{ "ticker": { "uuid": "b8fef79c-7745-4eb4-859b-6a2f8bfa2ecb", "symbol": "ORN", "name": "Orion Group Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/b8fef79c-7745-4eb4-859b-6a2f8bfa2ecb/", "api_url": "https://sharemaestro.com/factors/api/tickers/b8fef79c-7745-4eb4-859b-6a2f8bfa2ecb/" }, "ticker_metadata": { "id": 3032, "uuid": "b8fef79c-7745-4eb4-859b-6a2f8bfa2ecb", "symbol": "ORN", "name": "Orion Group Holdings Inc", "asset_type": "equity", "market_cap": 556995000, "stock_exchange_id": 3, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Orion Group Holdings, Inc. is a construction company specializing in the construction, industrial and infrastructure sectors in the continental United States, Alaska, Canada and the Caribbean Basin. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b8fef79c-7745-4eb4-859b-6a2f8bfa2ecb", "symbol": "ORN", "name": "Orion Group Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/b8fef79c-7745-4eb4-859b-6a2f8bfa2ecb/", "api_url": "https://sharemaestro.com/factors/api/tickers/b8fef79c-7745-4eb4-859b-6a2f8bfa2ecb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.14, "quality": 0.21, "momentum": 0.85, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 13.63, "market_cap": 547014902.65, "pe_ratio": 63.6878, "earnings_yield": 0.0157, "ebitda_to_ev": 0.0609, "shareholder_yield": 0, "roe": 0.0515, "piotroski_f_score": 7, "momentum_12_1": 0.6196, "volatility_252d": 0.5655 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:07.258646+00:00", "batch_id": "" }, "size": { "price_close": 13.63, "market_cap": 547014902.65, "market_cap_usd": 547014902.65, "enterprise_value": 623643902.65, "shares_outstanding": 40133155, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 63.6878, "pb_ratio": 3.2821, "ptbv_ratio": 4.3897, "ps_ratio": 0.6217, "pcf_ratio": 15.0139, "pfcf_ratio": 7.3093, "ev_ebitda": 16.4208, "ev_ebit": 52.306, "ev_sales": 0.7088, "ev_fcf": 8.3333, "earnings_yield": 0.0157, "fcf_yield": 0.12, "price_to_sales": 0.6217, "price_to_book": 3.2821, "price_to_cashflow": 15.0139, "ebitda_to_ev": 0.0609, "sales_yield": 1.4109 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1233, "operating_margin": 0.0136, "net_margin": 0.0098, "ebitda_margin": 0.0432, "fcf_margin": 0.0851, "roe": 0.0515, "roa": 0.0179, "roic": 0.0368, "roc_greenblatt": null, "asset_turnover": 1.838, "cash_conversion": 8.7132, "accruals_ratio": -0.0582, "sbc_to_revenue": 0.0067, "piotroski_f_score": 7, "altman_z_score": 2.9977, "earnings_stability_5y": 2.9316, "revenue_stability_5y": 0.1078, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2266, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8723, "net_debt_to_ebitda": 2.0177, "debt_to_assets": 0.1731, "interest_coverage": 0.6421, "current_ratio": 1.4115, "quick_ratio": 1.3966, "net_debt": 76629000, "local_beta": 0.0017, "volatility_252d": 0.5655, "volatility_60d": 1.2003, "max_drawdown_12m": -0.2969, "risk_adjusted_momentum": 1.0956 }, "growth": { "revenue_growth_1y": 0.0674, "revenue_growth_3y_cagr": 0.0443, "revenue_growth_5y_cagr": 0.0372, "eps_growth_1y": 1.864, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.3423, "fcf_growth_1y": 0.4033, "book_value_growth_1y": -0.0739, "revenue_growth": 0.0674, "earnings_growth": 1.864 }, "momentum": { "price_return_1m": -0.0852, "price_return_3m": 0.169, "price_return_6m": 0.3272, "price_return_9m": 0.7982, "price_return_12m": 0.4815, "price_return_12m_ex1m": 0.6196, "momentum_6m": 0.3272, "momentum_12m": 0.4815, "momentum_12_1": 0.6196, "distance_from_52w_high": -0.0938, "distance_from_52w_low": 1.0193, "relative_strength": 0.3816 }, "raw_ttm": { "revenue_ttm": 879907000, "gross_profit_ttm": 108478000, "ebit_ttm": 11923000, "ebitda_ttm": 37979000, "net_income_ttm": 8589000, "eps_diluted_ttm": 0.214, "operating_cash_flow_ttm": 36434000, "capital_expenditure_ttm": 38404000, "fcf_ttm": 74838000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18568000, "cash_and_equivalents": 6254000, "total_current_assets": 261421000, "total_current_liabilities": 185208000, "net_ppe": null, "total_assets": 478723000, "total_debt": 82883000, "total_equity": 166668000, "net_working_capital": 86506000, "book_value_per_share": 4.1529, "retained_earnings": -56516000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 124612000, "tangible_book_per_share": 3.105 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 89, "rank_pb": 67, "rank_ptbv": 65, "rank_ps": 18, "rank_pcf": 65, "rank_ev_ebitda": 68, "rank_ev_ebit": 92, "rank_earnings_yield": 89, "rank_fcf_yield": 33, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 60, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 91, "rank_fcf_margin": 73, "rank_piotroski": 19, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 23 }, "composites": { "value_composite": 86, "quality_composite": 79, "momentum_composite": 15, "growth_composite": 69, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.1715, "os_score": 0.17, "value_percentile": 0.14, "quality_percentile": 0.21, "momentum_percentile": 0.85, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4696, "ticker_id": 3032, "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": "2026-06-07T06:54:07.258646+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.63, "market_cap": 547014902.65, "market_cap_usd": 547014902.65, "enterprise_value": 623643902.65, "shares_outstanding": 40133155, "fx_rate_to_usd": null, "pe_ratio": 63.68784523, "pb_ratio": 3.28206316, "ptbv_ratio": 4.38974499, "ps_ratio": 0.62167354, "pcf_ratio": 15.01385801, "pfcf_ratio": 7.30932017, "ev_ebitda": 16.42075628, "ev_ebit": 52.3059551, "ev_sales": 0.70876116, "ev_fcf": 8.33325186, "earnings_yield": 0.01570158, "fcf_yield": 0.12000117, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12328348, "operating_margin": 0.0135503, "net_margin": 0.00976126, "ebitda_margin": 0.04316252, "fcf_margin": 0.08505217, "roe": 0.05153359, "roa": 0.01794148, "roic": 0.03675446, "roc_greenblatt": null, "asset_turnover": 1.83802951, "cash_conversion": 8.71323786, "accruals_ratio": -0.05816516, "sbc_to_revenue": 0.00669957, "debt_to_equity": 1.87231502, "net_debt_to_ebitda": 2.01766766, "debt_to_assets": 0.17313352, "interest_coverage": 0.64212624, "current_ratio": 1.4114995, "quick_ratio": 1.39659734, "net_debt": 76629000, "revenue_growth_1y": 0.06736255, "revenue_growth_3y_cagr": 0.04430622, "revenue_growth_5y_cagr": 0.03721753, "eps_growth_1y": 1.86395465, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.3423212, "fcf_growth_1y": 0.40332652, "book_value_growth_1y": -0.07386691, "piotroski_f_score": 7, "altman_z_score": 2.99774782, "earnings_stability_5y": 2.931596, "revenue_stability_5y": 0.107753, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0852349, "price_return_3m": 0.16895369, "price_return_6m": 0.3271665, "price_return_9m": 0.79815303, "price_return_12m": 0.48152174, "price_return_12m_ex1m": 0.61956522, "distance_from_52w_high": -0.09375, "distance_from_52w_low": 1.01925926, "relative_strength": 0.38155816, "local_beta": 0.0017, "volatility_252d": 0.565502, "volatility_60d": 1.200277, "max_drawdown_12m": -0.296875, "revenue_ttm": 879907000, "gross_profit_ttm": 108478000, "ebit_ttm": 11923000, "ebitda_ttm": 37979000, "net_income_ttm": 8589000, "eps_diluted_ttm": 0.21401258, "operating_cash_flow_ttm": 36434000, "capital_expenditure_ttm": 38404000, "fcf_ttm": 74838000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18568000, "cash_and_equivalents": 6254000, "total_current_assets": 261421000, "total_current_liabilities": 185208000, "net_ppe": null, "total_assets": 478723000, "total_debt": 82883000, "total_equity": 166668000, "net_working_capital": 86506000, "book_value_per_share": 4.1528756, "retained_earnings": -56516000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 124612000, "tangible_book_per_share": 3.10496396, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 89, "rank_pb": 67, "rank_ptbv": 65, "rank_ps": 18, "rank_pcf": 65, "rank_ev_ebitda": 68, "rank_ev_ebit": 92, "rank_earnings_yield": 89, "rank_fcf_yield": 33, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 60, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 91, "rank_fcf_margin": 73, "rank_piotroski": 19, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 23, "value_composite": 86, "quality_composite": 79, "momentum_composite": 15, "growth_composite": 69, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.63, "os": 0.17, "value": 0.14, "quality": 0.21, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 63.6878, "earnings_yield": 0.0157, "shareholder_yield": 0, "roe": 0.0515, "momentum_12_1": 0.6196, "complete_fields": { "id": 4696, "ticker_id": 3032, "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": "2026-06-07T06:54:07.258646+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.63, "market_cap": 547014902.65, "market_cap_usd": 547014902.65, "enterprise_value": 623643902.65, "shares_outstanding": 40133155, "fx_rate_to_usd": null, "pe_ratio": 63.68784523, "pb_ratio": 3.28206316, "ptbv_ratio": 4.38974499, "ps_ratio": 0.62167354, "pcf_ratio": 15.01385801, "pfcf_ratio": 7.30932017, "ev_ebitda": 16.42075628, "ev_ebit": 52.3059551, "ev_sales": 0.70876116, "ev_fcf": 8.33325186, "earnings_yield": 0.01570158, "fcf_yield": 0.12000117, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12328348, "operating_margin": 0.0135503, "net_margin": 0.00976126, "ebitda_margin": 0.04316252, "fcf_margin": 0.08505217, "roe": 0.05153359, "roa": 0.01794148, "roic": 0.03675446, "roc_greenblatt": null, "asset_turnover": 1.83802951, "cash_conversion": 8.71323786, "accruals_ratio": -0.05816516, "sbc_to_revenue": 0.00669957, "debt_to_equity": 1.87231502, "net_debt_to_ebitda": 2.01766766, "debt_to_assets": 0.17313352, "interest_coverage": 0.64212624, "current_ratio": 1.4114995, "quick_ratio": 1.39659734, "net_debt": 76629000, "revenue_growth_1y": 0.06736255, "revenue_growth_3y_cagr": 0.04430622, "revenue_growth_5y_cagr": 0.03721753, "eps_growth_1y": 1.86395465, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.3423212, "fcf_growth_1y": 0.40332652, "book_value_growth_1y": -0.07386691, "piotroski_f_score": 7, "altman_z_score": 2.99774782, "earnings_stability_5y": 2.931596, "revenue_stability_5y": 0.107753, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0852349, "price_return_3m": 0.16895369, "price_return_6m": 0.3271665, "price_return_9m": 0.79815303, "price_return_12m": 0.48152174, "price_return_12m_ex1m": 0.61956522, "distance_from_52w_high": -0.09375, "distance_from_52w_low": 1.01925926, "relative_strength": 0.38155816, "local_beta": 0.0017, "volatility_252d": 0.565502, "volatility_60d": 1.200277, "max_drawdown_12m": -0.296875, "revenue_ttm": 879907000, "gross_profit_ttm": 108478000, "ebit_ttm": 11923000, "ebitda_ttm": 37979000, "net_income_ttm": 8589000, "eps_diluted_ttm": 0.21401258, "operating_cash_flow_ttm": 36434000, "capital_expenditure_ttm": 38404000, "fcf_ttm": 74838000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18568000, "cash_and_equivalents": 6254000, "total_current_assets": 261421000, "total_current_liabilities": 185208000, "net_ppe": null, "total_assets": 478723000, "total_debt": 82883000, "total_equity": 166668000, "net_working_capital": 86506000, "book_value_per_share": 4.1528756, "retained_earnings": -56516000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 124612000, "tangible_book_per_share": 3.10496396, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 89, "rank_pb": 67, "rank_ptbv": 65, "rank_ps": 18, "rank_pcf": 65, "rank_ev_ebitda": 68, "rank_ev_ebit": 92, "rank_earnings_yield": 89, "rank_fcf_yield": 33, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 60, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 91, "rank_fcf_margin": 73, "rank_piotroski": 19, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 98, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 23, "value_composite": 86, "quality_composite": 79, "momentum_composite": 15, "growth_composite": 69, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 852260000, "cost_of_revenue": 746646000, "gross_profit": 105614000, "ebit": 11770000, "ebitda": 42291000, "pretax_income": 2907000, "tax_provision": 419000, "net_income": 2488000, "net_income_to_common": 2488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1588000, "total_current_assets": 278162000, "total_assets": 414652000, "short_term_debt": 13724000, "long_term_debt": 6085000, "total_debt": 19809000, "total_liabilities": 255620000, "total_equity": 159032000, "shares_outstanding": 39639250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28066000, "capital_expenditure": 38862000, "free_cash_flow": 66928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310966, "ticker_id": 3032, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11770000", "ebitda": "42291000", "netIncome": "2488000", "grossProfit": "105614000", "depreciation": "None", "totalRevenue": "852260000", "costOfRevenue": "746646000", "interestIncome": "8863000", "incomeBeforeTax": "2907000", "interestExpense": "8563000", "operatingIncome": "12143000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "419000", "reportedCurrency": "USD", "netInterestIncome": "-8863000", "nonInterestIncome": "None", "operatingExpenses": "93471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30521000", "sellingGeneralAndAdministrative": "93471000", "netIncomeFromContinuingOperations": "2488000" }, "balance": { "goodwill": "None", "inventory": "2432000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "414652000", "longTermDebt": "6085000", "shortTermDebt": "13724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61203000", "totalLiabilities": "255620000", "otherCurrentAssets": "274142000", "totalCurrentAssets": "278162000", "currentLongTermDebt": "1789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136490000", "currentAccountsPayable": "109132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126967000", "shortLongTermDebtTotal": "44297000", "totalShareholderEquity": "159032000", "capitalLeaseObligations": "56936000", "otherCurrentLiabilities": "189789000", "totalCurrentLiabilities": "203907000", "otherNonCurrentLiabilities": "357000", "totalNonCurrentLiabilities": "51713000", "cashAndShortTermInvestments": "1588000", "commonStockSharesOutstanding": "39639250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "787000", "operatingCashflow": "28066000", "capitalExpenditures": "38862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39394000", "cashflowFromInvestment": "-13703000", "stockBasedCompensation": "5450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 852260000, "cost_of_revenue": 746646000, "gross_profit": 105614000, "research_and_development": null, "selling_general_admin": 93471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11770000, "depreciation_amortisation": 30521000, "ebitda": 42291000, "interest_expense": 8563000, "interest_income": null, "other_non_operating": null, "pretax_income": 2907000, "tax_provision": 419000, "effective_tax_rate": null, "net_income": 2488000, "net_income_continuing_ops": 2488000, "net_income_to_common": 2488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1588000, "short_term_investments": null, "net_receivables": 224889000, "inventory": 2432000, "other_current_assets": null, "total_current_assets": 278162000, "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": 136490000, "total_assets": 414652000, "short_term_debt": 13724000, "accounts_payable": 109132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203907000, "long_term_debt": 6085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51713000, "total_liabilities": 255620000, "total_debt": 19809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61203000, "total_equity": 159032000, "shares_outstanding": 39639250, "operating_cash_flow": 28066000, "stock_based_compensation": 5450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39394000, "free_cash_flow": 66928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11770000", "ebitda": "42291000", "netIncome": "2488000", "grossProfit": "105614000", "depreciation": "None", "totalRevenue": "852260000", "costOfRevenue": "746646000", "interestIncome": "8863000", "incomeBeforeTax": "2907000", "interestExpense": "8563000", "operatingIncome": "12143000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "419000", "reportedCurrency": "USD", "netInterestIncome": "-8863000", "nonInterestIncome": "None", "operatingExpenses": "93471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30521000", "sellingGeneralAndAdministrative": "93471000", "netIncomeFromContinuingOperations": "2488000" }, "balance": { "goodwill": "None", "inventory": "2432000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "414652000", "longTermDebt": "6085000", "shortTermDebt": "13724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61203000", "totalLiabilities": "255620000", "otherCurrentAssets": "274142000", "totalCurrentAssets": "278162000", "currentLongTermDebt": "1789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136490000", "currentAccountsPayable": "109132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126967000", "shortLongTermDebtTotal": "44297000", "totalShareholderEquity": "159032000", "capitalLeaseObligations": "56936000", "otherCurrentLiabilities": "189789000", "totalCurrentLiabilities": "203907000", "otherNonCurrentLiabilities": "357000", "totalNonCurrentLiabilities": "51713000", "cashAndShortTermInvestments": "1588000", "commonStockSharesOutstanding": "39639250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "787000", "operatingCashflow": "28066000", "capitalExpenditures": "38862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39394000", "cashflowFromInvestment": "-13703000", "stockBasedCompensation": "5450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 796394000, "cost_of_revenue": 705234000, "gross_profit": 91160000, "ebit": 8623000, "ebitda": 31388000, "pretax_income": -1296000, "tax_provision": 348000, "net_income": -1644000, "net_income_to_common": -1644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28316000, "total_current_assets": 269328000, "total_assets": 417317000, "short_term_debt": 39530000, "long_term_debt": 22751000, "total_debt": 62281000, "total_liabilities": 266638000, "total_equity": 150679000, "shares_outstanding": 34783000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12676000, "capital_expenditure": 14091000, "free_cash_flow": 26767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310971, "ticker_id": 3032, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8623000", "ebitda": "31388000", "netIncome": "-1644000", "grossProfit": "91160000", "depreciation": "None", "totalRevenue": "796394000", "costOfRevenue": "705234000", "interestIncome": "207000", "incomeBeforeTax": "-1296000", "interestExpense": "13381000", "operatingIncome": "11521000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-13174000", "nonInterestIncome": "None", "operatingExpenses": "79639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22765000", "sellingGeneralAndAdministrative": "82537000", "netIncomeFromContinuingOperations": "-1644000" }, "balance": { "goodwill": "None", "inventory": "1974000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "417317000", "longTermDebt": "22751000", "shortTermDebt": "39530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63691000", "totalLiabilities": "266638000", "otherCurrentAssets": "9084000", "totalCurrentAssets": "269328000", "currentLongTermDebt": "426000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "147989000", "currentAccountsPayable": "98449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139005000", "shortLongTermDebtTotal": "94464000", "totalShareholderEquity": "150679000", "capitalLeaseObligations": "72162000", "otherCurrentLiabilities": "5316000", "totalCurrentLiabilities": "191173000", "otherNonCurrentLiabilities": "308000", "totalNonCurrentLiabilities": "75465000", "cashAndShortTermInvestments": "28316000", "commonStockSharesOutstanding": "34783000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1644000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-554000", "operatingCashflow": "12676000", "capitalExpenditures": "14091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3816000", "cashflowFromInvestment": "-11482000", "stockBasedCompensation": "4009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 796394000, "cost_of_revenue": 705234000, "gross_profit": 91160000, "research_and_development": null, "selling_general_admin": 82537000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8623000, "depreciation_amortisation": 22765000, "ebitda": 31388000, "interest_expense": 13381000, "interest_income": null, "other_non_operating": null, "pretax_income": -1296000, "tax_provision": 348000, "effective_tax_rate": null, "net_income": -1644000, "net_income_continuing_ops": -1644000, "net_income_to_common": -1644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28316000, "short_term_investments": null, "net_receivables": 229954000, "inventory": 1974000, "other_current_assets": null, "total_current_assets": 269328000, "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": 147989000, "total_assets": 417317000, "short_term_debt": 39530000, "accounts_payable": 98449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191173000, "long_term_debt": 22751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75465000, "total_liabilities": 266638000, "total_debt": 62281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63691000, "total_equity": 150679000, "shares_outstanding": 34783000, "operating_cash_flow": 12676000, "stock_based_compensation": 4009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3816000, "free_cash_flow": 26767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8623000", "ebitda": "31388000", "netIncome": "-1644000", "grossProfit": "91160000", "depreciation": "None", "totalRevenue": "796394000", "costOfRevenue": "705234000", "interestIncome": "207000", "incomeBeforeTax": "-1296000", "interestExpense": "13381000", "operatingIncome": "11521000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-13174000", "nonInterestIncome": "None", "operatingExpenses": "79639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22765000", "sellingGeneralAndAdministrative": "82537000", "netIncomeFromContinuingOperations": "-1644000" }, "balance": { "goodwill": "None", "inventory": "1974000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "417317000", "longTermDebt": "22751000", "shortTermDebt": "39530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63691000", "totalLiabilities": "266638000", "otherCurrentAssets": "9084000", "totalCurrentAssets": "269328000", "currentLongTermDebt": "426000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "147989000", "currentAccountsPayable": "98449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139005000", "shortLongTermDebtTotal": "94464000", "totalShareholderEquity": "150679000", "capitalLeaseObligations": "72162000", "otherCurrentLiabilities": "5316000", "totalCurrentLiabilities": "191173000", "otherNonCurrentLiabilities": "308000", "totalNonCurrentLiabilities": "75465000", "cashAndShortTermInvestments": "28316000", "commonStockSharesOutstanding": "34783000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1644000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-554000", "operatingCashflow": "12676000", "capitalExpenditures": "14091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3816000", "cashflowFromInvestment": "-11482000", "stockBasedCompensation": "4009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 711778000, "cost_of_revenue": 650115000, "gross_profit": 61663000, "ebit": -8195000, "ebitda": 15683000, "pretax_income": -17545000, "tax_provision": 330000, "net_income": -17875000, "net_income_to_common": -17875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30938000, "total_current_assets": 271816000, "total_assets": 416893000, "short_term_debt": 31372000, "long_term_debt": 23740000, "total_debt": 55112000, "total_liabilities": 295418000, "total_equity": 121475000, "shares_outstanding": 32346992, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 17178000, "capital_expenditure": 8909000, "free_cash_flow": 26087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310976, "ticker_id": 3032, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8195000", "ebitda": "15683000", "netIncome": "-17875000", "grossProfit": "61663000", "depreciation": "None", "totalRevenue": "711778000", "costOfRevenue": "650115000", "interestIncome": "123000", "incomeBeforeTax": "-17545000", "interestExpense": "11659000", "operatingIncome": "-6630000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "-9094000", "nonInterestIncome": "None", "operatingExpenses": "68293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23878000", "sellingGeneralAndAdministrative": "65991000", "netIncomeFromContinuingOperations": "-18459000" }, "balance": { "goodwill": "None", "inventory": "2699000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "416893000", "longTermDebt": "23740000", "shortTermDebt": "31372000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-62047000", "totalLiabilities": "295418000", "otherCurrentAssets": "8894000", "totalCurrentAssets": "271816000", "currentLongTermDebt": "13453000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145077000", "currentAccountsPayable": "82821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137132000", "shortLongTermDebtTotal": "85490000", "totalShareholderEquity": "121475000", "capitalLeaseObligations": "75747000", "otherCurrentLiabilities": "86995000", "totalCurrentLiabilities": "215916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79502000", "cashAndShortTermInvestments": "30938000", "commonStockSharesOutstanding": "32346992", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "30938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-729000", "operatingCashflow": "17178000", "capitalExpenditures": "8909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7806000", "cashflowFromInvestment": "2170000", "stockBasedCompensation": "2042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 711778000, "cost_of_revenue": 650115000, "gross_profit": 61663000, "research_and_development": null, "selling_general_admin": 65991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8195000, "depreciation_amortisation": 23878000, "ebitda": 15683000, "interest_expense": 11659000, "interest_income": null, "other_non_operating": null, "pretax_income": -17545000, "tax_provision": 330000, "effective_tax_rate": null, "net_income": -17875000, "net_income_continuing_ops": -18459000, "net_income_to_common": -17875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30938000, "short_term_investments": null, "net_receivables": 229285000, "inventory": 2699000, "other_current_assets": null, "total_current_assets": 271816000, "net_ppe": null, "goodwill": null, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 145077000, "total_assets": 416893000, "short_term_debt": 31372000, "accounts_payable": 82821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215916000, "long_term_debt": 23740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79502000, "total_liabilities": 295418000, "total_debt": 55112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62047000, "total_equity": 121475000, "shares_outstanding": 32346992, "operating_cash_flow": 17178000, "stock_based_compensation": 2042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7806000, "free_cash_flow": 26087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8195000", "ebitda": "15683000", "netIncome": "-17875000", "grossProfit": "61663000", "depreciation": "None", "totalRevenue": "711778000", "costOfRevenue": "650115000", "interestIncome": "123000", "incomeBeforeTax": "-17545000", "interestExpense": "11659000", "operatingIncome": "-6630000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "-9094000", "nonInterestIncome": "None", "operatingExpenses": "68293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "650115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23878000", "sellingGeneralAndAdministrative": "65991000", "netIncomeFromContinuingOperations": "-18459000" }, "balance": { "goodwill": "None", "inventory": "2699000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "416893000", "longTermDebt": "23740000", "shortTermDebt": "31372000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-62047000", "totalLiabilities": "295418000", "otherCurrentAssets": "8894000", "totalCurrentAssets": "271816000", "currentLongTermDebt": "13453000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145077000", "currentAccountsPayable": "82821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137132000", "shortLongTermDebtTotal": "85490000", "totalShareholderEquity": "121475000", "capitalLeaseObligations": "75747000", "otherCurrentLiabilities": "86995000", "totalCurrentLiabilities": "215916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79502000", "cashAndShortTermInvestments": "30938000", "commonStockSharesOutstanding": "32346992", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "30938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-729000", "operatingCashflow": "17178000", "capitalExpenditures": "8909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7806000", "cashflowFromInvestment": "2170000", "stockBasedCompensation": "2042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30641000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 748322000, "cost_of_revenue": 697580000, "gross_profit": 50742000, "ebit": -13000000, "ebitda": 11057000, "pretax_income": -12183000, "tax_provision": 429000, "net_income": -12612000, "net_income_to_common": -12612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3784000, "total_current_assets": 220337000, "total_assets": 367155000, "short_term_debt": 43725000, "long_term_debt": 716000, "total_debt": 44441000, "total_liabilities": 229355000, "total_equity": 137800000, "shares_outstanding": 31402328, "goodwill_and_intangibles": 7317000 }, "cash_flow": { "operating_cash_flow": 9565000, "capital_expenditure": 14584000, "free_cash_flow": 24149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310981, "ticker_id": 3032, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13000000", "ebitda": "11057000", "netIncome": "-12612000", "grossProfit": "50742000", "depreciation": "None", "totalRevenue": "748322000", "costOfRevenue": "697580000", "interestIncome": "4352000", "incomeBeforeTax": "-12183000", "interestExpense": "4456000", "operatingIncome": "-8029999", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "429000", "reportedCurrency": "USD", "netInterestIncome": "-4352000", "nonInterestIncome": "None", "operatingExpenses": "58771999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "303000", "costofGoodsAndServicesSold": "697580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24057000", "sellingGeneralAndAdministrative": "62503000", "netIncomeFromContinuingOperations": "-12612000" }, "balance": { "goodwill": "None", "inventory": "2862000", "commonStock": "328000", "currentDebt": "None", "investments": "None", "totalAssets": "367155000", "longTermDebt": "716000", "shortTermDebt": "43725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7317000", "reportedCurrency": "USD", "retainedEarnings": "-44172000", "totalLiabilities": "229355000", "otherCurrentAssets": "8229000", "totalCurrentAssets": "220337000", "currentLongTermDebt": "34956000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146817999", "currentAccountsPayable": "88803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106446000", "shortLongTermDebtTotal": "66561000", "totalShareholderEquity": "137800000", "capitalLeaseObligations": "46858000", "otherCurrentLiabilities": "18466000", "totalCurrentLiabilities": "189236000", "otherNonCurrentLiabilities": "39192000", "totalNonCurrentLiabilities": "40119000", "cashAndShortTermInvestments": "3784000", "commonStockSharesOutstanding": "31402328", "intangibleAssetsExcludingGoodwill": "7317000", "cashAndCashEquivalentsAtCarryingValue": "3784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1485000", "operatingCashflow": "9565000", "capitalExpenditures": "14584000", "changeInReceivables": "-28660000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8370000", "cashflowFromInvestment": "-9704000", "stockBasedCompensation": "2754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8509000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 748322000, "cost_of_revenue": 697580000, "gross_profit": 50742000, "research_and_development": null, "selling_general_admin": 62503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13000000, "depreciation_amortisation": 24057000, "ebitda": 11057000, "interest_expense": 4456000, "interest_income": null, "other_non_operating": null, "pretax_income": -12183000, "tax_provision": 429000, "effective_tax_rate": null, "net_income": -12612000, "net_income_continuing_ops": -12612000, "net_income_to_common": -12612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3784000, "short_term_investments": null, "net_receivables": 205462000, "inventory": 2862000, "other_current_assets": null, "total_current_assets": 220337000, "net_ppe": null, "goodwill": null, "intangible_assets": 7317000, "goodwill_and_intangibles": 7317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146817999, "total_assets": 367155000, "short_term_debt": 43725000, "accounts_payable": 88803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189236000, "long_term_debt": 716000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40119000, "total_liabilities": 229355000, "total_debt": 44441000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44172000, "total_equity": 137800000, "shares_outstanding": 31402328, "operating_cash_flow": 9565000, "stock_based_compensation": 2754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8370000, "free_cash_flow": 24149000, "net_change_in_cash": -8509000 }, "raw_data": { "income": { "ebit": "-13000000", "ebitda": "11057000", "netIncome": "-12612000", "grossProfit": "50742000", "depreciation": "None", "totalRevenue": "748322000", "costOfRevenue": "697580000", "interestIncome": "4352000", "incomeBeforeTax": "-12183000", "interestExpense": "4456000", "operatingIncome": "-8029999", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "429000", "reportedCurrency": "USD", "netInterestIncome": "-4352000", "nonInterestIncome": "None", "operatingExpenses": "58771999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "303000", "costofGoodsAndServicesSold": "697580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24057000", "sellingGeneralAndAdministrative": "62503000", "netIncomeFromContinuingOperations": "-12612000" }, "balance": { "goodwill": "None", "inventory": "2862000", "commonStock": "328000", "currentDebt": "None", "investments": "None", "totalAssets": "367155000", "longTermDebt": "716000", "shortTermDebt": "43725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7317000", "reportedCurrency": "USD", "retainedEarnings": "-44172000", "totalLiabilities": "229355000", "otherCurrentAssets": "8229000", "totalCurrentAssets": "220337000", "currentLongTermDebt": "34956000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146817999", "currentAccountsPayable": "88803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106446000", "shortLongTermDebtTotal": "66561000", "totalShareholderEquity": "137800000", "capitalLeaseObligations": "46858000", "otherCurrentLiabilities": "18466000", "totalCurrentLiabilities": "189236000", "otherNonCurrentLiabilities": "39192000", "totalNonCurrentLiabilities": "40119000", "cashAndShortTermInvestments": "3784000", "commonStockSharesOutstanding": "31402328", "intangibleAssetsExcludingGoodwill": "7317000", "cashAndCashEquivalentsAtCarryingValue": "3784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1485000", "operatingCashflow": "9565000", "capitalExpenditures": "14584000", "changeInReceivables": "-28660000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8370000", "cashflowFromInvestment": "-9704000", "stockBasedCompensation": "2754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8509000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28870000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 601360000, "cost_of_revenue": 560393000, "gross_profit": 40967000, "ebit": -20735000, "ebitda": 4695000, "pretax_income": -14058000, "tax_provision": 502000, "net_income": -14560000, "net_income_to_common": -14560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12293000, "total_current_assets": 197934000, "total_assets": 351750000, "short_term_debt": 46404000, "long_term_debt": 259000, "total_debt": 46663000, "total_liabilities": 203652000, "total_equity": 148098000, "shares_outstanding": 30763527, "goodwill_and_intangibles": 8556000 }, "cash_flow": { "operating_cash_flow": 69000, "capital_expenditure": 16975000, "free_cash_flow": 17044000, "dividends_paid": 839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310986, "ticker_id": 3032, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20735000", "ebitda": "4695000", "netIncome": "-14560000", "grossProfit": "40967000", "depreciation": "None", "totalRevenue": "601360000", "costOfRevenue": "560393000", "interestIncome": "4940000", "incomeBeforeTax": "-14058000", "interestExpense": "5076000", "operatingIncome": "-9317000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "502000", "reportedCurrency": "USD", "netInterestIncome": "-4940000", "nonInterestIncome": "None", "operatingExpenses": "50284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25430000", "sellingGeneralAndAdministrative": "60181000", "netIncomeFromContinuingOperations": "-14560000" }, "balance": { "goodwill": "None", "inventory": "1428000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "351750000", "longTermDebt": "259000", "shortTermDebt": "46404000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8556000", "reportedCurrency": "USD", "retainedEarnings": "-31560000", "totalLiabilities": "203652000", "otherCurrentAssets": "7342000", "totalCurrentAssets": "197934000", "currentLongTermDebt": "39141000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153816000", "currentAccountsPayable": "49140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135901000", "shortLongTermDebtTotal": "69208000", "totalShareholderEquity": "148098000", "capitalLeaseObligations": "46520000", "otherCurrentLiabilities": "38594000", "totalCurrentLiabilities": "161737000", "otherNonCurrentLiabilities": "18942000", "totalNonCurrentLiabilities": "41914999", "cashAndShortTermInvestments": "12293000", "commonStockSharesOutstanding": "30763527", "intangibleAssetsExcludingGoodwill": "8556000", "cashAndCashEquivalentsAtCarryingValue": "12293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14560000", "profitLoss": "None", "dividendPayout": "839000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "371000", "operatingCashflow": "69000", "capitalExpenditures": "16975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000", "cashflowFromInvestment": "10629000", "stockBasedCompensation": "2401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601360000, "cost_of_revenue": 560393000, "gross_profit": 40967000, "research_and_development": null, "selling_general_admin": 60181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20735000, "depreciation_amortisation": 25430000, "ebitda": 4695000, "interest_expense": 5076000, "interest_income": null, "other_non_operating": null, "pretax_income": -14058000, "tax_provision": 502000, "effective_tax_rate": null, "net_income": -14560000, "net_income_continuing_ops": -14560000, "net_income_to_common": -14560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12293000, "short_term_investments": null, "net_receivables": 176871000, "inventory": 1428000, "other_current_assets": null, "total_current_assets": 197934000, "net_ppe": null, "goodwill": null, "intangible_assets": 8556000, "goodwill_and_intangibles": 8556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153816000, "total_assets": 351750000, "short_term_debt": 46404000, "accounts_payable": 49140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161737000, "long_term_debt": 259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41914999, "total_liabilities": 203652000, "total_debt": 46663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31560000, "total_equity": 148098000, "shares_outstanding": 30763527, "operating_cash_flow": 69000, "stock_based_compensation": 2401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10629000, "dividends_paid": 839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6000, "free_cash_flow": 17044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20735000", "ebitda": "4695000", "netIncome": "-14560000", "grossProfit": "40967000", "depreciation": "None", "totalRevenue": "601360000", "costOfRevenue": "560393000", "interestIncome": "4940000", "incomeBeforeTax": "-14058000", "interestExpense": "5076000", "operatingIncome": "-9317000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "502000", "reportedCurrency": "USD", "netInterestIncome": "-4940000", "nonInterestIncome": "None", "operatingExpenses": "50284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25430000", "sellingGeneralAndAdministrative": "60181000", "netIncomeFromContinuingOperations": "-14560000" }, "balance": { "goodwill": "None", "inventory": "1428000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "351750000", "longTermDebt": "259000", "shortTermDebt": "46404000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8556000", "reportedCurrency": "USD", "retainedEarnings": "-31560000", "totalLiabilities": "203652000", "otherCurrentAssets": "7342000", "totalCurrentAssets": "197934000", "currentLongTermDebt": "39141000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153816000", "currentAccountsPayable": "49140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135901000", "shortLongTermDebtTotal": "69208000", "totalShareholderEquity": "148098000", "capitalLeaseObligations": "46520000", "otherCurrentLiabilities": "38594000", "totalCurrentLiabilities": "161737000", "otherNonCurrentLiabilities": "18942000", "totalNonCurrentLiabilities": "41914999", "cashAndShortTermInvestments": "12293000", "commonStockSharesOutstanding": "30763527", "intangibleAssetsExcludingGoodwill": "8556000", "cashAndCashEquivalentsAtCarryingValue": "12293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14560000", "profitLoss": "None", "dividendPayout": "839000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "371000", "operatingCashflow": "69000", "capitalExpenditures": "16975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000", "cashflowFromInvestment": "10629000", "stockBasedCompensation": "2401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30532000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 709942000, "cost_of_revenue": 625239000, "gross_profit": 84703000, "ebit": 17542000, "ebitda": 44759000, "pretax_income": 22196000, "tax_provision": 1976000, "net_income": 20220000, "net_income_to_common": 20220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1589000, "total_current_assets": 235402000, "total_assets": 414189000, "short_term_debt": 13234000, "long_term_debt": 29523000, "total_debt": 42757000, "total_liabilities": 254695000, "total_equity": 159494000, "shares_outstanding": 30122362, "goodwill_and_intangibles": 20154000 }, "cash_flow": { "operating_cash_flow": 46032000, "capital_expenditure": 14694000, "free_cash_flow": 60726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310991, "ticker_id": 3032, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17542000", "ebitda": "44759000", "netIncome": "20220000", "grossProfit": "84703000", "depreciation": "None", "totalRevenue": "709942000", "costOfRevenue": "625239000", "interestIncome": "183000", "incomeBeforeTax": "22196000", "interestExpense": "4920000", "operatingIncome": "26586000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1976000", "reportedCurrency": "USD", "netInterestIncome": "-4737000", "nonInterestIncome": "None", "operatingExpenses": "58117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "530000", "costofGoodsAndServicesSold": "625239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27217000", "sellingGeneralAndAdministrative": "65091000", "netIncomeFromContinuingOperations": "20220000" }, "balance": { "goodwill": "10077000", "inventory": "1548000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "414189000", "longTermDebt": "29523000", "shortTermDebt": "13234000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10077000", "reportedCurrency": "USD", "retainedEarnings": "-17000000", "totalLiabilities": "254695000", "otherCurrentAssets": "6429000", "totalCurrentAssets": "235402000", "currentLongTermDebt": "4344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178787000", "currentAccountsPayable": "48968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131952000", "shortLongTermDebtTotal": "65670000", "totalShareholderEquity": "159494000", "capitalLeaseObligations": "31803000", "otherCurrentLiabilities": "84637000", "totalCurrentLiabilities": "180613000", "otherNonCurrentLiabilities": "42750000", "totalNonCurrentLiabilities": "74082000", "cashAndShortTermInvestments": "1589000", "commonStockSharesOutstanding": "30122362", "intangibleAssetsExcludingGoodwill": "10077000", "cashAndCashEquivalentsAtCarryingValue": "1589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "148000", "operatingCashflow": "46032000", "capitalExpenditures": "14694000", "changeInReceivables": "23587000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42400000", "cashflowFromInvestment": "-3129000", "stockBasedCompensation": "1998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "503000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 709942000, "cost_of_revenue": 625239000, "gross_profit": 84703000, "research_and_development": null, "selling_general_admin": 65091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17542000, "depreciation_amortisation": 27217000, "ebitda": 44759000, "interest_expense": 4920000, "interest_income": null, "other_non_operating": null, "pretax_income": 22196000, "tax_provision": 1976000, "effective_tax_rate": null, "net_income": 20220000, "net_income_continuing_ops": 20220000, "net_income_to_common": 20220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1589000, "short_term_investments": null, "net_receivables": 225836000, "inventory": 1548000, "other_current_assets": null, "total_current_assets": 235402000, "net_ppe": null, "goodwill": 10077000, "intangible_assets": 10077000, "goodwill_and_intangibles": 20154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 178787000, "total_assets": 414189000, "short_term_debt": 13234000, "accounts_payable": 48968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180613000, "long_term_debt": 29523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74082000, "total_liabilities": 254695000, "total_debt": 42757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17000000, "total_equity": 159494000, "shares_outstanding": 30122362, "operating_cash_flow": 46032000, "stock_based_compensation": 1998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42400000, "free_cash_flow": 60726000, "net_change_in_cash": 503000 }, "raw_data": { "income": { "ebit": "17542000", "ebitda": "44759000", "netIncome": "20220000", "grossProfit": "84703000", "depreciation": "None", "totalRevenue": "709942000", "costOfRevenue": "625239000", "interestIncome": "183000", "incomeBeforeTax": "22196000", "interestExpense": "4920000", "operatingIncome": "26586000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1976000", "reportedCurrency": "USD", "netInterestIncome": "-4737000", "nonInterestIncome": "None", "operatingExpenses": "58117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "530000", "costofGoodsAndServicesSold": "625239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27217000", "sellingGeneralAndAdministrative": "65091000", "netIncomeFromContinuingOperations": "20220000" }, "balance": { "goodwill": "10077000", "inventory": "1548000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "414189000", "longTermDebt": "29523000", "shortTermDebt": "13234000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10077000", "reportedCurrency": "USD", "retainedEarnings": "-17000000", "totalLiabilities": "254695000", "otherCurrentAssets": "6429000", "totalCurrentAssets": "235402000", "currentLongTermDebt": "4344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178787000", "currentAccountsPayable": "48968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131952000", "shortLongTermDebtTotal": "65670000", "totalShareholderEquity": "159494000", "capitalLeaseObligations": "31803000", "otherCurrentLiabilities": "84637000", "totalCurrentLiabilities": "180613000", "otherNonCurrentLiabilities": "42750000", "totalNonCurrentLiabilities": "74082000", "cashAndShortTermInvestments": "1589000", "commonStockSharesOutstanding": "30122362", "intangibleAssetsExcludingGoodwill": "10077000", "cashAndCashEquivalentsAtCarryingValue": "1589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "148000", "operatingCashflow": "46032000", "capitalExpenditures": "14694000", "changeInReceivables": "23587000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42400000", "cashflowFromInvestment": "-3129000", "stockBasedCompensation": "1998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "503000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33091000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 708390000, "cost_of_revenue": 644349000, "gross_profit": 64041000, "ebit": 389000, "ebitda": 28797000, "pretax_income": -3491000, "tax_provision": 1868000, "net_income": -5359000, "net_income_to_common": -5359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1086000, "total_current_assets": 211965000, "total_assets": 394844000, "short_term_debt": 11499000, "long_term_debt": 68029000, "total_debt": 79528000, "total_liabilities": 256822999, "total_equity": 138021000, "shares_outstanding": 29322054, "goodwill_and_intangibles": 24294000 }, "cash_flow": { "operating_cash_flow": -716000, "capital_expenditure": 17199000, "free_cash_flow": 16483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310996, "ticker_id": 3032, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "389000", "ebitda": "28797000", "netIncome": "-5359000", "grossProfit": "64041000", "depreciation": "None", "totalRevenue": "708390000", "costOfRevenue": "644349000", "interestIncome": "353000", "incomeBeforeTax": "-3491000", "interestExpense": "6808000", "operatingIncome": "2193000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1868000", "reportedCurrency": "USD", "netInterestIncome": "-6455000", "nonInterestIncome": "None", "operatingExpenses": "61848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1124000", "costofGoodsAndServicesSold": "644349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28408000", "sellingGeneralAndAdministrative": "61012000", "netIncomeFromContinuingOperations": "-5359000" }, "balance": { "goodwill": "12147000", "inventory": "1114000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "394844000", "longTermDebt": "68029000", "shortTermDebt": "11499000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12147000", "reportedCurrency": "USD", "retainedEarnings": "-37220000", "totalLiabilities": "256822999", "otherCurrentAssets": "4847000", "totalCurrentAssets": "211965000", "currentLongTermDebt": "3668000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182879000", "currentAccountsPayable": "70983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139348000", "shortLongTermDebtTotal": "96884000", "totalShareholderEquity": "138021000", "capitalLeaseObligations": "43116000", "otherCurrentLiabilities": "16966000", "totalCurrentLiabilities": "149752000", "otherNonCurrentLiabilities": "37792000", "totalNonCurrentLiabilities": "107070999", "cashAndShortTermInvestments": "1086000", "commonStockSharesOutstanding": "29322054", "intangibleAssetsExcludingGoodwill": "12147000", "cashAndCashEquivalentsAtCarryingValue": "1086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5359000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "503000", "operatingCashflow": "-716000", "capitalExpenditures": "17199000", "changeInReceivables": "-51709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6449000", "cashflowFromInvestment": "-13331000", "stockBasedCompensation": "2753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7598000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 708390000, "cost_of_revenue": 644349000, "gross_profit": 64041000, "research_and_development": null, "selling_general_admin": 61012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 389000, "depreciation_amortisation": 28408000, "ebitda": 28797000, "interest_expense": 6808000, "interest_income": null, "other_non_operating": null, "pretax_income": -3491000, "tax_provision": 1868000, "effective_tax_rate": null, "net_income": -5359000, "net_income_continuing_ops": -5359000, "net_income_to_common": -5359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1086000, "short_term_investments": null, "net_receivables": 204918000, "inventory": 1114000, "other_current_assets": null, "total_current_assets": 211965000, "net_ppe": null, "goodwill": 12147000, "intangible_assets": 12147000, "goodwill_and_intangibles": 24294000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 182879000, "total_assets": 394844000, "short_term_debt": 11499000, "accounts_payable": 70983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149752000, "long_term_debt": 68029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107070999, "total_liabilities": 256822999, "total_debt": 79528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37220000, "total_equity": 138021000, "shares_outstanding": 29322054, "operating_cash_flow": -716000, "stock_based_compensation": 2753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6449000, "free_cash_flow": 16483000, "net_change_in_cash": -7598000 }, "raw_data": { "income": { "ebit": "389000", "ebitda": "28797000", "netIncome": "-5359000", "grossProfit": "64041000", "depreciation": "None", "totalRevenue": "708390000", "costOfRevenue": "644349000", "interestIncome": "353000", "incomeBeforeTax": "-3491000", "interestExpense": "6808000", "operatingIncome": "2193000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1868000", "reportedCurrency": "USD", "netInterestIncome": "-6455000", "nonInterestIncome": "None", "operatingExpenses": "61848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1124000", "costofGoodsAndServicesSold": "644349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28408000", "sellingGeneralAndAdministrative": "61012000", "netIncomeFromContinuingOperations": "-5359000" }, "balance": { "goodwill": "12147000", "inventory": "1114000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "394844000", "longTermDebt": "68029000", "shortTermDebt": "11499000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12147000", "reportedCurrency": "USD", "retainedEarnings": "-37220000", "totalLiabilities": "256822999", "otherCurrentAssets": "4847000", "totalCurrentAssets": "211965000", "currentLongTermDebt": "3668000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182879000", "currentAccountsPayable": "70983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139348000", "shortLongTermDebtTotal": "96884000", "totalShareholderEquity": "138021000", "capitalLeaseObligations": "43116000", "otherCurrentLiabilities": "16966000", "totalCurrentLiabilities": "149752000", "otherNonCurrentLiabilities": "37792000", "totalNonCurrentLiabilities": "107070999", "cashAndShortTermInvestments": "1086000", "commonStockSharesOutstanding": "29322054", "intangibleAssetsExcludingGoodwill": "12147000", "cashAndCashEquivalentsAtCarryingValue": "1086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5359000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "503000", "operatingCashflow": "-716000", "capitalExpenditures": "17199000", "changeInReceivables": "-51709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6449000", "cashflowFromInvestment": "-13331000", "stockBasedCompensation": "2753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7598000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33585000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 520894000, "cost_of_revenue": 499245000, "gross_profit": 16776000, "ebit": -39811000, "ebitda": -8012000, "pretax_income": -106655000, "tax_provision": -12233000, "net_income": -94422000, "net_income_to_common": -94422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8684000, "total_current_assets": 137056000, "total_assets": 312870000, "short_term_debt": 5991000, "long_term_debt": 76119000, "total_debt": 82110000, "total_liabilities": 171285000, "total_equity": 141585000, "shares_outstanding": 28518353, "goodwill_and_intangibles": 29574000 }, "cash_flow": { "operating_cash_flow": 21931000, "capital_expenditure": 17714000, "free_cash_flow": 39645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311001, "ticker_id": 3032, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39811000", "ebitda": "-8012000", "netIncome": "-94422000", "grossProfit": "16776000", "depreciation": "None", "totalRevenue": "520894000", "costOfRevenue": "499245000", "interestIncome": "136000", "incomeBeforeTax": "-106655000", "interestExpense": "7943000", "operatingIncome": "-100540000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12233000", "reportedCurrency": "USD", "netInterestIncome": "-7807000", "nonInterestIncome": "None", "operatingExpenses": "117316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-6115000", "costofGoodsAndServicesSold": "499245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31799000", "sellingGeneralAndAdministrative": "61460000", "netIncomeFromContinuingOperations": "-94422000" }, "balance": { "goodwill": "14787000", "inventory": "1056000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "312870000", "longTermDebt": "76119000", "shortTermDebt": "5991000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14787000", "reportedCurrency": "USD", "retainedEarnings": "-31861000", "totalLiabilities": "171285000", "otherCurrentAssets": "5000000", "totalCurrentAssets": "137056000", "currentLongTermDebt": "2946000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175814000", "currentAccountsPayable": "42759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155601000", "shortLongTermDebtTotal": "79065000", "totalShareholderEquity": "141585000", "capitalLeaseObligations": "3045000", "otherCurrentLiabilities": "21996000", "totalCurrentLiabilities": "86306000", "otherNonCurrentLiabilities": "8759000", "totalNonCurrentLiabilities": "84979000", "cashAndShortTermInvestments": "8684000", "commonStockSharesOutstanding": "28518353", "intangibleAssetsExcludingGoodwill": "14787000", "cashAndCashEquivalentsAtCarryingValue": "8684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94422000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "647000", "operatingCashflow": "21931000", "capitalExpenditures": "17714000", "changeInReceivables": "47725000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9033000", "cashflowFromInvestment": "-13300000", "stockBasedCompensation": "2238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-402000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520894000, "cost_of_revenue": 499245000, "gross_profit": 16776000, "research_and_development": 0, "selling_general_admin": 61460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39811000, "depreciation_amortisation": 31799000, "ebitda": -8012000, "interest_expense": 7943000, "interest_income": null, "other_non_operating": null, "pretax_income": -106655000, "tax_provision": -12233000, "effective_tax_rate": null, "net_income": -94422000, "net_income_continuing_ops": -94422000, "net_income_to_common": -94422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8684000, "short_term_investments": null, "net_receivables": 122316000, "inventory": 1056000, "other_current_assets": null, "total_current_assets": 137056000, "net_ppe": null, "goodwill": 14787000, "intangible_assets": 14787000, "goodwill_and_intangibles": 29574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 175814000, "total_assets": 312870000, "short_term_debt": 5991000, "accounts_payable": 42759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86306000, "long_term_debt": 76119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84979000, "total_liabilities": 171285000, "total_debt": 82110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31861000, "total_equity": 141585000, "shares_outstanding": 28518353, "operating_cash_flow": 21931000, "stock_based_compensation": 2238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9033000, "free_cash_flow": 39645000, "net_change_in_cash": -402000 }, "raw_data": { "income": { "ebit": "-39811000", "ebitda": "-8012000", "netIncome": "-94422000", "grossProfit": "16776000", "depreciation": "None", "totalRevenue": "520894000", "costOfRevenue": "499245000", "interestIncome": "136000", "incomeBeforeTax": "-106655000", "interestExpense": "7943000", "operatingIncome": "-100540000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12233000", "reportedCurrency": "USD", "netInterestIncome": "-7807000", "nonInterestIncome": "None", "operatingExpenses": "117316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-6115000", "costofGoodsAndServicesSold": "499245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31799000", "sellingGeneralAndAdministrative": "61460000", "netIncomeFromContinuingOperations": "-94422000" }, "balance": { "goodwill": "14787000", "inventory": "1056000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "312870000", "longTermDebt": "76119000", "shortTermDebt": "5991000", "treasuryStock": "-6540000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14787000", "reportedCurrency": "USD", "retainedEarnings": "-31861000", "totalLiabilities": "171285000", "otherCurrentAssets": "5000000", "totalCurrentAssets": "137056000", "currentLongTermDebt": "2946000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175814000", "currentAccountsPayable": "42759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155601000", "shortLongTermDebtTotal": "79065000", "totalShareholderEquity": "141585000", "capitalLeaseObligations": "3045000", "otherCurrentLiabilities": "21996000", "totalCurrentLiabilities": "86306000", "otherNonCurrentLiabilities": "8759000", "totalNonCurrentLiabilities": "84979000", "cashAndShortTermInvestments": "8684000", "commonStockSharesOutstanding": "28518353", "intangibleAssetsExcludingGoodwill": "14787000", "cashAndCashEquivalentsAtCarryingValue": "8684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94422000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "647000", "operatingCashflow": "21931000", "capitalExpenditures": "17714000", "changeInReceivables": "47725000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9033000", "cashflowFromInvestment": "-13300000", "stockBasedCompensation": "2238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-402000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 216301000, "cost_of_revenue": 190422000, "gross_profit": 25879000, "ebit": -795000, "ebitda": 4991000, "pretax_income": -2165000, "tax_provision": -6852000, "net_income": 4687000, "net_income_to_common": 4687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6254000, "total_current_assets": 261421000, "total_assets": 478723000, "short_term_debt": 16547000, "long_term_debt": 66336000, "total_debt": 82883000, "total_liabilities": 312055000, "total_equity": 166668000, "shares_outstanding": 40133155, "goodwill_and_intangibles": 42056000 }, "cash_flow": { "operating_cash_flow": 4925000, "capital_expenditure": 8575000, "free_cash_flow": 13500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310964, "ticker_id": 3032, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-795000", "ebitda": "4991000", "netIncome": "4687000", "grossProfit": "25879000", "depreciation": "None", "totalRevenue": "216301000", "costOfRevenue": "190422000", "interestIncome": "None", "incomeBeforeTax": "-2165000", "interestExpense": "1531000", "operatingIncome": "-795000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-6852000", "reportedCurrency": "USD", "netInterestIncome": "-1531000", "nonInterestIncome": "None", "operatingExpenses": "26674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5786000", "sellingGeneralAndAdministrative": "26319000", "netIncomeFromContinuingOperations": "4687000" }, "balance": { "goodwill": "32742000", "inventory": "2760000", "commonStock": "412000", "currentDebt": "None", "investments": "None", "totalAssets": "478723000", "longTermDebt": "66336000", "shortTermDebt": "16547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9314000", "reportedCurrency": "USD", "retainedEarnings": "-56516000", "totalLiabilities": "312055000", "otherCurrentAssets": "252407000", "totalCurrentAssets": "261421000", "currentLongTermDebt": "5849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217302000", "currentAccountsPayable": "96397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50322000", "totalShareholderEquity": "166668000", "capitalLeaseObligations": "58648000", "otherCurrentLiabilities": "168111000", "totalCurrentLiabilities": "185208000", "otherNonCurrentLiabilities": "12459000", "totalNonCurrentLiabilities": "126847000", "cashAndShortTermInvestments": "6254000", "commonStockSharesOutstanding": "40133155", "intangibleAssetsExcludingGoodwill": "9314000", "cashAndCashEquivalentsAtCarryingValue": "6254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-288000", "operatingCashflow": "4925000", "capitalExpenditures": "8575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52256000", "cashflowFromInvestment": "-52515000", "stockBasedCompensation": "1387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216301000, "cost_of_revenue": 190422000, "gross_profit": 25879000, "research_and_development": null, "selling_general_admin": 26319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -795000, "depreciation_amortisation": 5786000, "ebitda": 4991000, "interest_expense": 1531000, "interest_income": null, "other_non_operating": null, "pretax_income": -2165000, "tax_provision": -6852000, "effective_tax_rate": null, "net_income": 4687000, "net_income_continuing_ops": 4687000, "net_income_to_common": 4687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6254000, "short_term_investments": null, "net_receivables": 194614000, "inventory": 2760000, "other_current_assets": null, "total_current_assets": 261421000, "net_ppe": null, "goodwill": 32742000, "intangible_assets": 9314000, "goodwill_and_intangibles": 42056000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 217302000, "total_assets": 478723000, "short_term_debt": 16547000, "accounts_payable": 96397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185208000, "long_term_debt": 66336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 126847000, "total_liabilities": 312055000, "total_debt": 82883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56516000, "total_equity": 166668000, "shares_outstanding": 40133155, "operating_cash_flow": 4925000, "stock_based_compensation": 1387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52256000, "free_cash_flow": 13500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-795000", "ebitda": "4991000", "netIncome": "4687000", "grossProfit": "25879000", "depreciation": "None", "totalRevenue": "216301000", "costOfRevenue": "190422000", "interestIncome": "None", "incomeBeforeTax": "-2165000", "interestExpense": "1531000", "operatingIncome": "-795000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-6852000", "reportedCurrency": "USD", "netInterestIncome": "-1531000", "nonInterestIncome": "None", "operatingExpenses": "26674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5786000", "sellingGeneralAndAdministrative": "26319000", "netIncomeFromContinuingOperations": "4687000" }, "balance": { "goodwill": "32742000", "inventory": "2760000", "commonStock": "412000", "currentDebt": "None", "investments": "None", "totalAssets": "478723000", "longTermDebt": "66336000", "shortTermDebt": "16547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9314000", "reportedCurrency": "USD", "retainedEarnings": "-56516000", "totalLiabilities": "312055000", "otherCurrentAssets": "252407000", "totalCurrentAssets": "261421000", "currentLongTermDebt": "5849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217302000", "currentAccountsPayable": "96397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50322000", "totalShareholderEquity": "166668000", "capitalLeaseObligations": "58648000", "otherCurrentLiabilities": "168111000", "totalCurrentLiabilities": "185208000", "otherNonCurrentLiabilities": "12459000", "totalNonCurrentLiabilities": "126847000", "cashAndShortTermInvestments": "6254000", "commonStockSharesOutstanding": "40133155", "intangibleAssetsExcludingGoodwill": "9314000", "cashAndCashEquivalentsAtCarryingValue": "6254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-288000", "operatingCashflow": "4925000", "capitalExpenditures": "8575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52256000", "cashflowFromInvestment": "-52515000", "stockBasedCompensation": "1387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 233223000, "cost_of_revenue": 206173000, "gross_profit": 27050000, "ebit": 3957000, "ebitda": 11225000, "pretax_income": -67000, "tax_provision": 173000, "net_income": -240000, "net_income_to_common": -240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1588000, "total_current_assets": 278162000, "total_assets": 414652000, "short_term_debt": 13724000, "long_term_debt": 6085000, "total_debt": 19809000, "total_liabilities": 255620000, "total_equity": 159032000, "shares_outstanding": 39901141, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13806000, "capital_expenditure": 13352000, "free_cash_flow": 27158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310965, "ticker_id": 3032, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3957000", "ebitda": "11225000", "netIncome": "-240000", "grossProfit": "27050000", "depreciation": "None", "totalRevenue": "233223000", "costOfRevenue": "206173000", "interestIncome": "1490000", "incomeBeforeTax": "-67000", "interestExpense": "1490000", "operatingIncome": "3957000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "173000", "reportedCurrency": "USD", "netInterestIncome": "-1490000", "nonInterestIncome": "None", "operatingExpenses": "23093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7268000", "sellingGeneralAndAdministrative": "23093000", "netIncomeFromContinuingOperations": "-240000" }, "balance": { "goodwill": "None", "inventory": "2432000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "414652000", "longTermDebt": "6085000", "shortTermDebt": "13724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61203000", "totalLiabilities": "255620000", "otherCurrentAssets": "274142000", "totalCurrentAssets": "278162000", "currentLongTermDebt": "1789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136490000", "currentAccountsPayable": "109132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126967000", "shortLongTermDebtTotal": "44297000", "totalShareholderEquity": "159032000", "capitalLeaseObligations": "56936000", "otherCurrentLiabilities": "189789000", "totalCurrentLiabilities": "203907000", "otherNonCurrentLiabilities": "357000", "totalNonCurrentLiabilities": "51713000", "cashAndShortTermInvestments": "1588000", "commonStockSharesOutstanding": "39901141", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "150000", "operatingCashflow": "13806000", "capitalExpenditures": "13352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25513000", "cashflowFromInvestment": "10075000", "stockBasedCompensation": "1613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233223000, "cost_of_revenue": 206173000, "gross_profit": 27050000, "research_and_development": null, "selling_general_admin": 23093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3957000, "depreciation_amortisation": 7268000, "ebitda": 11225000, "interest_expense": 1490000, "interest_income": null, "other_non_operating": null, "pretax_income": -67000, "tax_provision": 173000, "effective_tax_rate": null, "net_income": -240000, "net_income_continuing_ops": -240000, "net_income_to_common": -240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1588000, "short_term_investments": null, "net_receivables": 224889000, "inventory": 2432000, "other_current_assets": null, "total_current_assets": 278162000, "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": 136490000, "total_assets": 414652000, "short_term_debt": 13724000, "accounts_payable": 109132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203907000, "long_term_debt": 6085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51713000, "total_liabilities": 255620000, "total_debt": 19809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61203000, "total_equity": 159032000, "shares_outstanding": 39901141, "operating_cash_flow": 13806000, "stock_based_compensation": 1613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10075000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25513000, "free_cash_flow": 27158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3957000", "ebitda": "11225000", "netIncome": "-240000", "grossProfit": "27050000", "depreciation": "None", "totalRevenue": "233223000", "costOfRevenue": "206173000", "interestIncome": "1490000", "incomeBeforeTax": "-67000", "interestExpense": "1490000", "operatingIncome": "3957000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "173000", "reportedCurrency": "USD", "netInterestIncome": "-1490000", "nonInterestIncome": "None", "operatingExpenses": "23093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7268000", "sellingGeneralAndAdministrative": "23093000", "netIncomeFromContinuingOperations": "-240000" }, "balance": { "goodwill": "None", "inventory": "2432000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "414652000", "longTermDebt": "6085000", "shortTermDebt": "13724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61203000", "totalLiabilities": "255620000", "otherCurrentAssets": "274142000", "totalCurrentAssets": "278162000", "currentLongTermDebt": "1789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136490000", "currentAccountsPayable": "109132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126967000", "shortLongTermDebtTotal": "44297000", "totalShareholderEquity": "159032000", "capitalLeaseObligations": "56936000", "otherCurrentLiabilities": "189789000", "totalCurrentLiabilities": "203907000", "otherNonCurrentLiabilities": "357000", "totalNonCurrentLiabilities": "51713000", "cashAndShortTermInvestments": "1588000", "commonStockSharesOutstanding": "39901141", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "150000", "operatingCashflow": "13806000", "capitalExpenditures": "13352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25513000", "cashflowFromInvestment": "10075000", "stockBasedCompensation": "1613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 225097000, "cost_of_revenue": 195345000, "gross_profit": 29752000, "ebit": 5738000, "ebitda": 13509000, "pretax_income": 3618000, "tax_provision": 317000, "net_income": 3301000, "net_income_to_common": 3301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4917000, "total_current_assets": 269740000, "total_assets": 422375000, "short_term_debt": 15647000, "long_term_debt": 22564000, "total_debt": 38211000, "total_liabilities": 264485000, "total_equity": 157890000, "shares_outstanding": 39544405, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23265000, "capital_expenditure": 9345000, "free_cash_flow": 32610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310967, "ticker_id": 3032, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5738000", "ebitda": "13509000", "netIncome": "3301000", "grossProfit": "29752000", "depreciation": "None", "totalRevenue": "225097000", "costOfRevenue": "195345000", "interestIncome": "2120000", "incomeBeforeTax": "3618000", "interestExpense": "12627000", "operatingIncome": "5321000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "317000", "reportedCurrency": "USD", "netInterestIncome": "-2120000", "nonInterestIncome": "None", "operatingExpenses": "24431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7771000", "sellingGeneralAndAdministrative": "25059000", "netIncomeFromContinuingOperations": "3301000" }, "balance": { "goodwill": "None", "inventory": "2115000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "422375000", "longTermDebt": "22564000", "shortTermDebt": "15647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-60963000", "totalLiabilities": "264485000", "otherCurrentAssets": "262708000", "totalCurrentAssets": "269740000", "currentLongTermDebt": "1044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152635000", "currentAccountsPayable": "109655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144382000", "shortLongTermDebtTotal": "42922000", "totalShareholderEquity": "157890000", "capitalLeaseObligations": "58158000", "otherCurrentLiabilities": "182039000", "totalCurrentLiabilities": "197840000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "66645000", "cashAndShortTermInvestments": "4917000", "commonStockSharesOutstanding": "39544405", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "23265000", "capitalExpenditures": "9345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11278000", "cashflowFromInvestment": "-8802000", "stockBasedCompensation": "1376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225097000, "cost_of_revenue": 195345000, "gross_profit": 29752000, "research_and_development": null, "selling_general_admin": 25059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5738000, "depreciation_amortisation": 7771000, "ebitda": 13509000, "interest_expense": 12627000, "interest_income": null, "other_non_operating": null, "pretax_income": 3618000, "tax_provision": 317000, "effective_tax_rate": null, "net_income": 3301000, "net_income_continuing_ops": 3301000, "net_income_to_common": 3301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4917000, "short_term_investments": null, "net_receivables": 213256000, "inventory": 2115000, "other_current_assets": null, "total_current_assets": 269740000, "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": 152635000, "total_assets": 422375000, "short_term_debt": 15647000, "accounts_payable": 109655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197840000, "long_term_debt": 22564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66645000, "total_liabilities": 264485000, "total_debt": 38211000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60963000, "total_equity": 157890000, "shares_outstanding": 39544405, "operating_cash_flow": 23265000, "stock_based_compensation": 1376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11278000, "free_cash_flow": 32610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5738000", "ebitda": "13509000", "netIncome": "3301000", "grossProfit": "29752000", "depreciation": "None", "totalRevenue": "225097000", "costOfRevenue": "195345000", "interestIncome": "2120000", "incomeBeforeTax": "3618000", "interestExpense": "12627000", "operatingIncome": "5321000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "317000", "reportedCurrency": "USD", "netInterestIncome": "-2120000", "nonInterestIncome": "None", "operatingExpenses": "24431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7771000", "sellingGeneralAndAdministrative": "25059000", "netIncomeFromContinuingOperations": "3301000" }, "balance": { "goodwill": "None", "inventory": "2115000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "422375000", "longTermDebt": "22564000", "shortTermDebt": "15647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-60963000", "totalLiabilities": "264485000", "otherCurrentAssets": "262708000", "totalCurrentAssets": "269740000", "currentLongTermDebt": "1044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152635000", "currentAccountsPayable": "109655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144382000", "shortLongTermDebtTotal": "42922000", "totalShareholderEquity": "157890000", "capitalLeaseObligations": "58158000", "otherCurrentLiabilities": "182039000", "totalCurrentLiabilities": "197840000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "66645000", "cashAndShortTermInvestments": "4917000", "commonStockSharesOutstanding": "39544405", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "23265000", "capitalExpenditures": "9345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11278000", "cashflowFromInvestment": "-8802000", "stockBasedCompensation": "1376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 205286000, "cost_of_revenue": 179489000, "gross_profit": 25797000, "ebit": 3023000, "ebitda": 8254000, "pretax_income": 629000, "tax_provision": -212000, "net_income": 841000, "net_income_to_common": 841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1732000, "total_current_assets": 279972000, "total_assets": 432723000, "short_term_debt": 18711000, "long_term_debt": 32268000, "total_debt": 50979000, "total_liabilities": 279530000, "total_equity": 153193000, "shares_outstanding": 39412681, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5562000, "capital_expenditure": 7132000, "free_cash_flow": 1570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310968, "ticker_id": 3032, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3023000", "ebitda": "8254000", "netIncome": "841000", "grossProfit": "25797000", "depreciation": "None", "totalRevenue": "205286000", "costOfRevenue": "179489000", "interestIncome": "2920000", "incomeBeforeTax": "629000", "interestExpense": "2920000", "operatingIncome": "3432000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-212000", "reportedCurrency": "USD", "netInterestIncome": "-2920000", "nonInterestIncome": "None", "operatingExpenses": "22365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5231000", "sellingGeneralAndAdministrative": "22774000", "netIncomeFromContinuingOperations": "841000" }, "balance": { "goodwill": "None", "inventory": "1841000", "commonStock": "404000", "currentDebt": "None", "investments": "None", "totalAssets": "432723000", "longTermDebt": "32268000", "shortTermDebt": "18711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64264000", "totalLiabilities": "279530000", "otherCurrentAssets": "8765000", "totalCurrentAssets": "279972000", "currentLongTermDebt": "1160000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152751000", "currentAccountsPayable": "113972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144446000", "shortLongTermDebtTotal": "93591000", "totalShareholderEquity": "153193000", "capitalLeaseObligations": "60163000", "otherCurrentLiabilities": "18124000", "totalCurrentLiabilities": "203052000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "76478000", "cashAndShortTermInvestments": "1732000", "commonStockSharesOutstanding": "39412681", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "841000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "756000", "operatingCashflow": "-5562000", "capitalExpenditures": "7132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "622000", "cashflowFromInvestment": "-6284000", "stockBasedCompensation": "1519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205286000, "cost_of_revenue": 179489000, "gross_profit": 25797000, "research_and_development": null, "selling_general_admin": 22774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3023000, "depreciation_amortisation": 5231000, "ebitda": 8254000, "interest_expense": 2920000, "interest_income": null, "other_non_operating": null, "pretax_income": 629000, "tax_provision": -212000, "effective_tax_rate": null, "net_income": 841000, "net_income_continuing_ops": 841000, "net_income_to_common": 841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1732000, "short_term_investments": null, "net_receivables": 267634000, "inventory": 1841000, "other_current_assets": null, "total_current_assets": 279972000, "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": 152751000, "total_assets": 432723000, "short_term_debt": 18711000, "accounts_payable": 113972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203052000, "long_term_debt": 32268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 76478000, "total_liabilities": 279530000, "total_debt": 50979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64264000, "total_equity": 153193000, "shares_outstanding": 39412681, "operating_cash_flow": -5562000, "stock_based_compensation": 1519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 622000, "free_cash_flow": 1570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3023000", "ebitda": "8254000", "netIncome": "841000", "grossProfit": "25797000", "depreciation": "None", "totalRevenue": "205286000", "costOfRevenue": "179489000", "interestIncome": "2920000", "incomeBeforeTax": "629000", "interestExpense": "2920000", "operatingIncome": "3432000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-212000", "reportedCurrency": "USD", "netInterestIncome": "-2920000", "nonInterestIncome": "None", "operatingExpenses": "22365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5231000", "sellingGeneralAndAdministrative": "22774000", "netIncomeFromContinuingOperations": "841000" }, "balance": { "goodwill": "None", "inventory": "1841000", "commonStock": "404000", "currentDebt": "None", "investments": "None", "totalAssets": "432723000", "longTermDebt": "32268000", "shortTermDebt": "18711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64264000", "totalLiabilities": "279530000", "otherCurrentAssets": "8765000", "totalCurrentAssets": "279972000", "currentLongTermDebt": "1160000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152751000", "currentAccountsPayable": "113972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144446000", "shortLongTermDebtTotal": "93591000", "totalShareholderEquity": "153193000", "capitalLeaseObligations": "60163000", "otherCurrentLiabilities": "18124000", "totalCurrentLiabilities": "203052000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "76478000", "cashAndShortTermInvestments": "1732000", "commonStockSharesOutstanding": "39412681", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "841000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "756000", "operatingCashflow": "-5562000", "capitalExpenditures": "7132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "622000", "cashflowFromInvestment": "-6284000", "stockBasedCompensation": "1519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 188653000, "cost_of_revenue": 165638000, "gross_profit": 23015000, "ebit": 470000, "ebitda": 5873000, "pretax_income": -1274000, "tax_provision": 140000, "net_income": -1414000, "net_income_to_common": -1414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12956000, "total_current_assets": 267022000, "total_assets": 416310000, "short_term_debt": 21081000, "long_term_debt": 22042000, "total_debt": 43123000, "total_liabilities": 265477000, "total_equity": 150833000, "shares_outstanding": 39056396, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3443000, "capital_expenditure": 9033000, "free_cash_flow": 5590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310969, "ticker_id": 3032, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "470000", "ebitda": "5873000", "netIncome": "-1414000", "grossProfit": "23015000", "depreciation": "None", "totalRevenue": "188653000", "costOfRevenue": "165638000", "interestIncome": "193000", "incomeBeforeTax": "-1274000", "interestExpense": "2334000", "operatingIncome": "833000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "-2141000", "nonInterestIncome": "None", "operatingExpenses": "22182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5403000", "sellingGeneralAndAdministrative": "22545000", "netIncomeFromContinuingOperations": "-1414000" }, "balance": { "goodwill": "None", "inventory": "2130000", "commonStock": "403000", "currentDebt": "None", "investments": "None", "totalAssets": "416310000", "longTermDebt": "22042000", "shortTermDebt": "21081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-65105000", "totalLiabilities": "265477000", "otherCurrentAssets": "7819000", "totalCurrentAssets": "267022000", "currentLongTermDebt": "1274000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149288000", "currentAccountsPayable": "112009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140578000", "shortLongTermDebtTotal": "91408000", "totalShareholderEquity": "150833000", "capitalLeaseObligations": "68092000", "otherCurrentLiabilities": "14146000", "totalCurrentLiabilities": "193669000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "71808000", "cashAndShortTermInvestments": "12956000", "commonStockSharesOutstanding": "39056396", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "63000", "operatingCashflow": "-3443000", "capitalExpenditures": "9033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3225000", "cashflowFromInvestment": "-8692000", "stockBasedCompensation": "1123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188653000, "cost_of_revenue": 165638000, "gross_profit": 23015000, "research_and_development": null, "selling_general_admin": 22545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 470000, "depreciation_amortisation": 5403000, "ebitda": 5873000, "interest_expense": 2334000, "interest_income": null, "other_non_operating": null, "pretax_income": -1274000, "tax_provision": 140000, "effective_tax_rate": null, "net_income": -1414000, "net_income_continuing_ops": -1414000, "net_income_to_common": -1414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12956000, "short_term_investments": null, "net_receivables": 244117000, "inventory": 2130000, "other_current_assets": null, "total_current_assets": 267022000, "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": 149288000, "total_assets": 416310000, "short_term_debt": 21081000, "accounts_payable": 112009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193669000, "long_term_debt": 22042000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71808000, "total_liabilities": 265477000, "total_debt": 43123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65105000, "total_equity": 150833000, "shares_outstanding": 39056396, "operating_cash_flow": -3443000, "stock_based_compensation": 1123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3225000, "free_cash_flow": 5590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "470000", "ebitda": "5873000", "netIncome": "-1414000", "grossProfit": "23015000", "depreciation": "None", "totalRevenue": "188653000", "costOfRevenue": "165638000", "interestIncome": "193000", "incomeBeforeTax": "-1274000", "interestExpense": "2334000", "operatingIncome": "833000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "-2141000", "nonInterestIncome": "None", "operatingExpenses": "22182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5403000", "sellingGeneralAndAdministrative": "22545000", "netIncomeFromContinuingOperations": "-1414000" }, "balance": { "goodwill": "None", "inventory": "2130000", "commonStock": "403000", "currentDebt": "None", "investments": "None", "totalAssets": "416310000", "longTermDebt": "22042000", "shortTermDebt": "21081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-65105000", "totalLiabilities": "265477000", "otherCurrentAssets": "7819000", "totalCurrentAssets": "267022000", "currentLongTermDebt": "1274000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149288000", "currentAccountsPayable": "112009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140578000", "shortLongTermDebtTotal": "91408000", "totalShareholderEquity": "150833000", "capitalLeaseObligations": "68092000", "otherCurrentLiabilities": "14146000", "totalCurrentLiabilities": "193669000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "71808000", "cashAndShortTermInvestments": "12956000", "commonStockSharesOutstanding": "39056396", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "63000", "operatingCashflow": "-3443000", "capitalExpenditures": "9033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3225000", "cashflowFromInvestment": "-8692000", "stockBasedCompensation": "1123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 216880000, "cost_of_revenue": 186603000, "gross_profit": 30277000, "ebit": 8720000, "ebitda": 13927000, "pretax_income": 6755000, "tax_provision": 1000, "net_income": 6754000, "net_income_to_common": 6754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28316000, "total_current_assets": 269328000, "total_assets": 417317000, "short_term_debt": 39530000, "long_term_debt": 22751000, "total_debt": 62281000, "total_liabilities": 266638000, "total_equity": 150679000, "shares_outstanding": 38943811, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13363000, "capital_expenditure": 3447000, "free_cash_flow": 16810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310970, "ticker_id": 3032, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8720000", "ebitda": "13927000", "netIncome": "6754000", "grossProfit": "30277000", "depreciation": "None", "totalRevenue": "216880000", "costOfRevenue": "186603000", "interestIncome": "110000", "incomeBeforeTax": "6755000", "interestExpense": "3045000", "operatingIncome": "9632000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-2935000", "nonInterestIncome": "None", "operatingExpenses": "20645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5207000", "sellingGeneralAndAdministrative": "21557000", "netIncomeFromContinuingOperations": "6754000" }, "balance": { "goodwill": "None", "inventory": "1974000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "417317000", "longTermDebt": "22751000", "shortTermDebt": "39530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63691000", "totalLiabilities": "266638000", "otherCurrentAssets": "9084000", "totalCurrentAssets": "269328000", "currentLongTermDebt": "426000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "147989000", "currentAccountsPayable": "98449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139005000", "shortLongTermDebtTotal": "94464000", "totalShareholderEquity": "150679000", "capitalLeaseObligations": "72162000", "otherCurrentLiabilities": "5316000", "totalCurrentLiabilities": "191173000", "otherNonCurrentLiabilities": "308000", "totalNonCurrentLiabilities": "75465000", "cashAndShortTermInvestments": "28316000", "commonStockSharesOutstanding": "38943811", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13000", "operatingCashflow": "13363000", "capitalExpenditures": "3447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10541000", "cashflowFromInvestment": "-2760000", "stockBasedCompensation": "1079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216880000, "cost_of_revenue": 186603000, "gross_profit": 30277000, "research_and_development": null, "selling_general_admin": 21557000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8720000, "depreciation_amortisation": 5207000, "ebitda": 13927000, "interest_expense": 3045000, "interest_income": null, "other_non_operating": null, "pretax_income": 6755000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": 6754000, "net_income_continuing_ops": 6754000, "net_income_to_common": 6754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28316000, "short_term_investments": null, "net_receivables": 229954000, "inventory": 1974000, "other_current_assets": null, "total_current_assets": 269328000, "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": 147989000, "total_assets": 417317000, "short_term_debt": 39530000, "accounts_payable": 98449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191173000, "long_term_debt": 22751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75465000, "total_liabilities": 266638000, "total_debt": 62281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63691000, "total_equity": 150679000, "shares_outstanding": 38943811, "operating_cash_flow": 13363000, "stock_based_compensation": 1079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10541000, "free_cash_flow": 16810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8720000", "ebitda": "13927000", "netIncome": "6754000", "grossProfit": "30277000", "depreciation": "None", "totalRevenue": "216880000", "costOfRevenue": "186603000", "interestIncome": "110000", "incomeBeforeTax": "6755000", "interestExpense": "3045000", "operatingIncome": "9632000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-2935000", "nonInterestIncome": "None", "operatingExpenses": "20645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5207000", "sellingGeneralAndAdministrative": "21557000", "netIncomeFromContinuingOperations": "6754000" }, "balance": { "goodwill": "None", "inventory": "1974000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "417317000", "longTermDebt": "22751000", "shortTermDebt": "39530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-63691000", "totalLiabilities": "266638000", "otherCurrentAssets": "9084000", "totalCurrentAssets": "269328000", "currentLongTermDebt": "426000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "147989000", "currentAccountsPayable": "98449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139005000", "shortLongTermDebtTotal": "94464000", "totalShareholderEquity": "150679000", "capitalLeaseObligations": "72162000", "otherCurrentLiabilities": "5316000", "totalCurrentLiabilities": "191173000", "otherNonCurrentLiabilities": "308000", "totalNonCurrentLiabilities": "75465000", "cashAndShortTermInvestments": "28316000", "commonStockSharesOutstanding": "38943811", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13000", "operatingCashflow": "13363000", "capitalExpenditures": "3447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10541000", "cashflowFromInvestment": "-2760000", "stockBasedCompensation": "1079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 226675000, "cost_of_revenue": 199611000, "gross_profit": 27064000, "ebit": 6218000, "ebitda": 11786000, "pretax_income": 4344000, "tax_provision": 82000, "net_income": 4262000, "net_income_to_common": 4262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28254000, "total_current_assets": 280987000, "total_assets": 430329000, "short_term_debt": 27246000, "long_term_debt": 23276000, "total_debt": 50522000, "total_liabilities": 287914000, "total_equity": 142415000, "shares_outstanding": 34518680, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37470000, "capital_expenditure": 4157000, "free_cash_flow": 41627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310972, "ticker_id": 3032, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6218000", "ebitda": "11786000", "netIncome": "4262000", "grossProfit": "27064000", "depreciation": "None", "totalRevenue": "226675000", "costOfRevenue": "199611000", "interestIncome": "73000", "incomeBeforeTax": "4344000", "interestExpense": "3617000", "operatingIncome": "7781000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-3544000", "nonInterestIncome": "None", "operatingExpenses": "19283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5568000", "sellingGeneralAndAdministrative": "20846000", "netIncomeFromContinuingOperations": "4262000" }, "balance": { "goodwill": "None", "inventory": "2317000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "430329000", "longTermDebt": "23276000", "shortTermDebt": "27246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-70445000", "totalLiabilities": "287914000", "otherCurrentAssets": "4141000", "totalCurrentAssets": "280987000", "currentLongTermDebt": "4694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149342000", "currentAccountsPayable": "116559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140635000", "shortLongTermDebtTotal": "104658000", "totalShareholderEquity": "142415000", "capitalLeaseObligations": "76688000", "otherCurrentLiabilities": "15528000", "totalCurrentLiabilities": "208809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79105000", "cashAndShortTermInvestments": "28254000", "commonStockSharesOutstanding": "34518680", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-306000", "operatingCashflow": "37470000", "capitalExpenditures": "4157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11464000", "cashflowFromInvestment": "-2589000", "stockBasedCompensation": "1016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11811000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226675000, "cost_of_revenue": 199611000, "gross_profit": 27064000, "research_and_development": null, "selling_general_admin": 20846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6218000, "depreciation_amortisation": 5568000, "ebitda": 11786000, "interest_expense": 3617000, "interest_income": null, "other_non_operating": null, "pretax_income": 4344000, "tax_provision": 82000, "effective_tax_rate": null, "net_income": 4262000, "net_income_continuing_ops": 4262000, "net_income_to_common": 4262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28254000, "short_term_investments": null, "net_receivables": 246275000, "inventory": 2317000, "other_current_assets": null, "total_current_assets": 280987000, "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": 149342000, "total_assets": 430329000, "short_term_debt": 27246000, "accounts_payable": 116559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208809000, "long_term_debt": 23276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79105000, "total_liabilities": 287914000, "total_debt": 50522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70445000, "total_equity": 142415000, "shares_outstanding": 34518680, "operating_cash_flow": 37470000, "stock_based_compensation": 1016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11464000, "free_cash_flow": 41627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6218000", "ebitda": "11786000", "netIncome": "4262000", "grossProfit": "27064000", "depreciation": "None", "totalRevenue": "226675000", "costOfRevenue": "199611000", "interestIncome": "73000", "incomeBeforeTax": "4344000", "interestExpense": "3617000", "operatingIncome": "7781000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-3544000", "nonInterestIncome": "None", "operatingExpenses": "19283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5568000", "sellingGeneralAndAdministrative": "20846000", "netIncomeFromContinuingOperations": "4262000" }, "balance": { "goodwill": "None", "inventory": "2317000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "430329000", "longTermDebt": "23276000", "shortTermDebt": "27246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-70445000", "totalLiabilities": "287914000", "otherCurrentAssets": "4141000", "totalCurrentAssets": "280987000", "currentLongTermDebt": "4694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149342000", "currentAccountsPayable": "116559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140635000", "shortLongTermDebtTotal": "104658000", "totalShareholderEquity": "142415000", "capitalLeaseObligations": "76688000", "otherCurrentLiabilities": "15528000", "totalCurrentLiabilities": "208809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79105000", "cashAndShortTermInvestments": "28254000", "commonStockSharesOutstanding": "34518680", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-306000", "operatingCashflow": "37470000", "capitalExpenditures": "4157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11464000", "cashflowFromInvestment": "-2589000", "stockBasedCompensation": "1016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11811000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 192167000, "cost_of_revenue": 173886000, "gross_profit": 18281000, "ebit": -2854000, "ebitda": 3117000, "pretax_income": -5986000, "tax_provision": 617000, "net_income": -6603000, "net_income_to_common": -6603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4837000, "total_current_assets": 261469000, "total_assets": 414019000, "short_term_debt": 33816000, "long_term_debt": 45932000, "total_debt": 79748000, "total_liabilities": 302956000, "total_equity": 111063000, "shares_outstanding": 33111987, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15332000, "capital_expenditure": 4634000, "free_cash_flow": -10698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310973, "ticker_id": 3032, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2854000", "ebitda": "3117000", "netIncome": "-6603000", "grossProfit": "18281000", "depreciation": "None", "totalRevenue": "192167000", "costOfRevenue": "173886000", "interestIncome": "7000", "incomeBeforeTax": "-5986000", "interestExpense": "3345000", "operatingIncome": "-2768000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "617000", "reportedCurrency": "USD", "netInterestIncome": "-3338000", "nonInterestIncome": "None", "operatingExpenses": "21049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5971000", "sellingGeneralAndAdministrative": "21135000", "netIncomeFromContinuingOperations": "-6603000" }, "balance": { "goodwill": "None", "inventory": "2007000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "414019000", "longTermDebt": "45932000", "shortTermDebt": "33816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-74707000", "totalLiabilities": "302956000", "otherCurrentAssets": "8207000", "totalCurrentAssets": "261469000", "currentLongTermDebt": "14320000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152550000", "currentAccountsPayable": "90031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116011000", "totalShareholderEquity": "111063000", "capitalLeaseObligations": "81034000", "otherCurrentLiabilities": "25569000", "totalCurrentLiabilities": "197250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "105706000", "cashAndShortTermInvestments": "4837000", "commonStockSharesOutstanding": "33111987", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6603000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "-15332000", "capitalExpenditures": "4634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20091000", "cashflowFromInvestment": "-4560000", "stockBasedCompensation": "1556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192167000, "cost_of_revenue": 173886000, "gross_profit": 18281000, "research_and_development": null, "selling_general_admin": 21135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2854000, "depreciation_amortisation": 5971000, "ebitda": 3117000, "interest_expense": 3345000, "interest_income": null, "other_non_operating": null, "pretax_income": -5986000, "tax_provision": 617000, "effective_tax_rate": null, "net_income": -6603000, "net_income_continuing_ops": -6603000, "net_income_to_common": -6603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4837000, "short_term_investments": null, "net_receivables": 246418000, "inventory": 2007000, "other_current_assets": null, "total_current_assets": 261469000, "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": 152550000, "total_assets": 414019000, "short_term_debt": 33816000, "accounts_payable": 90031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197250000, "long_term_debt": 45932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105706000, "total_liabilities": 302956000, "total_debt": 79748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74707000, "total_equity": 111063000, "shares_outstanding": 33111987, "operating_cash_flow": -15332000, "stock_based_compensation": 1556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4560000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20091000, "free_cash_flow": -10698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2854000", "ebitda": "3117000", "netIncome": "-6603000", "grossProfit": "18281000", "depreciation": "None", "totalRevenue": "192167000", "costOfRevenue": "173886000", "interestIncome": "7000", "incomeBeforeTax": "-5986000", "interestExpense": "3345000", "operatingIncome": "-2768000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "617000", "reportedCurrency": "USD", "netInterestIncome": "-3338000", "nonInterestIncome": "None", "operatingExpenses": "21049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5971000", "sellingGeneralAndAdministrative": "21135000", "netIncomeFromContinuingOperations": "-6603000" }, "balance": { "goodwill": "None", "inventory": "2007000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "414019000", "longTermDebt": "45932000", "shortTermDebt": "33816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-74707000", "totalLiabilities": "302956000", "otherCurrentAssets": "8207000", "totalCurrentAssets": "261469000", "currentLongTermDebt": "14320000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152550000", "currentAccountsPayable": "90031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116011000", "totalShareholderEquity": "111063000", "capitalLeaseObligations": "81034000", "otherCurrentLiabilities": "25569000", "totalCurrentLiabilities": "197250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "105706000", "cashAndShortTermInvestments": "4837000", "commonStockSharesOutstanding": "33111987", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6603000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "-15332000", "capitalExpenditures": "4634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20091000", "cashflowFromInvestment": "-4560000", "stockBasedCompensation": "1556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8464000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 160672000, "cost_of_revenue": 145134000, "gross_profit": 15538000, "ebit": -3461000, "ebitda": 2558000, "pretax_income": -6409000, "tax_provision": -352000, "net_income": -6057000, "net_income_to_common": -6057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4638000, "total_current_assets": 217499000, "total_assets": 363584000, "short_term_debt": 28656000, "long_term_debt": 28297000, "total_debt": 56953000, "total_liabilities": 247514000, "total_equity": 116070000, "shares_outstanding": 32553750, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22825000, "capital_expenditure": 1853000, "free_cash_flow": -20972000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310974, "ticker_id": 3032, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3461000", "ebitda": "2558000", "netIncome": "-6057000", "grossProfit": "15538000", "depreciation": "None", "totalRevenue": "160672000", "costOfRevenue": "145134000", "interestIncome": "17000", "incomeBeforeTax": "-6409000", "interestExpense": "3374000", "operatingIncome": "-3124000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-352000", "reportedCurrency": "USD", "netInterestIncome": "-3357000", "nonInterestIncome": "None", "operatingExpenses": "18662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6019000", "sellingGeneralAndAdministrative": "18999000", "netIncomeFromContinuingOperations": "-6057000" }, "balance": { "goodwill": "None", "inventory": "2662000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "363584000", "longTermDebt": "28297000", "shortTermDebt": "28656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68104000", "totalLiabilities": "247514000", "otherCurrentAssets": "6668000", "totalCurrentAssets": "217499000", "currentLongTermDebt": "9222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146085000", "currentAccountsPayable": "53366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88197000", "totalShareholderEquity": "116070000", "capitalLeaseObligations": "77320000", "otherCurrentLiabilities": "22548000", "totalCurrentLiabilities": "163563000", "otherNonCurrentLiabilities": "2000", "totalNonCurrentLiabilities": "83951000", "cashAndShortTermInvestments": "4638000", "commonStockSharesOutstanding": "32553750", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-387000", "operatingCashflow": "-22825000", "capitalExpenditures": "1853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1902000", "cashflowFromInvestment": "-1573000", "stockBasedCompensation": "358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160672000, "cost_of_revenue": 145134000, "gross_profit": 15538000, "research_and_development": null, "selling_general_admin": 18999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3461000, "depreciation_amortisation": 6019000, "ebitda": 2558000, "interest_expense": 3374000, "interest_income": null, "other_non_operating": null, "pretax_income": -6409000, "tax_provision": -352000, "effective_tax_rate": null, "net_income": -6057000, "net_income_continuing_ops": -6057000, "net_income_to_common": -6057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4638000, "short_term_investments": null, "net_receivables": 203531000, "inventory": 2662000, "other_current_assets": null, "total_current_assets": 217499000, "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": 146085000, "total_assets": 363584000, "short_term_debt": 28656000, "accounts_payable": 53366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163563000, "long_term_debt": 28297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83951000, "total_liabilities": 247514000, "total_debt": 56953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68104000, "total_equity": 116070000, "shares_outstanding": 32553750, "operating_cash_flow": -22825000, "stock_based_compensation": 358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1902000, "free_cash_flow": -20972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3461000", "ebitda": "2558000", "netIncome": "-6057000", "grossProfit": "15538000", "depreciation": "None", "totalRevenue": "160672000", "costOfRevenue": "145134000", "interestIncome": "17000", "incomeBeforeTax": "-6409000", "interestExpense": "3374000", "operatingIncome": "-3124000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-352000", "reportedCurrency": "USD", "netInterestIncome": "-3357000", "nonInterestIncome": "None", "operatingExpenses": "18662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6019000", "sellingGeneralAndAdministrative": "18999000", "netIncomeFromContinuingOperations": "-6057000" }, "balance": { "goodwill": "None", "inventory": "2662000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "363584000", "longTermDebt": "28297000", "shortTermDebt": "28656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68104000", "totalLiabilities": "247514000", "otherCurrentAssets": "6668000", "totalCurrentAssets": "217499000", "currentLongTermDebt": "9222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146085000", "currentAccountsPayable": "53366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88197000", "totalShareholderEquity": "116070000", "capitalLeaseObligations": "77320000", "otherCurrentLiabilities": "22548000", "totalCurrentLiabilities": "163563000", "otherNonCurrentLiabilities": "2000", "totalNonCurrentLiabilities": "83951000", "cashAndShortTermInvestments": "4638000", "commonStockSharesOutstanding": "32553750", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-387000", "operatingCashflow": "-22825000", "capitalExpenditures": "1853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1902000", "cashflowFromInvestment": "-1573000", "stockBasedCompensation": "358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8438000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 201594000, "cost_of_revenue": 178671000, "gross_profit": 22967000, "ebit": 5763000, "ebitda": 12759000, "pretax_income": -4510000, "tax_provision": -145000, "net_income": -4365000, "net_income_to_common": -4365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30938000, "total_current_assets": 271816000, "total_assets": 416893000, "short_term_debt": 31372000, "long_term_debt": 23740000, "total_debt": 55112000, "total_liabilities": 295418000, "total_equity": 121475000, "shares_outstanding": 32528213, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45679000, "capital_expenditure": 2231000, "free_cash_flow": 47910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310975, "ticker_id": 3032, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5763000", "ebitda": "12759000", "netIncome": "-4365000", "grossProfit": "22967000", "depreciation": "None", "totalRevenue": "201594000", "costOfRevenue": "178671000", "interestIncome": "13000", "incomeBeforeTax": "-4510000", "interestExpense": "3985000", "operatingIncome": "-587000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-3972000", "nonInterestIncome": "None", "operatingExpenses": "23554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6996000", "sellingGeneralAndAdministrative": "17160000", "netIncomeFromContinuingOperations": "-4365000" }, "balance": { "goodwill": "None", "inventory": "2699000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "416893000", "longTermDebt": "23740000", "shortTermDebt": "31372000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-62047000", "totalLiabilities": "295418000", "otherCurrentAssets": "8894000", "totalCurrentAssets": "271816000", "currentLongTermDebt": "13453000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145077000", "currentAccountsPayable": "82821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85490000", "totalShareholderEquity": "121475000", "capitalLeaseObligations": "75747000", "otherCurrentLiabilities": "37074000", "totalCurrentLiabilities": "215916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79502000", "cashAndShortTermInvestments": "30938000", "commonStockSharesOutstanding": "32528213", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4365000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-215000", "operatingCashflow": "45679000", "capitalExpenditures": "2231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15401000", "cashflowFromInvestment": "-3221000", "stockBasedCompensation": "209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201594000, "cost_of_revenue": 178671000, "gross_profit": 22967000, "research_and_development": null, "selling_general_admin": 17160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5763000, "depreciation_amortisation": 6996000, "ebitda": 12759000, "interest_expense": 3985000, "interest_income": null, "other_non_operating": null, "pretax_income": -4510000, "tax_provision": -145000, "effective_tax_rate": null, "net_income": -4365000, "net_income_continuing_ops": -4365000, "net_income_to_common": -4365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30938000, "short_term_investments": null, "net_receivables": 229285000, "inventory": 2699000, "other_current_assets": null, "total_current_assets": 271816000, "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": 145077000, "total_assets": 416893000, "short_term_debt": 31372000, "accounts_payable": 82821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215916000, "long_term_debt": 23740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79502000, "total_liabilities": 295418000, "total_debt": 55112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62047000, "total_equity": 121475000, "shares_outstanding": 32528213, "operating_cash_flow": 45679000, "stock_based_compensation": 209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15401000, "free_cash_flow": 47910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5763000", "ebitda": "12759000", "netIncome": "-4365000", "grossProfit": "22967000", "depreciation": "None", "totalRevenue": "201594000", "costOfRevenue": "178671000", "interestIncome": "13000", "incomeBeforeTax": "-4510000", "interestExpense": "3985000", "operatingIncome": "-587000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-3972000", "nonInterestIncome": "None", "operatingExpenses": "23554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6996000", "sellingGeneralAndAdministrative": "17160000", "netIncomeFromContinuingOperations": "-4365000" }, "balance": { "goodwill": "None", "inventory": "2699000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "416893000", "longTermDebt": "23740000", "shortTermDebt": "31372000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-62047000", "totalLiabilities": "295418000", "otherCurrentAssets": "8894000", "totalCurrentAssets": "271816000", "currentLongTermDebt": "13453000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145077000", "currentAccountsPayable": "82821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85490000", "totalShareholderEquity": "121475000", "capitalLeaseObligations": "75747000", "otherCurrentLiabilities": "37074000", "totalCurrentLiabilities": "215916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79502000", "cashAndShortTermInvestments": "30938000", "commonStockSharesOutstanding": "32528213", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4365000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-215000", "operatingCashflow": "45679000", "capitalExpenditures": "2231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15401000", "cashflowFromInvestment": "-3221000", "stockBasedCompensation": "209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9303000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 168476000, "cost_of_revenue": 149406000, "gross_profit": 19070000, "ebit": 1876000, "ebitda": 7969000, "pretax_income": -783000, "tax_provision": -123000, "net_income": -660000, "net_income_to_common": -660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3881000, "total_current_assets": 228465000, "total_assets": 380222000, "short_term_debt": 29283000, "long_term_debt": 36452000, "total_debt": 65735000, "total_liabilities": 254590000, "total_equity": 125632000, "shares_outstanding": 32384445, "goodwill_and_intangibles": 6934000 }, "cash_flow": { "operating_cash_flow": -16525000, "capital_expenditure": 2387000, "free_cash_flow": -14138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310977, "ticker_id": 3032, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1876000", "ebitda": "7969000", "netIncome": "-660000", "grossProfit": "19070000", "depreciation": "None", "totalRevenue": "168476000", "costOfRevenue": "149406000", "interestIncome": "21000", "incomeBeforeTax": "-783000", "interestExpense": "3414000", "operatingIncome": "2561000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-123000", "reportedCurrency": "USD", "netInterestIncome": "-3393000", "nonInterestIncome": "None", "operatingExpenses": "16509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6093000", "sellingGeneralAndAdministrative": "17135000", "netIncomeFromContinuingOperations": "-660000" }, "balance": { "goodwill": "None", "inventory": "2885000", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "380222000", "longTermDebt": "36452000", "shortTermDebt": "29283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6934000", "reportedCurrency": "USD", "retainedEarnings": "-57682000", "totalLiabilities": "254590000", "otherCurrentAssets": "6073000", "totalCurrentAssets": "228465000", "currentLongTermDebt": "13852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151756999", "currentAccountsPayable": "51234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137560000", "shortLongTermDebtTotal": "97061000", "totalShareholderEquity": "125632000", "capitalLeaseObligations": "46757000", "otherCurrentLiabilities": "31846999", "totalCurrentLiabilities": "160544000", "otherNonCurrentLiabilities": "26149000", "totalNonCurrentLiabilities": "94045999", "cashAndShortTermInvestments": "3881000", "commonStockSharesOutstanding": "32384445", "intangibleAssetsExcludingGoodwill": "6934000", "cashAndCashEquivalentsAtCarryingValue": "3881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-205000", "operatingCashflow": "-16525000", "capitalExpenditures": "2387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11631000", "cashflowFromInvestment": "-1650000", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168476000, "cost_of_revenue": 149406000, "gross_profit": 19070000, "research_and_development": null, "selling_general_admin": 17135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1876000, "depreciation_amortisation": 6093000, "ebitda": 7969000, "interest_expense": 3414000, "interest_income": null, "other_non_operating": null, "pretax_income": -783000, "tax_provision": -123000, "effective_tax_rate": null, "net_income": -660000, "net_income_continuing_ops": -660000, "net_income_to_common": -660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3881000, "short_term_investments": null, "net_receivables": 215626000, "inventory": 2885000, "other_current_assets": null, "total_current_assets": 228465000, "net_ppe": null, "goodwill": null, "intangible_assets": 6934000, "goodwill_and_intangibles": 6934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151756999, "total_assets": 380222000, "short_term_debt": 29283000, "accounts_payable": 51234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160544000, "long_term_debt": 36452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 94045999, "total_liabilities": 254590000, "total_debt": 65735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57682000, "total_equity": 125632000, "shares_outstanding": 32384445, "operating_cash_flow": -16525000, "stock_based_compensation": 364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11631000, "free_cash_flow": -14138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1876000", "ebitda": "7969000", "netIncome": "-660000", "grossProfit": "19070000", "depreciation": "None", "totalRevenue": "168476000", "costOfRevenue": "149406000", "interestIncome": "21000", "incomeBeforeTax": "-783000", "interestExpense": "3414000", "operatingIncome": "2561000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-123000", "reportedCurrency": "USD", "netInterestIncome": "-3393000", "nonInterestIncome": "None", "operatingExpenses": "16509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6093000", "sellingGeneralAndAdministrative": "17135000", "netIncomeFromContinuingOperations": "-660000" }, "balance": { "goodwill": "None", "inventory": "2885000", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "380222000", "longTermDebt": "36452000", "shortTermDebt": "29283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6934000", "reportedCurrency": "USD", "retainedEarnings": "-57682000", "totalLiabilities": "254590000", "otherCurrentAssets": "6073000", "totalCurrentAssets": "228465000", "currentLongTermDebt": "13852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151756999", "currentAccountsPayable": "51234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137560000", "shortLongTermDebtTotal": "97061000", "totalShareholderEquity": "125632000", "capitalLeaseObligations": "46757000", "otherCurrentLiabilities": "31846999", "totalCurrentLiabilities": "160544000", "otherNonCurrentLiabilities": "26149000", "totalNonCurrentLiabilities": "94045999", "cashAndShortTermInvestments": "3881000", "commonStockSharesOutstanding": "32384445", "intangibleAssetsExcludingGoodwill": "6934000", "cashAndCashEquivalentsAtCarryingValue": "3881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-205000", "operatingCashflow": "-16525000", "capitalExpenditures": "2387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11631000", "cashflowFromInvestment": "-1650000", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9560000", "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": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "income_statement": { "revenue": 182534000, "cost_of_revenue": 168748000, "gross_profit": 13786000, "ebit": -4495000, "ebitda": 848000, "pretax_income": -297000, "tax_provision": -42000, "net_income": -255000, "net_income_to_common": -255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10425000, "total_current_assets": 226651000, "total_assets": 369209000, "short_term_debt": 22944000, "long_term_debt": 23659000, "total_debt": 46603000, "total_liabilities": 242979000, "total_equity": 126230000, "shares_outstanding": 32290391, "goodwill_and_intangibles": 6993000 }, "cash_flow": { "operating_cash_flow": -8943000, "capital_expenditure": 2415000, "free_cash_flow": -6528000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 310978, "ticker_id": 3032, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:58:55.641831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4495000", "ebitda": "848000", "netIncome": "-255000", "grossProfit": "13786000", "depreciation": "None", "totalRevenue": "182534000", "costOfRevenue": "168748000", "interestIncome": "2586000", "incomeBeforeTax": "-297000", "interestExpense": "2627000", "operatingIncome": "2039000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-42000", "reportedCurrency": "USD", "netInterestIncome": "-2586000", "nonInterestIncome": "None", "operatingExpenses": "11747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "291000", "costofGoodsAndServicesSold": "168748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5343000", "sellingGeneralAndAdministrative": "18119000", "netIncomeFromContinuingOperations": "-255000" }, "balance": { "goodwill": "None", "inventory": "2862000", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "369209000", "longTermDebt": "23659000", "shortTermDebt": "22944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6993000", "reportedCurrency": "USD", "retainedEarnings": "-57022000", "totalLiabilities": "242979000", "otherCurrentAssets": "6370000", "totalCurrentAssets": "226651000", "currentLongTermDebt": "13277000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "142558000", "currentAccountsPayable": "75197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128487000", "shortLongTermDebtTotal": "72857000", "totalShareholderEquity": "126230000", "capitalLeaseObligations": "35921000", "otherCurrentLiabilities": "26106000", "totalCurrentLiabilities": "165811000", "otherNonCurrentLiabilities": "27042000", "totalNonCurrentLiabilities": "77168000", "cashAndShortTermInvestments": "10425000", "commonStockSharesOutstanding": "32290391", "intangibleAssetsExcludingGoodwill": "6993000", "cashAndCashEquivalentsAtCarryingValue": "10425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-385000", "operatingCashflow": "-8943000", "capitalExpenditures": "2415000", "changeInReceivables": "-15079000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8182000", "cashflowFromInvestment": "8341000", "stockBasedCompensation": "945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7580000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182534000, "cost_of_revenue": 168748000, "gross_profit": 13786000, "research_and_development": null, "selling_general_admin": 18119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4495000, "depreciation_amortisation": 5343000, "ebitda": 848000, "interest_expense": 2627000, "interest_income": null, "other_non_operating": null, "pretax_income": -297000, "tax_provision": -42000, "effective_tax_rate": null, "net_income": -255000, "net_income_continuing_ops": -255000, "net_income_to_common": -255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10425000, "short_term_investments": null, "net_receivables": 206994000, "inventory": 2862000, "other_current_assets": null, "total_current_assets": 226651000, "net_ppe": null, "goodwill": null, "intangible_assets": 6993000, "goodwill_and_intangibles": 6993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 142558000, "total_assets": 369209000, "short_term_debt": 22944000, "accounts_payable": 75197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165811000, "long_term_debt": 23659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77168000, "total_liabilities": 242979000, "total_debt": 46603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57022000, "total_equity": 126230000, "shares_outstanding": 32290391, "operating_cash_flow": -8943000, "stock_based_compensation": 945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8182000, "free_cash_flow": -6528000, "net_change_in_cash": 7580000 }, "raw_data": { "income": { "ebit": "-4495000", "ebitda": "848000", "netIncome": "-255000", "grossProfit": "13786000", "depreciation": "None", "totalRevenue": "182534000", "costOfRevenue": "168748000", "interestIncome": "2586000", "incomeBeforeTax": "-297000", "interestExpense": "2627000", "operatingIncome": "2039000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-42000", "reportedCurrency": "USD", "netInterestIncome": "-2586000", "nonInterestIncome": "None", "operatingExpenses": "11747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "291000", "costofGoodsAndServicesSold": "168748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5343000", "sellingGeneralAndAdministrative": "18119000", "netIncomeFromContinuingOperations": "-255000" }, "balance": { "goodwill": "None", "inventory": "2862000", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "369209000", "longTermDebt": "23659000", "shortTermDebt": "22944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6993000", "reportedCurrency": "USD", "retainedEarnings": "-57022000", "totalLiabilities": "242979000", "otherCurrentAssets": "6370000", "totalCurrentAssets": "226651000", "currentLongTermDebt": "13277000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "142558000", "currentAccountsPayable": "75197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128487000", "shortLongTermDebtTotal": "72857000", "totalShareholderEquity": "126230000", "capitalLeaseObligations": "35921000", "otherCurrentLiabilities": "26106000", "totalCurrentLiabilities": "165811000", "otherNonCurrentLiabilities": "27042000", "totalNonCurrentLiabilities": "77168000", "cashAndShortTermInvestments": "10425000", "commonStockSharesOutstanding": "32290391", "intangibleAssetsExcludingGoodwill": "6993000", "cashAndCashEquivalentsAtCarryingValue": "10425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-385000", "operatingCashflow": "-8943000", "capitalExpenditures": "2415000", "changeInReceivables": "-15079000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8182000", "cashflowFromInvestment": "8341000", "stockBasedCompensation": "945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7580000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }