373", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12208328", "profitLoss": "None", "dividendPayout": "3186590", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2445872", "operatingCashflow": "28561719", "capitalExpenditures": "3937399", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2153240", "cashflowFromInvestment": "4322114", "stockBasedCompensation": "614419", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3186590", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-984235", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10507204", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 156689442, "cost_of_revenue": 145864010, "gross_profit": 10825432, "ebit": 3128189, "ebitda": 13725672, "pretax_income": -2900066, "tax_provision": null, "net_income": -2742116, "net_income_to_common": -2742116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59252910, "total_current_assets": 184008795, "total_assets": 915995446, "short_term_debt": 44938687, "long_term_debt": 104712469, "total_debt": 149651156, "total_liabilities": 456865133, "total_equity": 414353090, "shares_outstanding": 64042209, "goodwill_and_intangibles": 3884091 }, "cash_flow": { "operating_cash_flow": 14394977, "capital_expenditure": 1108716, "free_cash_flow": 15503693, "dividends_paid": 3206596, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143068, "ticker_id": 7595, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3128189", "ebitda": "13725672", "netIncome": "-2742116", "grossProfit": "10825432", "depreciation": "None", "totalRevenue": "156689442", "costOfRevenue": "145864010", "interestIncome": "291647", "incomeBeforeTax": "-2900066", "interestExpense": "6028255", "operatingIncome": "3653592", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5736608", "nonInterestIncome": "None", "operatingExpenses": "7171840", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145864010", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10597483", "sellingGeneralAndAdministrative": "7171840", "netIncomeFromContinuingOperations": "-2900066" }, "balance": { "goodwill": "3104800", "inventory": "38583748", "commonStock": "6539", "currentDebt": "None", "investments": "None", "totalAssets": "915995446", "longTermDebt": "104712469", "shortTermDebt": "44938687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "779291", "reportedCurrency": "USD", "retainedEarnings": "154612941", "totalLiabilities": "456865133", "otherCurrentAssets": "23486825", "totalCurrentAssets": "184008795", "currentLongTermDebt": "16656227", "longTermInvestments": "5787022", "shortTermInvestments": "None", "currentNetReceivables": "62685312", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731986651", "currentAccountsPayable": "18105355", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375794105", "totalShareholderEquity": "414353090", "capitalLeaseObligations": "11876032", "otherCurrentLiabilities": "44474629", "totalCurrentLiabilities": "126009715", "otherNonCurrentLiabilities": "217110667", "totalNonCurrentLiabilities": "330855418", "cashAndShortTermInvestments": "59252910", "commonStockSharesOutstanding": "64042209", "intangibleAssetsExcludingGoodwill": "779291", "cashAndCashEquivalentsAtCarryingValue": "59252910", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2900066", "profitLoss": "None", "dividendPayout": "3206596", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2551974", "operatingCashflow": "14394977", "capitalExpenditures": "1108716", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17139721", "cashflowFromInvestment": "-1951023", "stockBasedCompensation": "549181", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3206596", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1007101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10597483", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156689442, "cost_of_revenue": 145864010, "gross_profit": 10825432, "research_and_development": null, "selling_general_admin": 7171840, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3128189, "depreciation_amortisation": 10597483, "ebitda": 13725672, "interest_expense": 6028255, "interest_income": null, "other_non_operating": null, "pretax_income": -2900066, "tax_provision": null, "effective_tax_rate": null, "net_income": -2742116, "net_income_continuing_ops": -2900066, "net_income_to_common": -2742116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59252910, "short_term_investments": null, "net_receivables": 62685312, "inventory": 38583748, "other_current_assets": null, "total_current_assets": 184008795, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 779291, "goodwill_and_intangibles": 3884091, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 731986651, "total_assets": 915995446, "short_term_debt": 44938687, "accounts_payable": 18105355, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126009715, "long_term_debt": 104712469, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 330855418, "total_liabilities": 456865133, "total_debt": 149651156, "preferred_stock": null, "minority_interest": null, "retained_earnings": 154612941, "total_equity": 414353090, "shares_outstanding": 64042209, "operating_cash_flow": 14394977, "stock_based_compensation": 549181, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1108716, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1951023, "dividends_paid": 3206596, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17139721, "free_cash_flow": 15503693, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3128189", "ebitda": "13725672", "netIncome": "-2742116", "grossProfit": "10825432", "depreciation": "None", "totalRevenue": "156689442", "costOfRevenue": "145864010", "interestIncome": "291647", "incomeBeforeTax": "-2900066", "interestExpense": "6028255", "operatingIncome": "3653592", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5736608", "nonInterestIncome": "None", "operatingExpenses": "7171840", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145864010", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10597483", "sellingGeneralAndAdministrative": "7171840", "netIncomeFromContinuingOperations": "-2900066" }, "balance": { "goodwill": "3104800", "inventory": "38583748", "commonStock": "6539", "currentDebt": "None", "investments": "None", "totalAssets": "915995446", "longTermDebt": "104712469", "shortTermDebt": "44938687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "779291", "reportedCurrency": "USD", "retainedEarnings": "154612941", "totalLiabilities": "456865133", "otherCurrentAssets": "23486825", "totalCurrentAssets": "184008795", "currentLongTermDebt": "16656227", "longTermInvestments": "5787022", "shortTermInvestments": "None", "currentNetReceivables": "62685312", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731986651", "currentAccountsPayable": "18105355", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375794105", "totalShareholderEquity": "414353090", "capitalLeaseObligations": "11876032", "otherCurrentLiabilities": "44474629", "totalCurrentLiabilities": "126009715", "otherNonCurrentLiabilities": "217110667", "totalNonCurrentLiabilities": "330855418", "cashAndShortTermInvestments": "59252910", "commonStockSharesOutstanding": "64042209", "intangibleAssetsExcludingGoodwill": "779291", "cashAndCashEquivalentsAtCarryingValue": "59252910", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2900066", "profitLoss": "None", "dividendPayout": "3206596", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2551974", "operatingCashflow": "14394977", "capitalExpenditures": "1108716", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17139721", "cashflowFromInvestment": "-1951023", "stockBasedCompensation": "549181", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3206596", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1007101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10597483", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 122801886, "cost_of_revenue": 102677455, "gross_profit": 20124431, "ebit": 3947270, "ebitda": 13870762, "pretax_income": -2198674, "tax_provision": null, "net_income": -1980877, "net_income_to_common": -1980877, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63948677, "total_current_assets": 175902514, "total_assets": 917988805, "short_term_debt": 44811296, "long_term_debt": 108725464, "total_debt": 153536760, "total_liabilities": 450836089, "total_equity": 420802797, "shares_outstanding": 55044127, "goodwill_and_intangibles": 3998780 }, "cash_flow": { "operating_cash_flow": -4355819, "capital_expenditure": 460275, "free_cash_flow": -3895544, "dividends_paid": 6732470, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143069, "ticker_id": 7595, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3947270", "ebitda": "13870762", "netIncome": "-1980877", "grossProfit": "20124431", "depreciation": "None", "totalRevenue": "122801886", "costOfRevenue": "102677455", "interestIncome": "444378", "incomeBeforeTax": "-2198674", "interestExpense": "6145944", "operatingIncome": "2926446", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5701566", "nonInterestIncome": "None", "operatingExpenses": "17197985", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102677455", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9923492", "sellingGeneralAndAdministrative": "7274493", "netIncomeFromContinuingOperations": "-2198674" }, "balance": { "goodwill": "3104800", "inventory": "36031774", "commonStock": "6564", "currentDebt": "None", "investments": "None", "totalAssets": "917988805", "longTermDebt": "108725464", "shortTermDebt": "44811296", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "893980", "reportedCurrency": "USD", "retainedEarnings": "160604727", "totalLiabilities": "450836089", "otherCurrentAssets": "20211832", "totalCurrentAssets": "175902514", "currentLongTermDebt": "16616022", "longTermInvestments": "4395762", "shortTermInvestments": "None", "currentNetReceivables": "55710231", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742086290", "currentAccountsPayable": "14394602", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "386649996", "totalShareholderEquity": "420802797", "capitalLeaseObligations": "12577425", "otherCurrentLiabilities": "30500466", "totalCurrentLiabilities": "108997389", "otherNonCurrentLiabilities": "223379561", "totalNonCurrentLiabilities": "341838700", "cashAndShortTermInvestments": "63948677", "commonStockSharesOutstanding": "55044127", "intangibleAssetsExcludingGoodwill": "893980", "cashAndCashEquivalentsAtCarryingValue": "63948677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2198674", "profitLoss": "None", "dividendPayout": "6732470", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3183533", "operatingCashflow": "-4355819", "capitalExpenditures": "460275", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18040699", "cashflowFromInvestment": "-460275", "stockBasedCompensation": "1531600", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6732470", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9923492", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122801886, "cost_of_revenue": 102677455, "gross_profit": 20124431, "research_and_development": null, "selling_general_admin": 7274493, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3947270, "depreciation_amortisation": 9923492, "ebitda": 13870762, "interest_expense": 6145944, "interest_income": null, "other_non_operating": null, "pretax_income": -2198674, "tax_provision": null, "effective_tax_rate": null, "net_income": -1980877, "net_income_continuing_ops": -2198674, "net_income_to_common": -1980877, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63948677, "short_term_investments": null, "net_receivables": 55710231, "inventory": 36031774, "other_current_assets": null, "total_current_assets": 175902514, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 893980, "goodwill_and_intangibles": 3998780, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 742086290, "total_assets": 917988805, "short_term_debt": 44811296, "accounts_payable": 14394602, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108997389, "long_term_debt": 108725464, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341838700, "total_liabilities": 450836089, "total_debt": 153536760, "preferred_stock": null, "minority_interest": null, "retained_earnings": 160604727, "total_equity": 420802797, "shares_outstanding": 55044127, "operating_cash_flow": -4355819, "stock_based_compensation": 1531600, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 460275, "acquisitions": null, "other_investing": null, "investing_cash_flow": -460275, "dividends_paid": 6732470, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18040699, "free_cash_flow": -3895544, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3947270", "ebitda": "13870762", "netIncome": "-1980877", "grossProfit": "20124431", "depreciation": "None", "totalRevenue": "122801886", "costOfRevenue": "102677455", "interestIncome": "444378", "incomeBeforeTax": "-2198674", "interestExpense": "6145944", "operatingIncome": "2926446", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5701566", "nonInterestIncome": "None", "operatingExpenses": "17197985", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102677455", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9923492", "sellingGeneralAndAdministrative": "7274493", "netIncomeFromContinuingOperations": "-2198674" }, "balance": { "goodwill": "3104800", "inventory": "36031774", "commonStock": "6564", "currentDebt": "None", "investments": "None", "totalAssets": "917988805", "longTermDebt": "108725464", "shortTermDebt": "44811296", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "893980", "reportedCurrency": "USD", "retainedEarnings": "160604727", "totalLiabilities": "450836089", "otherCurrentAssets": "20211832", "totalCurrentAssets": "175902514", "currentLongTermDebt": "16616022", "longTermInvestments": "4395762", "shortTermInvestments": "None", "currentNetReceivables": "55710231", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742086290", "currentAccountsPayable": "14394602", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "386649996", "totalShareholderEquity": "420802797", "capitalLeaseObligations": "12577425", "otherCurrentLiabilities": "30500466", "totalCurrentLiabilities": "108997389", "otherNonCurrentLiabilities": "223379561", "totalNonCurrentLiabilities": "341838700", "cashAndShortTermInvestments": "63948677", "commonStockSharesOutstanding": "55044127", "intangibleAssetsExcludingGoodwill": "893980", "cashAndCashEquivalentsAtCarryingValue": "63948677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2198674", "profitLoss": "None", "dividendPayout": "6732470", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3183533", "operatingCashflow": "-4355819", "capitalExpenditures": "460275", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18040699", "cashflowFromInvestment": "-460275", "stockBasedCompensation": "1531600", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6732470", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9923492", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 147174777, "cost_of_revenue": 126092816, "gross_profit": 21081961, "ebit": 16442999, "ebitda": 24209489, "pretax_income": 12156255, "tax_provision": -617845, "net_income": 8435392, "net_income_to_common": 8435392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86805470, "total_current_assets": 191993893, "total_assets": 936457081, "short_term_debt": 44687050, "long_term_debt": 112720545, "total_debt": 157407595, "total_liabilities": 461792746, "total_equity": 427821619, "shares_outstanding": 46046044, "goodwill_and_intangibles": 4113469 }, "cash_flow": { "operating_cash_flow": 19283508, "capital_expenditure": 11741692, "free_cash_flow": 31025200, "dividends_paid": 4766100, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143070, "ticker_id": 7595, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16442999", "ebitda": "24209489", "netIncome": "8435392", "grossProfit": "21081961", "depreciation": "None", "totalRevenue": "147174777", "costOfRevenue": "126092816", "interestIncome": "588268", "incomeBeforeTax": "12156255", "interestExpense": "7389762", "operatingIncome": "14805048", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-617845", "reportedCurrency": "USD", "netInterestIncome": "-6801494", "nonInterestIncome": "None", "operatingExpenses": "6276913", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126092816", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7766490", "sellingGeneralAndAdministrative": "6276913", "netIncomeFromContinuingOperations": "9053237" }, "balance": { "goodwill": "3104800", "inventory": "32848241", "commonStock": "6498", "currentDebt": "None", "investments": "None", "totalAssets": "936457081", "longTermDebt": "112720545", "shortTermDebt": "44687050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1008669", "reportedCurrency": "USD", "retainedEarnings": "169155149", "totalLiabilities": "461792746", "otherCurrentAssets": "22616976", "totalCurrentAssets": "191993893", "currentLongTermDebt": "16576195", "longTermInvestments": "3751860", "shortTermInvestments": "None", "currentNetReceivables": "49723206", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744463188", "currentAccountsPayable": "47762582", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "397371685", "totalShareholderEquity": "427821619", "capitalLeaseObligations": "268074945", "otherCurrentLiabilities": "1210991", "totalCurrentLiabilities": "109108111", "otherNonCurrentLiabilities": "229530000", "totalNonCurrentLiabilities": "352684635", "cashAndShortTermInvestments": "86805470", "commonStockSharesOutstanding": "46046044", "intangibleAssetsExcludingGoodwill": "1008669", "cashAndCashEquivalentsAtCarryingValue": "86805470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9053237", "profitLoss": "None", "dividendPayout": "4766100", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-843941", "operatingCashflow": "19283508", "capitalExpenditures": "11741692", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15255867", "cashflowFromInvestment": "-10341692", "stockBasedCompensation": "475005", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4766100", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7766490", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147174777, "cost_of_revenue": 126092816, "gross_profit": 21081961, "research_and_development": null, "selling_general_admin": 6276913, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16442999, "depreciation_amortisation": 7766490, "ebitda": 24209489, "interest_expense": 7389762, "interest_income": null, "other_non_operating": null, "pretax_income": 12156255, "tax_provision": -617845, "effective_tax_rate": null, "net_income": 8435392, "net_income_continuing_ops": 9053237, "net_income_to_common": 8435392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86805470, "short_term_investments": null, "net_receivables": 49723206, "inventory": 32848241, "other_current_assets": null, "total_current_assets": 191993893, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 1008669, "goodwill_and_intangibles": 4113469, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 744463188, "total_assets": 936457081, "short_term_debt": 44687050, "accounts_payable": 47762582, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109108111, "long_term_debt": 112720545, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352684635, "total_liabilities": 461792746, "total_debt": 157407595, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169155149, "total_equity": 427821619, "shares_outstanding": 46046044, "operating_cash_flow": 19283508, "stock_based_compensation": 475005, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11741692, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10341692, "dividends_paid": 4766100, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15255867, "free_cash_flow": 31025200, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16442999", "ebitda": "24209489", "netIncome": "8435392", "grossProfit": "21081961", "depreciation": "None", "totalRevenue": "147174777", "costOfRevenue": "126092816", "interestIncome": "588268", "incomeBeforeTax": "12156255", "interestExpense": "7389762", "operatingIncome": "14805048", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-617845", "reportedCurrency": "USD", "netInterestIncome": "-6801494", "nonInterestIncome": "None", "operatingExpenses": "6276913", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126092816", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7766490", "sellingGeneralAndAdministrative": "6276913", "netIncomeFromContinuingOperations": "9053237" }, "balance": { "goodwill": "3104800", "inventory": "32848241", "commonStock": "6498", "currentDebt": "None", "investments": "None", "totalAssets": "936457081", "longTermDebt": "112720545", "shortTermDebt": "44687050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1008669", "reportedCurrency": "USD", "retainedEarnings": "169155149", "totalLiabilities": "461792746", "otherCurrentAssets": "22616976", "totalCurrentAssets": "191993893", "currentLongTermDebt": "16576195", "longTermInvestments": "3751860", "shortTermInvestments": "None", "currentNetReceivables": "49723206", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744463188", "currentAccountsPayable": "47762582", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "397371685", "totalShareholderEquity": "427821619", "capitalLeaseObligations": "268074945", "otherCurrentLiabilities": "1210991", "totalCurrentLiabilities": "109108111", "otherNonCurrentLiabilities": "229530000", "totalNonCurrentLiabilities": "352684635", "cashAndShortTermInvestments": "86805470", "commonStockSharesOutstanding": "46046044", "intangibleAssetsExcludingGoodwill": "1008669", "cashAndCashEquivalentsAtCarryingValue": "86805470", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9053237", "profitLoss": "None", "dividendPayout": "4766100", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-843941", "operatingCashflow": "19283508", "capitalExpenditures": "11741692", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15255867", "cashflowFromInvestment": "-10341692", "stockBasedCompensation": "475005", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4766100", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7766490", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 153115064, "cost_of_revenue": 132071986, "gross_profit": 21043078, "ebit": 10759223, "ebitda": 18478306, "pretax_income": 6057122, "tax_provision": null, "net_income": 5111040, "net_income_to_common": 5111040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93119521, "total_current_assets": 196239098, "total_assets": 749166675, "short_term_debt": 30775585000, "long_term_debt": 117014342, "total_debt": 30892599342, "total_liabilities": 416576943, "total_equity": 332589732, "shares_outstanding": 46011402, "goodwill_and_intangibles": 6206495200 }, "cash_flow": { "operating_cash_flow": 46389929, "capital_expenditure": 151092000, "free_cash_flow": 197481929, "dividends_paid": 13934854, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143072, "ticker_id": 7595, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10759223", "ebitda": "18478306", "netIncome": "5111040", "grossProfit": "21043078", "depreciation": "None", "totalRevenue": "153115064", "costOfRevenue": "132071986", "interestIncome": "1168205", "incomeBeforeTax": "6057122", "interestExpense": "4702101", "operatingIncome": "15001221", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3533896", "nonInterestIncome": "None", "operatingExpenses": "6041857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132071986", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7719083", "sellingGeneralAndAdministrative": "6041857", "netIncomeFromContinuingOperations": "6057122" }, "balance": { "goodwill": "3104800000", "inventory": "26742783", "commonStock": "4692", "currentDebt": "None", "investments": "None", "totalAssets": "749166675", "longTermDebt": "117014342", "shortTermDebt": "30775585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3101695200", "reportedCurrency": "USD", "retainedEarnings": "165417353", "totalLiabilities": "416576943", "otherCurrentAssets": "32219650", "totalCurrentAssets": "196239098", "currentLongTermDebt": "16536650", "longTermInvestments": "4970668", "shortTermInvestments": "93026401479", "currentNetReceivables": "44157144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552927577", "currentAccountsPayable": "11961040", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147789927", "totalShareholderEquity": "332589732", "capitalLeaseObligations": "155245762", "otherCurrentLiabilities": "49057501", "totalCurrentLiabilities": "95913537", "otherNonCurrentLiabilities": "16417366", "totalNonCurrentLiabilities": "320663406", "cashAndShortTermInvestments": "93119521", "commonStockSharesOutstanding": "46011402", "intangibleAssetsExcludingGoodwill": "3101695200", "cashAndCashEquivalentsAtCarryingValue": "93119521", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22700899", "profitLoss": "None", "dividendPayout": "13934854", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2147107", "operatingCashflow": "46389929", "capitalExpenditures": "151092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5054150", "cashflowFromInvestment": "-48213473", "stockBasedCompensation": "2311517", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13934854", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7594340", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153115064, "cost_of_revenue": 132071986, "gross_profit": 21043078, "research_and_development": null, "selling_general_admin": 6041857, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10759223, "depreciation_amortisation": 7719083, "ebitda": 18478306, "interest_expense": 4702101, "interest_income": null, "other_non_operating": null, "pretax_income": 6057122, "tax_provision": null, "effective_tax_rate": null, "net_income": 5111040, "net_income_continuing_ops": 6057122, "net_income_to_common": 5111040, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93119521, "short_term_investments": 93026401479, "net_receivables": 44157144000, "inventory": 26742783, "other_current_assets": null, "total_current_assets": 196239098, "net_ppe": null, "goodwill": 3104800000, "intangible_assets": 3101695200, "goodwill_and_intangibles": 6206495200, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552927577, "total_assets": 749166675, "short_term_debt": 30775585000, "accounts_payable": 11961040, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95913537, "long_term_debt": 117014342, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320663406, "total_liabilities": 416576943, "total_debt": 30892599342, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165417353, "total_equity": 332589732, "shares_outstanding": 46011402, "operating_cash_flow": 46389929, "stock_based_compensation": 2311517, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48213473, "dividends_paid": 13934854, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5054150, "free_cash_flow": 197481929, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10759223", "ebitda": "18478306", "netIncome": "5111040", "grossProfit": "21043078", "depreciation": "None", "totalRevenue": "153115064", "costOfRevenue": "132071986", "interestIncome": "1168205", "incomeBeforeTax": "6057122", "interestExpense": "4702101", "operatingIncome": "15001221", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3533896", "nonInterestIncome": "None", "operatingExpenses": "6041857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132071986", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7719083", "sellingGeneralAndAdministrative": "6041857", "netIncomeFromContinuingOperations": "6057122" }, "balance": { "goodwill": "3104800000", "inventory": "26742783", "commonStock": "4692", "currentDebt": "None", "investments": "None", "totalAssets": "749166675", "longTermDebt": "117014342", "shortTermDebt": "30775585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3101695200", "reportedCurrency": "USD", "retainedEarnings": "165417353", "totalLiabilities": "416576943", "otherCurrentAssets": "32219650", "totalCurrentAssets": "196239098", "currentLongTermDebt": "16536650", "longTermInvestments": "4970668", "shortTermInvestments": "93026401479", "currentNetReceivables": "44157144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552927577", "currentAccountsPayable": "11961040", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147789927", "totalShareholderEquity": "332589732", "capitalLeaseObligations": "155245762", "otherCurrentLiabilities": "49057501", "totalCurrentLiabilities": "95913537", "otherNonCurrentLiabilities": "16417366", "totalNonCurrentLiabilities": "320663406", "cashAndShortTermInvestments": "93119521", "commonStockSharesOutstanding": "46011402", "intangibleAssetsExcludingGoodwill": "3101695200", "cashAndCashEquivalentsAtCarryingValue": "93119521", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22700899", "profitLoss": "None", "dividendPayout": "13934854", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2147107", "operatingCashflow": "46389929", "capitalExpenditures": "151092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5054150", "cashflowFromInvestment": "-48213473", "stockBasedCompensation": "2311517", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13934854", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7594340", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 131497852, "cost_of_revenue": 118853930, "gross_profit": 12643922, "ebit": 7806283, "ebitda": 15259958, "pretax_income": 3993500, "tax_provision": 190770, "net_income": 3682775, "net_income_to_common": 3682775, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77946955, "total_current_assets": 181351241, "total_assets": 692920602, "short_term_debt": 33530352, "long_term_debt": 78474348, "total_debt": 112004700, "total_liabilities": 316111360, "total_equity": 331530453, "shares_outstanding": 46028902, "goodwill_and_intangibles": 4454841 }, "cash_flow": { "operating_cash_flow": 8956238, "capital_expenditure": 8935378, "free_cash_flow": 17891616, "dividends_paid": 4535071, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143073, "ticker_id": 7595, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7806283", "ebitda": "15259958", "netIncome": "3682775", "grossProfit": "12643922", "depreciation": "None", "totalRevenue": "131497852", "costOfRevenue": "118853930", "interestIncome": "785312", "incomeBeforeTax": "3993500", "interestExpense": "3812783", "operatingIncome": "7614226", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "190770", "reportedCurrency": "USD", "netInterestIncome": "-3027471", "nonInterestIncome": "None", "operatingExpenses": "5029696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118853930", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7453675", "sellingGeneralAndAdministrative": "5029696", "netIncomeFromContinuingOperations": "3993500" }, "balance": { "goodwill": "3104800", "inventory": "28889890", "commonStock": "4692", "currentDebt": "None", "investments": "None", "totalAssets": "692920602", "longTermDebt": "78474348", "shortTermDebt": "33530352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1350041", "reportedCurrency": "USD", "retainedEarnings": "165003909", "totalLiabilities": "316111360", "otherCurrentAssets": "21737708", "totalCurrentAssets": "181351241", "currentLongTermDebt": "12049931", "longTermInvestments": "4636080", "shortTermInvestments": "None", "currentNetReceivables": "52776688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511569361", "currentAccountsPayable": "12020777", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "249040635", "totalShareholderEquity": "331530453", "capitalLeaseObligations": "158516356", "otherCurrentLiabilities": "28354159", "totalCurrentLiabilities": "83969385", "otherNonCurrentLiabilities": "16631692", "totalNonCurrentLiabilities": "232141975", "cashAndShortTermInvestments": "77946955", "commonStockSharesOutstanding": "46028902", "intangibleAssetsExcludingGoodwill": "1350041", "cashAndCashEquivalentsAtCarryingValue": "77946955", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3682775", "profitLoss": "None", "dividendPayout": "4535071", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6738246", "operatingCashflow": "8956238", "capitalExpenditures": "8935378", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15947156", "cashflowFromInvestment": "-10935382", "stockBasedCompensation": "528673", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4535071", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7453675", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131497852, "cost_of_revenue": 118853930, "gross_profit": 12643922, "research_and_development": null, "selling_general_admin": 5029696, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7806283, "depreciation_amortisation": 7453675, "ebitda": 15259958, "interest_expense": 3812783, "interest_income": null, "other_non_operating": null, "pretax_income": 3993500, "tax_provision": 190770, "effective_tax_rate": null, "net_income": 3682775, "net_income_continuing_ops": 3993500, "net_income_to_common": 3682775, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77946955, "short_term_investments": null, "net_receivables": 52776688, "inventory": 28889890, "other_current_assets": null, "total_current_assets": 181351241, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 1350041, "goodwill_and_intangibles": 4454841, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 511569361, "total_assets": 692920602, "short_term_debt": 33530352, "accounts_payable": 12020777, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83969385, "long_term_debt": 78474348, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232141975, "total_liabilities": 316111360, "total_debt": 112004700, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165003909, "total_equity": 331530453, "shares_outstanding": 46028902, "operating_cash_flow": 8956238, "stock_based_compensation": 528673, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8935378, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10935382, "dividends_paid": 4535071, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15947156, "free_cash_flow": 17891616, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7806283", "ebitda": "15259958", "netIncome": "3682775", "grossProfit": "12643922", "depreciation": "None", "totalRevenue": "131497852", "costOfRevenue": "118853930", "interestIncome": "785312", "incomeBeforeTax": "3993500", "interestExpense": "3812783", "operatingIncome": "7614226", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "190770", "reportedCurrency": "USD", "netInterestIncome": "-3027471", "nonInterestIncome": "None", "operatingExpenses": "5029696", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118853930", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7453675", "sellingGeneralAndAdministrative": "5029696", "netIncomeFromContinuingOperations": "3993500" }, "balance": { "goodwill": "3104800", "inventory": "28889890", "commonStock": "4692", "currentDebt": "None", "investments": "None", "totalAssets": "692920602", "longTermDebt": "78474348", "shortTermDebt": "33530352", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1350041", "reportedCurrency": "USD", "retainedEarnings": "165003909", "totalLiabilities": "316111360", "otherCurrentAssets": "21737708", "totalCurrentAssets": "181351241", "currentLongTermDebt": "12049931", "longTermInvestments": "4636080", "shortTermInvestments": "None", "currentNetReceivables": "52776688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511569361", "currentAccountsPayable": "12020777", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "249040635", "totalShareholderEquity": "331530453", "capitalLeaseObligations": "158516356", "otherCurrentLiabilities": "28354159", "totalCurrentLiabilities": "83969385", "otherNonCurrentLiabilities": "16631692", "totalNonCurrentLiabilities": "232141975", "cashAndShortTermInvestments": "77946955", "commonStockSharesOutstanding": "46028902", "intangibleAssetsExcludingGoodwill": "1350041", "cashAndCashEquivalentsAtCarryingValue": "77946955", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3682775", "profitLoss": "None", "dividendPayout": "4535071", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6738246", "operatingCashflow": "8956238", "capitalExpenditures": "8935378", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15947156", "cashflowFromInvestment": "-10935382", "stockBasedCompensation": "528673", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4535071", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7453675", "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": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 104748553, "cost_of_revenue": 86442431, "gross_profit": 18306122, "ebit": 17331466, "ebitda": 24767939, "pretax_income": 12665634, "tax_provision": 1806557, "net_income": 11674176, "net_income_to_common": 11674176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95873255, "total_current_assets": 195557103, "total_assets": 703305074, "short_term_debt": 51643998, "long_term_debt": 65929536, "total_debt": 117573534, "total_liabilities": 323999422, "total_equity": 332004254, "shares_outstanding": 45914772, "goodwill_and_intangibles": 4668352 }, "cash_flow": { "operating_cash_flow": 8999281, "capital_expenditure": 203618, "free_cash_flow": 9202899, "dividends_paid": 4874127, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143074, "ticker_id": 7595, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17331466", "ebitda": "24767939", "netIncome": "11674176", "grossProfit": "18306122", "depreciation": "None", "totalRevenue": "104748553", "costOfRevenue": "86442431", "interestIncome": "875084", "incomeBeforeTax": "12665634", "interestExpense": "4665832", "operatingIncome": "11028119", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1806557", "reportedCurrency": "USD", "netInterestIncome": "-3790748", "nonInterestIncome": "None", "operatingExpenses": "7278003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86442431", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7436473", "sellingGeneralAndAdministrative": "7278003", "netIncomeFromContinuingOperations": "12665634" }, "balance": { "goodwill": "3104800", "inventory": "22151644", "commonStock": "4685", "currentDebt": "None", "investments": "None", "totalAssets": "703305074", "longTermDebt": "65929536", "shortTermDebt": "51643998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1563552", "reportedCurrency": "USD", "retainedEarnings": "166006383", "totalLiabilities": "323999422", "otherCurrentAssets": "24144640", "totalCurrentAssets": "195557103", "currentLongTermDebt": "29999163", "longTermInvestments": "4172311", "shortTermInvestments": "10000000", "currentNetReceivables": "53387564", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507747971", "currentAccountsPayable": "11027318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257554352", "totalShareholderEquity": "332004254", "capitalLeaseObligations": "161625653", "otherCurrentLiabilities": "22892804", "totalCurrentLiabilities": "99337426", "otherNonCurrentLiabilities": "18751642", "totalNonCurrentLiabilities": "224661996", "cashAndShortTermInvestments": "95873255", "commonStockSharesOutstanding": "45914772", "intangibleAssetsExcludingGoodwill": "1563552", "cashAndCashEquivalentsAtCarryingValue": "95873255", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12665634", "profitLoss": "None", "dividendPayout": "4874127", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5595378", "operatingCashflow": "8999281", "capitalExpenditures": "203618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11960274", "cashflowFromInvestment": "-203618", "stockBasedCompensation": "1138677", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4874127", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7436473", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104748553, "cost_of_revenue": 86442431, "gross_profit": 18306122, "research_and_development": null, "selling_general_admin": 7278003, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17331466, "depreciation_amortisation": 7436473, "ebitda": 24767939, "interest_expense": 4665832, "interest_income": null, "other_non_operating": null, "pretax_income": 12665634, "tax_provision": 1806557, "effective_tax_rate": null, "net_income": 11674176, "net_income_continuing_ops": 12665634, "net_income_to_common": 11674176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95873255, "short_term_investments": 10000000, "net_receivables": 53387564, "inventory": 22151644, "other_current_assets": null, "total_current_assets": 195557103, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 1563552, "goodwill_and_intangibles": 4668352, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507747971, "total_assets": 703305074, "short_term_debt": 51643998, "accounts_payable": 11027318, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99337426, "long_term_debt": 65929536, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224661996, "total_liabilities": 323999422, "total_debt": 117573534, "preferred_stock": null, "minority_interest": null, "retained_earnings": 166006383, "total_equity": 332004254, "shares_outstanding": 45914772, "operating_cash_flow": 8999281, "stock_based_compensation": 1138677, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203618, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203618, "dividends_paid": 4874127, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11960274, "free_cash_flow": 9202899, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17331466", "ebitda": "24767939", "netIncome": "11674176", "grossProfit": "18306122", "depreciation": "None", "totalRevenue": "104748553", "costOfRevenue": "86442431", "interestIncome": "875084", "incomeBeforeTax": "12665634", "interestExpense": "4665832", "operatingIncome": "11028119", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1806557", "reportedCurrency": "USD", "netInterestIncome": "-3790748", "nonInterestIncome": "None", "operatingExpenses": "7278003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86442431", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7436473", "sellingGeneralAndAdministrative": "7278003", "netIncomeFromContinuingOperations": "12665634" }, "balance": { "goodwill": "3104800", "inventory": "22151644", "commonStock": "4685", "currentDebt": "None", "investments": "None", "totalAssets": "703305074", "longTermDebt": "65929536", "shortTermDebt": "51643998", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1563552", "reportedCurrency": "USD", "retainedEarnings": "166006383", "totalLiabilities": "323999422", "otherCurrentAssets": "24144640", "totalCurrentAssets": "195557103", "currentLongTermDebt": "29999163", "longTermInvestments": "4172311", "shortTermInvestments": "10000000", "currentNetReceivables": "53387564", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507747971", "currentAccountsPayable": "11027318", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257554352", "totalShareholderEquity": "332004254", "capitalLeaseObligations": "161625653", "otherCurrentLiabilities": "22892804", "totalCurrentLiabilities": "99337426", "otherNonCurrentLiabilities": "18751642", "totalNonCurrentLiabilities": "224661996", "cashAndShortTermInvestments": "95873255", "commonStockSharesOutstanding": "45914772", "intangibleAssetsExcludingGoodwill": "1563552", "cashAndCashEquivalentsAtCarryingValue": "95873255", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12665634", "profitLoss": "None", "dividendPayout": "4874127", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5595378", "operatingCashflow": "8999281", "capitalExpenditures": "203618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11960274", "cashflowFromInvestment": "-203618", "stockBasedCompensation": "1138677", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4874127", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7436473", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 131876917, "cost_of_revenue": 115089462, "gross_profit": 16787455, "ebit": 5912879, "ebitda": 13436924, "pretax_income": 2640050, "tax_provision": 400000, "net_income": 1136202, "net_income_to_common": 1136202, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99037866, "total_current_assets": 191825879, "total_assets": 705179968, "short_term_debt": 52721850, "long_term_debt": 68446309, "total_debt": 121168159, "total_liabilities": 334984035, "total_equity": 323885993, "shares_outstanding": 45392225, "goodwill_and_intangibles": 4881863 }, "cash_flow": { "operating_cash_flow": 23904708, "capital_expenditure": 46689, "free_cash_flow": 23951397, "dividends_paid": 4485326, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143075, "ticker_id": 7595, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5912879", "ebitda": "13436924", "netIncome": "1136202", "grossProfit": "16787455", "depreciation": "None", "totalRevenue": "131876917", "costOfRevenue": "115089462", "interestIncome": "704220", "incomeBeforeTax": "2640050", "interestExpense": "3734979", "operatingIncome": "10555216", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-3030759", "nonInterestIncome": "None", "operatingExpenses": "6232239", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115089462", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7524045", "sellingGeneralAndAdministrative": "5665924", "netIncomeFromContinuingOperations": "2177900" }, "balance": { "goodwill": "3104800", "inventory": "16556266", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "705179968", "longTermDebt": "68446309", "shortTermDebt": "52721850", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1777063", "reportedCurrency": "USD", "retainedEarnings": "159026799", "totalLiabilities": "334984035", "otherCurrentAssets": "22562650", "totalCurrentAssets": "191825879", "currentLongTermDebt": "30751726", "longTermInvestments": "3813232", "shortTermInvestments": "10206500", "currentNetReceivables": "53669097", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513354089", "currentAccountsPayable": "6277693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264435026", "totalShareholderEquity": "323885993", "capitalLeaseObligations": "165236991", "otherCurrentLiabilities": "30704890", "totalCurrentLiabilities": "105334319", "otherNonCurrentLiabilities": "17936540", "totalNonCurrentLiabilities": "229649716", "cashAndShortTermInvestments": "99037866", "commonStockSharesOutstanding": "45392225", "intangibleAssetsExcludingGoodwill": "1777063", "cashAndCashEquivalentsAtCarryingValue": "99037866", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2177900", "profitLoss": "None", "dividendPayout": "4485326", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9790964", "operatingCashflow": "23904708", "capitalExpenditures": "46689", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21259788", "cashflowFromInvestment": "9034726", "stockBasedCompensation": "694293", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4485326", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "127283", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7524045", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131876917, "cost_of_revenue": 115089462, "gross_profit": 16787455, "research_and_development": null, "selling_general_admin": 5665924, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5912879, "depreciation_amortisation": 7524045, "ebitda": 13436924, "interest_expense": 3734979, "interest_income": null, "other_non_operating": null, "pretax_income": 2640050, "tax_provision": 400000, "effective_tax_rate": null, "net_income": 1136202, "net_income_continuing_ops": 2177900, "net_income_to_common": 1136202, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99037866, "short_term_investments": 10206500, "net_receivables": 53669097, "inventory": 16556266, "other_current_assets": null, "total_current_assets": 191825879, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 1777063, "goodwill_and_intangibles": 4881863, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 513354089, "total_assets": 705179968, "short_term_debt": 52721850, "accounts_payable": 6277693, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105334319, "long_term_debt": 68446309, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229649716, "total_liabilities": 334984035, "total_debt": 121168159, "preferred_stock": null, "minority_interest": null, "retained_earnings": 159026799, "total_equity": 323885993, "shares_outstanding": 45392225, "operating_cash_flow": 23904708, "stock_based_compensation": 694293, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46689, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9034726, "dividends_paid": 4485326, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21259788, "free_cash_flow": 23951397, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5912879", "ebitda": "13436924", "netIncome": "1136202", "grossProfit": "16787455", "depreciation": "None", "totalRevenue": "131876917", "costOfRevenue": "115089462", "interestIncome": "704220", "incomeBeforeTax": "2640050", "interestExpense": "3734979", "operatingIncome": "10555216", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-3030759", "nonInterestIncome": "None", "operatingExpenses": "6232239", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115089462", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7524045", "sellingGeneralAndAdministrative": "5665924", "netIncomeFromContinuingOperations": "2177900" }, "balance": { "goodwill": "3104800", "inventory": "16556266", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "705179968", "longTermDebt": "68446309", "shortTermDebt": "52721850", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1777063", "reportedCurrency": "USD", "retainedEarnings": "159026799", "totalLiabilities": "334984035", "otherCurrentAssets": "22562650", "totalCurrentAssets": "191825879", "currentLongTermDebt": "30751726", "longTermInvestments": "3813232", "shortTermInvestments": "10206500", "currentNetReceivables": "53669097", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513354089", "currentAccountsPayable": "6277693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264435026", "totalShareholderEquity": "323885993", "capitalLeaseObligations": "165236991", "otherCurrentLiabilities": "30704890", "totalCurrentLiabilities": "105334319", "otherNonCurrentLiabilities": "17936540", "totalNonCurrentLiabilities": "229649716", "cashAndShortTermInvestments": "99037866", "commonStockSharesOutstanding": "45392225", "intangibleAssetsExcludingGoodwill": "1777063", "cashAndCashEquivalentsAtCarryingValue": "99037866", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2177900", "profitLoss": "None", "dividendPayout": "4485326", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9790964", "operatingCashflow": "23904708", "capitalExpenditures": "46689", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21259788", "cashflowFromInvestment": "9034726", "stockBasedCompensation": "694293", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4485326", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "127283", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7524045", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 135616188, "cost_of_revenue": 110404858, "gross_profit": 25211330, "ebit": 24805986, "ebitda": 32898481, "pretax_income": 20190102, "tax_provision": 5725056, "net_income": 18868291, "net_income_to_common": 18868291, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87358220, "total_current_assets": 198484437, "total_assets": 728593910, "short_term_debt": 58136217, "long_term_debt": 70953795, "total_debt": 129090012, "total_liabilities": 351216115, "total_equity": 326709553, "shares_outstanding": 45081668, "goodwill_and_intangibles": 5117040 }, "cash_flow": { "operating_cash_flow": 16303159, "capital_expenditure": 177830, "free_cash_flow": 16480989, "dividends_paid": 4485315, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143077, "ticker_id": 7595, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24805986", "ebitda": "32898481", "netIncome": "18868291", "grossProfit": "25211330", "depreciation": "None", "totalRevenue": "135616188", "costOfRevenue": "110404858", "interestIncome": "775504", "incomeBeforeTax": "20190102", "interestExpense": "4615884", "operatingIncome": "19711209", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5725056", "reportedCurrency": "USD", "netInterestIncome": "-3840380", "nonInterestIncome": "None", "operatingExpenses": "5500121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110404858", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8092495", "sellingGeneralAndAdministrative": "5500121", "netIncomeFromContinuingOperations": "20190102" }, "balance": { "goodwill": "3104800", "inventory": "26347230", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "728593910", "longTermDebt": "70953795", "shortTermDebt": "58136217", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2012240", "reportedCurrency": "USD", "retainedEarnings": "162544652", "totalLiabilities": "351216115", "otherCurrentAssets": "22954479", "totalCurrentAssets": "198484437", "currentLongTermDebt": "31505463", "longTermInvestments": "4060762", "shortTermInvestments": "17522503", "currentNetReceivables": "61824508", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530109473", "currentAccountsPayable": "9321153", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275564170", "totalShareholderEquity": "326709553", "capitalLeaseObligations": "173104912", "otherCurrentLiabilities": "34031278", "totalCurrentLiabilities": "115285974", "otherNonCurrentLiabilities": "18502188", "totalNonCurrentLiabilities": "235930141", "cashAndShortTermInvestments": "87358220", "commonStockSharesOutstanding": "45081668", "intangibleAssetsExcludingGoodwill": "2012240", "cashAndCashEquivalentsAtCarryingValue": "87358220", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20190102", "profitLoss": "None", "dividendPayout": "4485315", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1104979", "operatingCashflow": "16303159", "capitalExpenditures": "177830", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11902073", "cashflowFromInvestment": "-1338726", "stockBasedCompensation": "270007", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4485315", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8092495", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135616188, "cost_of_revenue": 110404858, "gross_profit": 25211330, "research_and_development": null, "selling_general_admin": 5500121, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24805986, "depreciation_amortisation": 8092495, "ebitda": 32898481, "interest_expense": 4615884, "interest_income": null, "other_non_operating": null, "pretax_income": 20190102, "tax_provision": 5725056, "effective_tax_rate": null, "net_income": 18868291, "net_income_continuing_ops": 20190102, "net_income_to_common": 18868291, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87358220, "short_term_investments": 17522503, "net_receivables": 61824508, "inventory": 26347230, "other_current_assets": null, "total_current_assets": 198484437, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 2012240, "goodwill_and_intangibles": 5117040, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 530109473, "total_assets": 728593910, "short_term_debt": 58136217, "accounts_payable": 9321153, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115285974, "long_term_debt": 70953795, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 235930141, "total_liabilities": 351216115, "total_debt": 129090012, "preferred_stock": null, "minority_interest": null, "retained_earnings": 162544652, "total_equity": 326709553, "shares_outstanding": 45081668, "operating_cash_flow": 16303159, "stock_based_compensation": 270007, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177830, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1338726, "dividends_paid": 4485315, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11902073, "free_cash_flow": 16480989, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24805986", "ebitda": "32898481", "netIncome": "18868291", "grossProfit": "25211330", "depreciation": "None", "totalRevenue": "135616188", "costOfRevenue": "110404858", "interestIncome": "775504", "incomeBeforeTax": "20190102", "interestExpense": "4615884", "operatingIncome": "19711209", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5725056", "reportedCurrency": "USD", "netInterestIncome": "-3840380", "nonInterestIncome": "None", "operatingExpenses": "5500121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110404858", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8092495", "sellingGeneralAndAdministrative": "5500121", "netIncomeFromContinuingOperations": "20190102" }, "balance": { "goodwill": "3104800", "inventory": "26347230", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "728593910", "longTermDebt": "70953795", "shortTermDebt": "58136217", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2012240", "reportedCurrency": "USD", "retainedEarnings": "162544652", "totalLiabilities": "351216115", "otherCurrentAssets": "22954479", "totalCurrentAssets": "198484437", "currentLongTermDebt": "31505463", "longTermInvestments": "4060762", "shortTermInvestments": "17522503", "currentNetReceivables": "61824508", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530109473", "currentAccountsPayable": "9321153", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275564170", "totalShareholderEquity": "326709553", "capitalLeaseObligations": "173104912", "otherCurrentLiabilities": "34031278", "totalCurrentLiabilities": "115285974", "otherNonCurrentLiabilities": "18502188", "totalNonCurrentLiabilities": "235930141", "cashAndShortTermInvestments": "87358220", "commonStockSharesOutstanding": "45081668", "intangibleAssetsExcludingGoodwill": "2012240", "cashAndCashEquivalentsAtCarryingValue": "87358220", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20190102", "profitLoss": "None", "dividendPayout": "4485315", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1104979", "operatingCashflow": "16303159", "capitalExpenditures": "177830", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11902073", "cashflowFromInvestment": "-1338726", "stockBasedCompensation": "270007", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4485315", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8092495", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "income_statement": { "revenue": 118075654, "cost_of_revenue": 104297723, "gross_profit": 13777931, "ebit": 7797915, "ebitda": 14924910, "pretax_income": 2766858, "tax_provision": 3391564, "net_income": 2844540, "net_income_to_common": 2844540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84295860, "total_current_assets": 186930346, "total_assets": 724572865, "short_term_debt": 48682827, "long_term_debt": 73441002, "total_debt": 122123829, "total_liabilities": 363001134, "total_equity": 312225300, "shares_outstanding": 45127972, "goodwill_and_intangibles": 5355900 }, "cash_flow": { "operating_cash_flow": 2007760, "capital_expenditure": 26964234, "free_cash_flow": 28971994, "dividends_paid": 4485321, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143078, "ticker_id": 7595, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:40:21.116691+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7797915", "ebitda": "14924910", "netIncome": "2844540", "grossProfit": "13777931", "depreciation": "None", "totalRevenue": "118075654", "costOfRevenue": "104297723", "interestIncome": "1042564", "incomeBeforeTax": "2766858", "interestExpense": "5031057", "operatingIncome": "7854772", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3391564", "reportedCurrency": "USD", "netInterestIncome": "-3083156", "nonInterestIncome": "None", "operatingExpenses": "5923159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32318000", "otherNonOperatingIncome": "5414000", "costofGoodsAndServicesSold": "104297723", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7126995", "sellingGeneralAndAdministrative": "5923159", "netIncomeFromContinuingOperations": "49678000" }, "balance": { "goodwill": "3104800", "inventory": "27452209", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "724572865", "longTermDebt": "73441002", "shortTermDebt": "48682827", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2251100", "reportedCurrency": "USD", "retainedEarnings": "148330406", "totalLiabilities": "363001134", "otherCurrentAssets": "25236180", "totalCurrentAssets": "186930346", "currentLongTermDebt": "32259599", "longTermInvestments": "211361000", "shortTermInvestments": "17143883", "currentNetReceivables": "49946097", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537642519", "currentAccountsPayable": "14545982", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157566000", "shortLongTermDebtTotal": "282751235", "totalShareholderEquity": "312225300", "capitalLeaseObligations": "177050634", "otherCurrentLiabilities": "32968862", "totalCurrentLiabilities": "110697736", "otherNonCurrentLiabilities": "102947000", "totalNonCurrentLiabilities": "252303398", "cashAndShortTermInvestments": "84295860", "commonStockSharesOutstanding": "45127972", "intangibleAssetsExcludingGoodwill": "2251100", "cashAndCashEquivalentsAtCarryingValue": "84295860", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2766858", "profitLoss": "None", "dividendPayout": "4485321", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-717930", "operatingCashflow": "2007760", "capitalExpenditures": "26964234", "changeInReceivables": "-16713000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14388756", "cashflowFromInvestment": "-58153000", "stockBasedCompensation": "267073", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4485321", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64824000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7126995", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118075654, "cost_of_revenue": 104297723, "gross_profit": 13777931, "research_and_development": 32318000, "selling_general_admin": 5923159, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7797915, "depreciation_amortisation": 7126995, "ebitda": 14924910, "interest_expense": 5031057, "interest_income": null, "other_non_operating": null, "pretax_income": 2766858, "tax_provision": 3391564, "effective_tax_rate": null, "net_income": 2844540, "net_income_continuing_ops": 49678000, "net_income_to_common": 2844540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84295860, "short_term_investments": 17143883, "net_receivables": 49946097, "inventory": 27452209, "other_current_assets": null, "total_current_assets": 186930346, "net_ppe": null, "goodwill": 3104800, "intangible_assets": 2251100, "goodwill_and_intangibles": 5355900, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537642519, "total_assets": 724572865, "short_term_debt": 48682827, "accounts_payable": 14545982, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110697736, "long_term_debt": 73441002, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252303398, "total_liabilities": 363001134, "total_debt": 122123829, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148330406, "total_equity": 312225300, "shares_outstanding": 45127972, "operating_cash_flow": 2007760, "stock_based_compensation": 267073, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26964234, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58153000, "dividends_paid": 4485321, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14388756, "free_cash_flow": 28971994, "net_change_in_cash": -64824000 }, "raw_data": { "income": { "ebit": "7797915", "ebitda": "14924910", "netIncome": "2844540", "grossProfit": "13777931", "depreciation": "None", "totalRevenue": "118075654", "costOfRevenue": "104297723", "interestIncome": "1042564", "incomeBeforeTax": "2766858", "interestExpense": "5031057", "operatingIncome": "7854772", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3391564", "reportedCurrency": "USD", "netInterestIncome": "-3083156", "nonInterestIncome": "None", "operatingExpenses": "5923159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32318000", "otherNonOperatingIncome": "5414000", "costofGoodsAndServicesSold": "104297723", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7126995", "sellingGeneralAndAdministrative": "5923159", "netIncomeFromContinuingOperations": "49678000" }, "balance": { "goodwill": "3104800", "inventory": "27452209", "commonStock": "4648", "currentDebt": "None", "investments": "None", "totalAssets": "724572865", "longTermDebt": "73441002", "shortTermDebt": "48682827", "treasuryStock": "-41284000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2251100", "reportedCurrency": "USD", "retainedEarnings": "148330406", "totalLiabilities": "363001134", "otherCurrentAssets": "25236180", "totalCurrentAssets": "186930346", "currentLongTermDebt": "32259599", "longTermInvestments": "211361000", "shortTermInvestments": "17143883", "currentNetReceivables": "49946097", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537642519", "currentAccountsPayable": "14545982", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157566000", "shortLongTermDebtTotal": "282751235", "totalShareholderEquity": "312225300", "capitalLeaseObligations": "177050634", "otherCurrentLiabilities": "32968862", "totalCurrentLiabilities": "110697736", "otherNonCurrentLiabilities": "102947000", "totalNonCurrentLiabilities": "252303398", "cashAndShortTermInvestments": "84295860", "commonStockSharesOutstanding": "45127972", "intangibleAssetsExcludingGoodwill": "2251100", "cashAndCashEquivalentsAtCarryingValue": "84295860", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2766858", "profitLoss": "None", "dividendPayout": "4485321", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-717930", "operatingCashflow": "2007760", "capitalExpenditures": "26964234", "changeInReceivables": "-16713000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14388756", "cashflowFromInvestment": "-58153000", "stockBasedCompensation": "267073", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4485321", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64824000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7126995", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }