{ "ticker": { "uuid": "b98daba0-0cb9-4c2f-90c2-a4277f599db7", "symbol": "ICHR", "name": "Ichor Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/b98daba0-0cb9-4c2f-90c2-a4277f599db7/", "api_url": "https://sharemaestro.com/factors/api/tickers/b98daba0-0cb9-4c2f-90c2-a4277f599db7/" }, "ticker_metadata": { "id": 6559, "uuid": "b98daba0-0cb9-4c2f-90c2-a4277f599db7", "symbol": "ICHR", "name": "Ichor Holdings Ltd", "asset_type": "equity", "market_cap": 2412103000, "stock_exchange_id": 2, "industry": "Semiconductor Equipment & Materials", "sector": "Technology", "description": "Ichor Holdings, Ltd. is dedicated to the design, engineering and manufacture of fluid supply subsystems and components for semiconductor capital equipment. The company is headquartered in Fremont, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b98daba0-0cb9-4c2f-90c2-a4277f599db7", "symbol": "ICHR", "name": "Ichor Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/b98daba0-0cb9-4c2f-90c2-a4277f599db7/", "api_url": "https://sharemaestro.com/factors/api/tickers/b98daba0-0cb9-4c2f-90c2-a4277f599db7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.22, "quality": 0.05, "momentum": 0.97, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 62.91, "market_cap": 2177128446.03, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.096, "piotroski_f_score": 3, "momentum_12_1": 3.1253, "volatility_252d": 0.8878 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:17.990588+00:00", "batch_id": "" }, "size": { "price_close": 62.91, "market_cap": 2177128446.03, "market_cap_usd": 2177128446.03, "enterprise_value": 2222285446.03, "shares_outstanding": 34607033, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.2591, "ptbv_ratio": 7.398, "ps_ratio": 2.2719, "pcf_ratio": 87.9754, "pfcf_ratio": 44.1098, "ev_ebitda": null, "ev_ebit": -42.3866, "ev_sales": 2.3191, "ev_fcf": 45.0247, "earnings_yield": null, "fcf_yield": 0.0222, "price_to_sales": 2.2719, "price_to_book": 3.2591, "price_to_cashflow": 87.9754, "ebitda_to_ev": null, "sales_yield": 0.4312 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0939, "operating_margin": -0.0547, "net_margin": -0.0669, "ebitda_margin": -0.0213, "fcf_margin": 0.0515, "roe": -0.096, "roa": -0.0659, "roic": -0.0551, "roc_greenblatt": null, "asset_turnover": 0.9854, "cash_conversion": -0.7696, "accruals_ratio": -0.0914, "sbc_to_revenue": 0.0171, "piotroski_f_score": 3, "altman_z_score": 5.6349, "earnings_stability_5y": 0.8925, "revenue_stability_5y": 0.2266, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0925, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4558, "net_debt_to_ebitda": -2.2111, "debt_to_assets": 0.138, "interest_coverage": -7.8604, "current_ratio": 2.8218, "quick_ratio": 1.2114, "net_debt": 45157000, "local_beta": -0.0006, "volatility_252d": 0.8878, "volatility_60d": 2.1222, "max_drawdown_12m": -0.3836, "risk_adjusted_momentum": 3.5203 }, "growth": { "revenue_growth_1y": 0.0741, "revenue_growth_3y_cagr": -0.0954, "revenue_growth_5y_cagr": 0.0072, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3301, "book_value_growth_1y": -0.0902, "revenue_growth": 0.0741, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1547, "price_return_3m": 0.572, "price_return_6m": 2.5724, "price_return_9m": 2.7269, "price_return_12m": 2.4873, "price_return_12m_ex1m": 3.1253, "momentum_6m": 2.5724, "momentum_12m": 2.4873, "momentum_12_1": 3.1253, "distance_from_52w_high": -0.1547, "distance_from_52w_low": 3.2971, "relative_strength": 2.3293 }, "raw_ttm": { "revenue_ttm": 958265999, "gross_profit_ttm": 89964000, "ebit_ttm": -52429000, "ebitda_ttm": -20423000, "net_income_ttm": -64136000, "eps_diluted_ttm": -1.8533, "operating_cash_flow_ttm": 24747000, "capital_expenditure_ttm": 24610000, "fcf_ttm": 49357000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6670000, "cash_and_equivalents": 89089000, "total_current_assets": 442094000, "total_current_liabilities": 156672000, "net_ppe": null, "total_assets": 972502000, "total_debt": 134246000, "total_equity": 668014000, "net_working_capital": 214786000, "book_value_per_share": 19.3028, "retained_earnings": 128601000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 294285000, "tangible_book_per_share": 8.5036 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 76, "rank_ps": 53, "rank_pcf": 97, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 80, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 80, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 93, "rank_fcf_margin": 79, "rank_piotroski": 87, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 4 }, "composites": { "value_composite": 78, "quality_composite": 95, "momentum_composite": 3, "growth_composite": 33, "yield_composite": 80, "svqf_composite": 52, "vc1_composite": 81, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.1049, "os_score": 0.24, "value_percentile": 0.22, "quality_percentile": 0.05, "momentum_percentile": 0.97, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 83, "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": 1490, "ticker_id": 6559, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:17.990588+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.91, "market_cap": 2177128446.03, "market_cap_usd": 2177128446.03, "enterprise_value": 2222285446.03, "shares_outstanding": 34607033, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.25910602, "ptbv_ratio": 7.39802724, "ps_ratio": 2.27194584, "pcf_ratio": 87.97544939, "pfcf_ratio": 44.10982122, "ev_ebitda": null, "ev_ebit": -42.38656938, "ev_sales": 2.31906949, "ev_fcf": 45.02472691, "earnings_yield": null, "fcf_yield": 0.02221002, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09388207, "operating_margin": -0.05471237, "net_margin": -0.06692922, "ebitda_margin": -0.02131245, "fcf_margin": 0.05150658, "roe": -0.09600996, "roa": -0.06594948, "roic": -0.0551365, "roc_greenblatt": null, "asset_turnover": 0.98536147, "cash_conversion": -0.76956779, "accruals_ratio": -0.09139621, "sbc_to_revenue": 0.01714764, "debt_to_equity": 0.45581081, "net_debt_to_ebitda": -2.21108554, "debt_to_assets": 0.13804188, "interest_coverage": -7.86041979, "current_ratio": 2.82178054, "quick_ratio": 1.21141621, "net_debt": 45157000, "revenue_growth_1y": 0.07414232, "revenue_growth_3y_cagr": -0.09536823, "revenue_growth_5y_cagr": 0.00720556, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.33011672, "book_value_growth_1y": -0.09021911, "piotroski_f_score": 3, "altman_z_score": 5.63485411, "earnings_stability_5y": 0.892531, "revenue_stability_5y": 0.22658, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15466273, "price_return_3m": 0.57196402, "price_return_6m": 2.57240204, "price_return_9m": 2.72689573, "price_return_12m": 2.48725055, "price_return_12m_ex1m": 3.12527716, "distance_from_52w_high": -0.15466273, "distance_from_52w_low": 3.29713115, "relative_strength": 2.3293095, "local_beta": -0.0006, "volatility_252d": 0.887791, "volatility_60d": 2.122167, "max_drawdown_12m": -0.38357895, "revenue_ttm": 958265999, "gross_profit_ttm": 89964000, "ebit_ttm": -52429000, "ebitda_ttm": -20423000, "net_income_ttm": -64136000, "eps_diluted_ttm": -1.85326491, "operating_cash_flow_ttm": 24747000, "capital_expenditure_ttm": 24610000, "fcf_ttm": 49357000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6670000, "cash_and_equivalents": 89089000, "total_current_assets": 442094000, "total_current_liabilities": 156672000, "net_ppe": null, "total_assets": 972502000, "total_debt": 134246000, "total_equity": 668014000, "net_working_capital": 214786000, "book_value_per_share": 19.3028394, "retained_earnings": 128601000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 294285000, "tangible_book_per_share": 8.50361833, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 76, "rank_ps": 53, "rank_pcf": 97, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 80, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 80, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 93, "rank_fcf_margin": 79, "rank_piotroski": 87, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 4, "value_composite": 78, "quality_composite": 95, "momentum_composite": 3, "growth_composite": 33, "yield_composite": 80, "svqf_composite": 52, "vc1_composite": 81, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 83, "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": 62.91, "os": 0.24, "value": 0.22, "quality": 0.05, "momentum": 0.97, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.096, "momentum_12_1": 3.1253, "complete_fields": { "id": 1490, "ticker_id": 6559, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:17.990588+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.91, "market_cap": 2177128446.03, "market_cap_usd": 2177128446.03, "enterprise_value": 2222285446.03, "shares_outstanding": 34607033, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.25910602, "ptbv_ratio": 7.39802724, "ps_ratio": 2.27194584, "pcf_ratio": 87.97544939, "pfcf_ratio": 44.10982122, "ev_ebitda": null, "ev_ebit": -42.38656938, "ev_sales": 2.31906949, "ev_fcf": 45.02472691, "earnings_yield": null, "fcf_yield": 0.02221002, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09388207, "operating_margin": -0.05471237, "net_margin": -0.06692922, "ebitda_margin": -0.02131245, "fcf_margin": 0.05150658, "roe": -0.09600996, "roa": -0.06594948, "roic": -0.0551365, "roc_greenblatt": null, "asset_turnover": 0.98536147, "cash_conversion": -0.76956779, "accruals_ratio": -0.09139621, "sbc_to_revenue": 0.01714764, "debt_to_equity": 0.45581081, "net_debt_to_ebitda": -2.21108554, "debt_to_assets": 0.13804188, "interest_coverage": -7.86041979, "current_ratio": 2.82178054, "quick_ratio": 1.21141621, "net_debt": 45157000, "revenue_growth_1y": 0.07414232, "revenue_growth_3y_cagr": -0.09536823, "revenue_growth_5y_cagr": 0.00720556, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.33011672, "book_value_growth_1y": -0.09021911, "piotroski_f_score": 3, "altman_z_score": 5.63485411, "earnings_stability_5y": 0.892531, "revenue_stability_5y": 0.22658, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15466273, "price_return_3m": 0.57196402, "price_return_6m": 2.57240204, "price_return_9m": 2.72689573, "price_return_12m": 2.48725055, "price_return_12m_ex1m": 3.12527716, "distance_from_52w_high": -0.15466273, "distance_from_52w_low": 3.29713115, "relative_strength": 2.3293095, "local_beta": -0.0006, "volatility_252d": 0.887791, "volatility_60d": 2.122167, "max_drawdown_12m": -0.38357895, "revenue_ttm": 958265999, "gross_profit_ttm": 89964000, "ebit_ttm": -52429000, "ebitda_ttm": -20423000, "net_income_ttm": -64136000, "eps_diluted_ttm": -1.85326491, "operating_cash_flow_ttm": 24747000, "capital_expenditure_ttm": 24610000, "fcf_ttm": 49357000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6670000, "cash_and_equivalents": 89089000, "total_current_assets": 442094000, "total_current_liabilities": 156672000, "net_ppe": null, "total_assets": 972502000, "total_debt": 134246000, "total_equity": 668014000, "net_working_capital": 214786000, "book_value_per_share": 19.3028394, "retained_earnings": 128601000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 294285000, "tangible_book_per_share": 8.50361833, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 76, "rank_ps": 53, "rank_pcf": 97, "rank_ev_ebitda": 50, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 80, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 80, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 93, "rank_fcf_margin": 79, "rank_piotroski": 87, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 4, "value_composite": 78, "quality_composite": 95, "momentum_composite": 3, "growth_composite": 33, "yield_composite": 80, "svqf_composite": 52, "vc1_composite": 81, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 83, "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 947652000, "cost_of_revenue": 859877000, "gross_profit": 87775000, "ebit": -40946000, "ebitda": -7441000, "pretax_income": -47566000, "tax_provision": 5215000, "net_income": -52781000, "net_income_to_common": -52781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98290000, "total_current_assets": 410129000, "total_assets": 942879000, "short_term_debt": 17500000, "long_term_debt": 117278000, "total_debt": 134778000, "total_liabilities": 278993000, "total_equity": 663886000, "shares_outstanding": 34232198, "goodwill_and_intangibles": 375807000 }, "cash_flow": { "operating_cash_flow": 29886000, "capital_expenditure": 36169000, "free_cash_flow": 66055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93530, "ticker_id": 6559, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40946000", "ebitda": "-7441000", "netIncome": "-52781000", "grossProfit": "87775000", "depreciation": "None", "totalRevenue": "947652000", "costOfRevenue": "859877000", "interestIncome": "None", "incomeBeforeTax": "-47566000", "interestExpense": "6620000", "operatingIncome": "-39272000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5215000", "reportedCurrency": "USD", "netInterestIncome": "-6620000", "nonInterestIncome": "None", "operatingExpenses": "127047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33505000", "sellingGeneralAndAdministrative": "95650000", "netIncomeFromContinuingOperations": "-52781000" }, "balance": { "goodwill": "335402000", "inventory": "231794000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "942879000", "longTermDebt": "117278000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40405000", "reportedCurrency": "USD", "retainedEarnings": "131070000", "totalLiabilities": "278993000", "otherCurrentAssets": "9531000", "totalCurrentAssets": "410129000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532750000", "currentAccountsPayable": "84007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185604000", "totalShareholderEquity": "663886000", "capitalLeaseObligations": "36663000", "otherCurrentLiabilities": "28081000", "totalCurrentLiabilities": "129588000", "otherNonCurrentLiabilities": "4753000", "totalNonCurrentLiabilities": "149405000", "cashAndShortTermInvestments": "98290000", "commonStockSharesOutstanding": "34232198", "intangibleAssetsExcludingGoodwill": "40405000", "cashAndCashEquivalentsAtCarryingValue": "98290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1503000", "operatingCashflow": "29886000", "capitalExpenditures": "36169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4096000", "cashflowFromInvestment": "-36169000", "stockBasedCompensation": "16728000", "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": "33505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 947652000, "cost_of_revenue": 859877000, "gross_profit": 87775000, "research_and_development": 23086000, "selling_general_admin": 95650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40946000, "depreciation_amortisation": 33505000, "ebitda": -7441000, "interest_expense": 6620000, "interest_income": null, "other_non_operating": null, "pretax_income": -47566000, "tax_provision": 5215000, "effective_tax_rate": null, "net_income": -52781000, "net_income_continuing_ops": -52781000, "net_income_to_common": -52781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98290000, "short_term_investments": null, "net_receivables": 70514000, "inventory": 231794000, "other_current_assets": null, "total_current_assets": 410129000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 40405000, "goodwill_and_intangibles": 375807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 532750000, "total_assets": 942879000, "short_term_debt": 17500000, "accounts_payable": 84007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129588000, "long_term_debt": 117278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149405000, "total_liabilities": 278993000, "total_debt": 134778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131070000, "total_equity": 663886000, "shares_outstanding": 34232198, "operating_cash_flow": 29886000, "stock_based_compensation": 16728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36169000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4096000, "free_cash_flow": 66055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40946000", "ebitda": "-7441000", "netIncome": "-52781000", "grossProfit": "87775000", "depreciation": "None", "totalRevenue": "947652000", "costOfRevenue": "859877000", "interestIncome": "None", "incomeBeforeTax": "-47566000", "interestExpense": "6620000", "operatingIncome": "-39272000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5215000", "reportedCurrency": "USD", "netInterestIncome": "-6620000", "nonInterestIncome": "None", "operatingExpenses": "127047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33505000", "sellingGeneralAndAdministrative": "95650000", "netIncomeFromContinuingOperations": "-52781000" }, "balance": { "goodwill": "335402000", "inventory": "231794000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "942879000", "longTermDebt": "117278000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40405000", "reportedCurrency": "USD", "retainedEarnings": "131070000", "totalLiabilities": "278993000", "otherCurrentAssets": "9531000", "totalCurrentAssets": "410129000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532750000", "currentAccountsPayable": "84007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185604000", "totalShareholderEquity": "663886000", "capitalLeaseObligations": "36663000", "otherCurrentLiabilities": "28081000", "totalCurrentLiabilities": "129588000", "otherNonCurrentLiabilities": "4753000", "totalNonCurrentLiabilities": "149405000", "cashAndShortTermInvestments": "98290000", "commonStockSharesOutstanding": "34232198", "intangibleAssetsExcludingGoodwill": "40405000", "cashAndCashEquivalentsAtCarryingValue": "98290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1503000", "operatingCashflow": "29886000", "capitalExpenditures": "36169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4096000", "cashflowFromInvestment": "-36169000", "stockBasedCompensation": "16728000", "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": "33505000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 849040000, "cost_of_revenue": 745706000, "gross_profit": 103334000, "ebit": -8788000, "ebitda": 21956000, "pretax_income": -18054000, "tax_provision": 2766000, "net_income": -20820000, "net_income_to_common": -20820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108669000, "total_current_assets": 452620000, "total_assets": 995564000, "short_term_debt": 18994000, "long_term_debt": 121023000, "total_debt": 140017000, "total_liabilities": 297228000, "total_equity": 698336000, "shares_outstanding": 32759896, "goodwill_and_intangibles": 384118000 }, "cash_flow": { "operating_cash_flow": 27880000, "capital_expenditure": 17636000, "free_cash_flow": 45516000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93535, "ticker_id": 6559, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8788000", "ebitda": "21956000", "netIncome": "-20820000", "grossProfit": "103334000", "depreciation": "None", "totalRevenue": "849040000", "costOfRevenue": "745706000", "interestIncome": "None", "incomeBeforeTax": "-18054000", "interestExpense": "9266000", "operatingIncome": "-7640000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2766000", "reportedCurrency": "USD", "netInterestIncome": "-9266000", "nonInterestIncome": "None", "operatingExpenses": "110974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23018000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30744000", "sellingGeneralAndAdministrative": "79384000", "netIncomeFromContinuingOperations": "-20820000" }, "balance": { "goodwill": "335402000", "inventory": "250102000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "995564000", "longTermDebt": "121023000", "shortTermDebt": "18994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48716000", "reportedCurrency": "USD", "retainedEarnings": "183851000", "totalLiabilities": "297228000", "otherCurrentAssets": "7230000", "totalCurrentAssets": "452620000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542944000", "currentAccountsPayable": "91719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174206000", "totalShareholderEquity": "698336000", "capitalLeaseObligations": "45683000", "otherCurrentLiabilities": "24957000", "totalCurrentLiabilities": "135670000", "otherNonCurrentLiabilities": "4791000", "totalNonCurrentLiabilities": "161558000", "cashAndShortTermInvestments": "108669000", "commonStockSharesOutstanding": "32759896", "intangibleAssetsExcludingGoodwill": "48716000", "cashAndCashEquivalentsAtCarryingValue": "108669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4217000", "operatingCashflow": "27880000", "capitalExpenditures": "17636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18470000", "cashflowFromInvestment": "-17636000", "stockBasedCompensation": "15576000", "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": "30744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 849040000, "cost_of_revenue": 745706000, "gross_profit": 103334000, "research_and_development": 23018000, "selling_general_admin": 79384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8788000, "depreciation_amortisation": 30744000, "ebitda": 21956000, "interest_expense": 9266000, "interest_income": null, "other_non_operating": null, "pretax_income": -18054000, "tax_provision": 2766000, "effective_tax_rate": null, "net_income": -20820000, "net_income_continuing_ops": -20820000, "net_income_to_common": -20820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108669000, "short_term_investments": null, "net_receivables": 86619000, "inventory": 250102000, "other_current_assets": null, "total_current_assets": 452620000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 48716000, "goodwill_and_intangibles": 384118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542944000, "total_assets": 995564000, "short_term_debt": 18994000, "accounts_payable": 91719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135670000, "long_term_debt": 121023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161558000, "total_liabilities": 297228000, "total_debt": 140017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183851000, "total_equity": 698336000, "shares_outstanding": 32759896, "operating_cash_flow": 27880000, "stock_based_compensation": 15576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18470000, "free_cash_flow": 45516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8788000", "ebitda": "21956000", "netIncome": "-20820000", "grossProfit": "103334000", "depreciation": "None", "totalRevenue": "849040000", "costOfRevenue": "745706000", "interestIncome": "None", "incomeBeforeTax": "-18054000", "interestExpense": "9266000", "operatingIncome": "-7640000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2766000", "reportedCurrency": "USD", "netInterestIncome": "-9266000", "nonInterestIncome": "None", "operatingExpenses": "110974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23018000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30744000", "sellingGeneralAndAdministrative": "79384000", "netIncomeFromContinuingOperations": "-20820000" }, "balance": { "goodwill": "335402000", "inventory": "250102000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "995564000", "longTermDebt": "121023000", "shortTermDebt": "18994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48716000", "reportedCurrency": "USD", "retainedEarnings": "183851000", "totalLiabilities": "297228000", "otherCurrentAssets": "7230000", "totalCurrentAssets": "452620000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542944000", "currentAccountsPayable": "91719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174206000", "totalShareholderEquity": "698336000", "capitalLeaseObligations": "45683000", "otherCurrentLiabilities": "24957000", "totalCurrentLiabilities": "135670000", "otherNonCurrentLiabilities": "4791000", "totalNonCurrentLiabilities": "161558000", "cashAndShortTermInvestments": "108669000", "commonStockSharesOutstanding": "32759896", "intangibleAssetsExcludingGoodwill": "48716000", "cashAndCashEquivalentsAtCarryingValue": "108669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4217000", "operatingCashflow": "27880000", "capitalExpenditures": "17636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18470000", "cashflowFromInvestment": "-17636000", "stockBasedCompensation": "15576000", "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": "30744000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 811120000, "cost_of_revenue": 707724000, "gross_profit": 103396000, "ebit": -10895000, "ebitda": -10895000, "pretax_income": -31078000, "tax_provision": 11907000, "net_income": -42985000, "net_income_to_common": -42985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79955000, "total_current_assets": 401365000, "total_assets": 938481000, "short_term_debt": 16963000, "long_term_debt": 241183000, "total_debt": 258146000, "total_liabilities": 373804000, "total_equity": 564677000, "shares_outstanding": 29200796, "goodwill_and_intangibles": 392690000 }, "cash_flow": { "operating_cash_flow": 57632000, "capital_expenditure": 15496000, "free_cash_flow": 73128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93540, "ticker_id": 6559, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10895000", "ebitda": "-10895000", "netIncome": "-42985000", "grossProfit": "103396000", "depreciation": "None", "totalRevenue": "811120000", "costOfRevenue": "707724000", "interestIncome": "None", "incomeBeforeTax": "-31078000", "interestExpense": "19379000", "operatingIncome": "-10895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11907000", "reportedCurrency": "USD", "netInterestIncome": "-18928000", "nonInterestIncome": "None", "operatingExpenses": "114291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20223000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34577000", "sellingGeneralAndAdministrative": "81740000", "netIncomeFromContinuingOperations": "-16889000" }, "balance": { "goodwill": "335402000", "inventory": "245885000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "938481000", "longTermDebt": "241183000", "shortTermDebt": "16963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57288000", "reportedCurrency": "USD", "retainedEarnings": "204671000", "totalLiabilities": "373804000", "otherCurrentAssets": "8804000", "totalCurrentAssets": "401365000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537116000", "currentAccountsPayable": "60490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286333000", "totalShareholderEquity": "564677000", "capitalLeaseObligations": "37650000", "otherCurrentLiabilities": "21509000", "totalCurrentLiabilities": "98962000", "otherNonCurrentLiabilities": "4303000", "totalNonCurrentLiabilities": "274842000", "cashAndShortTermInvestments": "79955000", "commonStockSharesOutstanding": "29200796", "intangibleAssetsExcludingGoodwill": "57288000", "cashAndCashEquivalentsAtCarryingValue": "79955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42985000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "37775000", "operatingCashflow": "57632000", "capitalExpenditures": "15496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48651000", "cashflowFromInvestment": "-15496000", "stockBasedCompensation": "17338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 811120000, "cost_of_revenue": 707724000, "gross_profit": 103396000, "research_and_development": 20223000, "selling_general_admin": 81740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10895000, "depreciation_amortisation": 34577000, "ebitda": -10895000, "interest_expense": 19379000, "interest_income": null, "other_non_operating": null, "pretax_income": -31078000, "tax_provision": 11907000, "effective_tax_rate": null, "net_income": -42985000, "net_income_continuing_ops": -16889000, "net_income_to_common": -42985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79955000, "short_term_investments": null, "net_receivables": 66721000, "inventory": 245885000, "other_current_assets": null, "total_current_assets": 401365000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 57288000, "goodwill_and_intangibles": 392690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537116000, "total_assets": 938481000, "short_term_debt": 16963000, "accounts_payable": 60490000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98962000, "long_term_debt": 241183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274842000, "total_liabilities": 373804000, "total_debt": 258146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204671000, "total_equity": 564677000, "shares_outstanding": 29200796, "operating_cash_flow": 57632000, "stock_based_compensation": 17338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15496000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48651000, "free_cash_flow": 73128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10895000", "ebitda": "-10895000", "netIncome": "-42985000", "grossProfit": "103396000", "depreciation": "None", "totalRevenue": "811120000", "costOfRevenue": "707724000", "interestIncome": "None", "incomeBeforeTax": "-31078000", "interestExpense": "19379000", "operatingIncome": "-10895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11907000", "reportedCurrency": "USD", "netInterestIncome": "-18928000", "nonInterestIncome": "None", "operatingExpenses": "114291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20223000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34577000", "sellingGeneralAndAdministrative": "81740000", "netIncomeFromContinuingOperations": "-16889000" }, "balance": { "goodwill": "335402000", "inventory": "245885000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "938481000", "longTermDebt": "241183000", "shortTermDebt": "16963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57288000", "reportedCurrency": "USD", "retainedEarnings": "204671000", "totalLiabilities": "373804000", "otherCurrentAssets": "8804000", "totalCurrentAssets": "401365000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537116000", "currentAccountsPayable": "60490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286333000", "totalShareholderEquity": "564677000", "capitalLeaseObligations": "37650000", "otherCurrentLiabilities": "21509000", "totalCurrentLiabilities": "98962000", "otherNonCurrentLiabilities": "4303000", "totalNonCurrentLiabilities": "274842000", "cashAndShortTermInvestments": "79955000", "commonStockSharesOutstanding": "29200796", "intangibleAssetsExcludingGoodwill": "57288000", "cashAndCashEquivalentsAtCarryingValue": "79955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42985000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "37775000", "operatingCashflow": "57632000", "capitalExpenditures": "15496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48651000", "cashflowFromInvestment": "-15496000", "stockBasedCompensation": "17338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34577000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 1280069000, "cost_of_revenue": 1068205000, "gross_profit": 211864000, "ebit": 86386000, "ebitda": 121486000, "pretax_income": 75330000, "tax_provision": 2526000, "net_income": 72804000, "net_income_to_common": 72804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86470000, "total_current_assets": 513458000, "total_assets": 1083742000, "short_term_debt": 16696000, "long_term_debt": 293218000, "total_debt": 309914000, "total_liabilities": 496246000, "total_equity": 587496000, "shares_outstanding": 28963031, "goodwill_and_intangibles": 407424000 }, "cash_flow": { "operating_cash_flow": 31453000, "capital_expenditure": 29433000, "free_cash_flow": 60886000, "dividends_paid": 955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93545, "ticker_id": 6559, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86386000", "ebitda": "121486000", "netIncome": "72804000", "grossProfit": "211864000", "depreciation": "None", "totalRevenue": "1280069000", "costOfRevenue": "1068205000", "interestIncome": "None", "incomeBeforeTax": "75330000", "interestExpense": "11056000", "operatingIncome": "85823000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2526000", "reportedCurrency": "USD", "netInterestIncome": "-11056000", "nonInterestIncome": "None", "operatingExpenses": "126041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19564000", "otherNonOperatingIncome": "563000", "costofGoodsAndServicesSold": "1068205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "88572000", "netIncomeFromContinuingOperations": "72804000" }, "balance": { "goodwill": "335402000", "inventory": "283660000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1083742000", "longTermDebt": "293218000", "shortTermDebt": "16696000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "72022000", "reportedCurrency": "USD", "retainedEarnings": "247656000", "totalLiabilities": "496246000", "otherCurrentAssets": "7007000", "totalCurrentAssets": "513458000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570284000", "currentAccountsPayable": "110165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98055000", "shortLongTermDebtTotal": "341742000", "totalShareholderEquity": "587496000", "capitalLeaseObligations": "41024000", "otherCurrentLiabilities": "39431000", "totalCurrentLiabilities": "166292000", "otherNonCurrentLiabilities": "4879000", "totalNonCurrentLiabilities": "329954000", "cashAndShortTermInvestments": "86470000", "commonStockSharesOutstanding": "28963031", "intangibleAssetsExcludingGoodwill": "72022000", "cashAndCashEquivalentsAtCarryingValue": "86470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72804000", "profitLoss": "None", "dividendPayout": "955000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-47527000", "operatingCashflow": "31453000", "capitalExpenditures": "29433000", "changeInReceivables": "6669000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8455000", "cashflowFromInvestment": "-28933000", "stockBasedCompensation": "13924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10975000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1280069000, "cost_of_revenue": 1068205000, "gross_profit": 211864000, "research_and_development": 19564000, "selling_general_admin": 88572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86386000, "depreciation_amortisation": 35100000, "ebitda": 121486000, "interest_expense": 11056000, "interest_income": null, "other_non_operating": null, "pretax_income": 75330000, "tax_provision": 2526000, "effective_tax_rate": null, "net_income": 72804000, "net_income_continuing_ops": 72804000, "net_income_to_common": 72804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86470000, "short_term_investments": null, "net_receivables": 136321000, "inventory": 283660000, "other_current_assets": null, "total_current_assets": 513458000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 72022000, "goodwill_and_intangibles": 407424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 570284000, "total_assets": 1083742000, "short_term_debt": 16696000, "accounts_payable": 110165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166292000, "long_term_debt": 293218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 329954000, "total_liabilities": 496246000, "total_debt": 309914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 247656000, "total_equity": 587496000, "shares_outstanding": 28963031, "operating_cash_flow": 31453000, "stock_based_compensation": 13924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28933000, "dividends_paid": 955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8455000, "free_cash_flow": 60886000, "net_change_in_cash": 10975000 }, "raw_data": { "income": { "ebit": "86386000", "ebitda": "121486000", "netIncome": "72804000", "grossProfit": "211864000", "depreciation": "None", "totalRevenue": "1280069000", "costOfRevenue": "1068205000", "interestIncome": "None", "incomeBeforeTax": "75330000", "interestExpense": "11056000", "operatingIncome": "85823000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2526000", "reportedCurrency": "USD", "netInterestIncome": "-11056000", "nonInterestIncome": "None", "operatingExpenses": "126041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19564000", "otherNonOperatingIncome": "563000", "costofGoodsAndServicesSold": "1068205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "88572000", "netIncomeFromContinuingOperations": "72804000" }, "balance": { "goodwill": "335402000", "inventory": "283660000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1083742000", "longTermDebt": "293218000", "shortTermDebt": "16696000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "72022000", "reportedCurrency": "USD", "retainedEarnings": "247656000", "totalLiabilities": "496246000", "otherCurrentAssets": "7007000", "totalCurrentAssets": "513458000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570284000", "currentAccountsPayable": "110165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98055000", "shortLongTermDebtTotal": "341742000", "totalShareholderEquity": "587496000", "capitalLeaseObligations": "41024000", "otherCurrentLiabilities": "39431000", "totalCurrentLiabilities": "166292000", "otherNonCurrentLiabilities": "4879000", "totalNonCurrentLiabilities": "329954000", "cashAndShortTermInvestments": "86470000", "commonStockSharesOutstanding": "28963031", "intangibleAssetsExcludingGoodwill": "72022000", "cashAndCashEquivalentsAtCarryingValue": "86470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72804000", "profitLoss": "None", "dividendPayout": "955000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-47527000", "operatingCashflow": "31453000", "capitalExpenditures": "29433000", "changeInReceivables": "6669000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8455000", "cashflowFromInvestment": "-28933000", "stockBasedCompensation": "13924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10975000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35100000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 1096917000, "cost_of_revenue": 919437000, "gross_profit": 177480000, "ebit": 80207000, "ebitda": 106199000, "pretax_income": 73756000, "tax_provision": 2857000, "net_income": 70899000, "net_income_to_common": 70899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75495000, "total_current_assets": 462771000, "total_assets": 1020876000, "short_term_debt": 15133000, "long_term_debt": 285253000, "total_debt": 300386000, "total_liabilities": 520161000, "total_equity": 500715000, "shares_outstanding": 28979352, "goodwill_and_intangibles": 425829000 }, "cash_flow": { "operating_cash_flow": 15272000, "capital_expenditure": 20839000, "free_cash_flow": 36111000, "dividends_paid": 6048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93550, "ticker_id": 6559, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80207000", "ebitda": "106199000", "netIncome": "70899000", "grossProfit": "177480000", "depreciation": "None", "totalRevenue": "1096917000", "costOfRevenue": "919437000", "interestIncome": "None", "incomeBeforeTax": "73756000", "interestExpense": "6451000", "operatingIncome": "81014000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2857000", "reportedCurrency": "USD", "netInterestIncome": "-6451000", "nonInterestIncome": "None", "operatingExpenses": "96466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15691000", "otherNonOperatingIncome": "-807000", "costofGoodsAndServicesSold": "919437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25992000", "sellingGeneralAndAdministrative": "65857000", "netIncomeFromContinuingOperations": "70899000" }, "balance": { "goodwill": "335902000", "inventory": "236133000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1020876000", "longTermDebt": "285253000", "shortTermDebt": "15133000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "89927000", "reportedCurrency": "USD", "retainedEarnings": "174852000", "totalLiabilities": "520161000", "otherCurrentAssets": "8153000", "totalCurrentAssets": "462771000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558105000", "currentAccountsPayable": "159727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "114993000", "shortLongTermDebtTotal": "322740000", "totalShareholderEquity": "500715000", "capitalLeaseObligations": "29987000", "otherCurrentLiabilities": "33443000", "totalCurrentLiabilities": "208303000", "otherNonCurrentLiabilities": "4213000", "totalNonCurrentLiabilities": "311858000", "cashAndShortTermInvestments": "75495000", "commonStockSharesOutstanding": "28979352", "intangibleAssetsExcludingGoodwill": "89927000", "cashAndCashEquivalentsAtCarryingValue": "75495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70899000", "profitLoss": "None", "dividendPayout": "6048000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-89249000", "operatingCashflow": "15272000", "capitalExpenditures": "20839000", "changeInReceivables": "-33454000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96909000", "cashflowFromInvestment": "-289585000", "stockBasedCompensation": "11473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177404000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1096917000, "cost_of_revenue": 919437000, "gross_profit": 177480000, "research_and_development": 15691000, "selling_general_admin": 65857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80207000, "depreciation_amortisation": 25992000, "ebitda": 106199000, "interest_expense": 6451000, "interest_income": null, "other_non_operating": null, "pretax_income": 73756000, "tax_provision": 2857000, "effective_tax_rate": null, "net_income": 70899000, "net_income_continuing_ops": 70899000, "net_income_to_common": 70899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75495000, "short_term_investments": null, "net_receivables": 142990000, "inventory": 236133000, "other_current_assets": null, "total_current_assets": 462771000, "net_ppe": null, "goodwill": 335902000, "intangible_assets": 89927000, "goodwill_and_intangibles": 425829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 558105000, "total_assets": 1020876000, "short_term_debt": 15133000, "accounts_payable": 159727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208303000, "long_term_debt": 285253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 311858000, "total_liabilities": 520161000, "total_debt": 300386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 174852000, "total_equity": 500715000, "shares_outstanding": 28979352, "operating_cash_flow": 15272000, "stock_based_compensation": 11473000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20839000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -289585000, "dividends_paid": 6048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96909000, "free_cash_flow": 36111000, "net_change_in_cash": -177404000 }, "raw_data": { "income": { "ebit": "80207000", "ebitda": "106199000", "netIncome": "70899000", "grossProfit": "177480000", "depreciation": "None", "totalRevenue": "1096917000", "costOfRevenue": "919437000", "interestIncome": "None", "incomeBeforeTax": "73756000", "interestExpense": "6451000", "operatingIncome": "81014000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2857000", "reportedCurrency": "USD", "netInterestIncome": "-6451000", "nonInterestIncome": "None", "operatingExpenses": "96466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15691000", "otherNonOperatingIncome": "-807000", "costofGoodsAndServicesSold": "919437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25992000", "sellingGeneralAndAdministrative": "65857000", "netIncomeFromContinuingOperations": "70899000" }, "balance": { "goodwill": "335902000", "inventory": "236133000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1020876000", "longTermDebt": "285253000", "shortTermDebt": "15133000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "89927000", "reportedCurrency": "USD", "retainedEarnings": "174852000", "totalLiabilities": "520161000", "otherCurrentAssets": "8153000", "totalCurrentAssets": "462771000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558105000", "currentAccountsPayable": "159727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "114993000", "shortLongTermDebtTotal": "322740000", "totalShareholderEquity": "500715000", "capitalLeaseObligations": "29987000", "otherCurrentLiabilities": "33443000", "totalCurrentLiabilities": "208303000", "otherNonCurrentLiabilities": "4213000", "totalNonCurrentLiabilities": "311858000", "cashAndShortTermInvestments": "75495000", "commonStockSharesOutstanding": "28979352", "intangibleAssetsExcludingGoodwill": "89927000", "cashAndCashEquivalentsAtCarryingValue": "75495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70899000", "profitLoss": "None", "dividendPayout": "6048000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-89249000", "operatingCashflow": "15272000", "capitalExpenditures": "20839000", "changeInReceivables": "-33454000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96909000", "cashflowFromInvestment": "-289585000", "stockBasedCompensation": "11473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177404000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25992000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 914236000, "cost_of_revenue": 789344000, "gross_profit": 124892000, "ebit": 41018000, "ebitda": 65264000, "pretax_income": 32291000, "tax_provision": -988000, "net_income": 33279000, "net_income_to_common": 33279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252899000, "total_current_assets": 495714000, "total_assets": 774172000, "short_term_debt": 13878000, "long_term_debt": 191522000, "total_debt": 205400000, "total_liabilities": 362483000, "total_equity": 411689000, "shares_outstanding": 23460105, "goodwill_and_intangibles": 214732000 }, "cash_flow": { "operating_cash_flow": 38259000, "capital_expenditure": 10301000, "free_cash_flow": 48560000, "dividends_paid": 1829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93555, "ticker_id": 6559, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41018000", "ebitda": "65264000", "netIncome": "33279000", "grossProfit": "124892000", "depreciation": "None", "totalRevenue": "914236000", "costOfRevenue": "789344000", "interestIncome": "None", "incomeBeforeTax": "32291000", "interestExpense": "8727000", "operatingIncome": "41552000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-988000", "reportedCurrency": "USD", "netInterestIncome": "-8727000", "nonInterestIncome": "None", "operatingExpenses": "83340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13361000", "otherNonOperatingIncome": "-534000", "costofGoodsAndServicesSold": "789344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24246000", "sellingGeneralAndAdministrative": "56614000", "netIncomeFromContinuingOperations": "33279000" }, "balance": { "goodwill": "174887000", "inventory": "134756000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "774172000", "longTermDebt": "191522000", "shortTermDebt": "13878000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "39845000", "reportedCurrency": "USD", "retainedEarnings": "103953000", "totalLiabilities": "362483000", "otherCurrentAssets": "7082000", "totalCurrentAssets": "495714000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278458000", "currentAccountsPayable": "116664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41811000", "shortLongTermDebtTotal": "210672000", "totalShareholderEquity": "411689000", "capitalLeaseObligations": "10400000", "otherCurrentLiabilities": "31492000", "totalCurrentLiabilities": "162034000", "otherNonCurrentLiabilities": "8818000", "totalNonCurrentLiabilities": "200449000", "cashAndShortTermInvestments": "252899000", "commonStockSharesOutstanding": "23460105", "intangibleAssetsExcludingGoodwill": "39845000", "cashAndCashEquivalentsAtCarryingValue": "252899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33279000", "profitLoss": "None", "dividendPayout": "1829000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8527000", "operatingCashflow": "38259000", "capitalExpenditures": "10301000", "changeInReceivables": "-16128000", "changeInExchangeRate": "None", "cashflowFromFinancing": "168625000", "cashflowFromInvestment": "-14597000", "stockBasedCompensation": "9875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "192287000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 914236000, "cost_of_revenue": 789344000, "gross_profit": 124892000, "research_and_development": 13361000, "selling_general_admin": 56614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41018000, "depreciation_amortisation": 24246000, "ebitda": 65264000, "interest_expense": 8727000, "interest_income": null, "other_non_operating": null, "pretax_income": 32291000, "tax_provision": -988000, "effective_tax_rate": null, "net_income": 33279000, "net_income_continuing_ops": 33279000, "net_income_to_common": 33279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252899000, "short_term_investments": null, "net_receivables": 100977000, "inventory": 134756000, "other_current_assets": null, "total_current_assets": 495714000, "net_ppe": null, "goodwill": 174887000, "intangible_assets": 39845000, "goodwill_and_intangibles": 214732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278458000, "total_assets": 774172000, "short_term_debt": 13878000, "accounts_payable": 116664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162034000, "long_term_debt": 191522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200449000, "total_liabilities": 362483000, "total_debt": 205400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103953000, "total_equity": 411689000, "shares_outstanding": 23460105, "operating_cash_flow": 38259000, "stock_based_compensation": 9875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14597000, "dividends_paid": 1829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 168625000, "free_cash_flow": 48560000, "net_change_in_cash": 192287000 }, "raw_data": { "income": { "ebit": "41018000", "ebitda": "65264000", "netIncome": "33279000", "grossProfit": "124892000", "depreciation": "None", "totalRevenue": "914236000", "costOfRevenue": "789344000", "interestIncome": "None", "incomeBeforeTax": "32291000", "interestExpense": "8727000", "operatingIncome": "41552000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-988000", "reportedCurrency": "USD", "netInterestIncome": "-8727000", "nonInterestIncome": "None", "operatingExpenses": "83340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13361000", "otherNonOperatingIncome": "-534000", "costofGoodsAndServicesSold": "789344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24246000", "sellingGeneralAndAdministrative": "56614000", "netIncomeFromContinuingOperations": "33279000" }, "balance": { "goodwill": "174887000", "inventory": "134756000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "774172000", "longTermDebt": "191522000", "shortTermDebt": "13878000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "39845000", "reportedCurrency": "USD", "retainedEarnings": "103953000", "totalLiabilities": "362483000", "otherCurrentAssets": "7082000", "totalCurrentAssets": "495714000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278458000", "currentAccountsPayable": "116664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41811000", "shortLongTermDebtTotal": "210672000", "totalShareholderEquity": "411689000", "capitalLeaseObligations": "10400000", "otherCurrentLiabilities": "31492000", "totalCurrentLiabilities": "162034000", "otherNonCurrentLiabilities": "8818000", "totalNonCurrentLiabilities": "200449000", "cashAndShortTermInvestments": "252899000", "commonStockSharesOutstanding": "23460105", "intangibleAssetsExcludingGoodwill": "39845000", "cashAndCashEquivalentsAtCarryingValue": "252899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33279000", "profitLoss": "None", "dividendPayout": "1829000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8527000", "operatingCashflow": "38259000", "capitalExpenditures": "10301000", "changeInReceivables": "-16128000", "changeInExchangeRate": "None", "cashflowFromFinancing": "168625000", "cashflowFromInvestment": "-14597000", "stockBasedCompensation": "9875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "192287000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25214000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 620837000, "cost_of_revenue": 534473000, "gross_profit": 86364000, "ebit": 14922000, "ebitda": 36791000, "pretax_income": 4275000, "tax_provision": -6454000, "net_income": 10729000, "net_income_to_common": 10729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60612000, "total_current_assets": 276947000, "total_assets": 566555000, "short_term_debt": 14242000, "long_term_debt": 169304000, "total_debt": 183546000, "total_liabilities": 345139000, "total_equity": 221416000, "shares_outstanding": 22766903, "goodwill_and_intangibles": 225037000 }, "cash_flow": { "operating_cash_flow": 57150000, "capital_expenditure": 20490000, "free_cash_flow": 77640000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93560, "ticker_id": 6559, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14922000", "ebitda": "36791000", "netIncome": "10729000", "grossProfit": "86364000", "depreciation": "None", "totalRevenue": "620837000", "costOfRevenue": "534473000", "interestIncome": "None", "incomeBeforeTax": "4275000", "interestExpense": "10647000", "operatingIncome": "14977000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-6454000", "reportedCurrency": "USD", "netInterestIncome": "-10647000", "nonInterestIncome": "None", "operatingExpenses": "71387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11102000", "otherNonOperatingIncome": "-55000", "costofGoodsAndServicesSold": "534473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21869000", "sellingGeneralAndAdministrative": "47270000", "netIncomeFromContinuingOperations": "10729000" }, "balance": { "goodwill": "173010000", "inventory": "127037000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "566555000", "longTermDebt": "169304000", "shortTermDebt": "14242000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "52027000", "reportedCurrency": "USD", "retainedEarnings": "70674000", "totalLiabilities": "345139000", "otherCurrentAssets": "4449000", "totalCurrentAssets": "276947000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289608000", "currentAccountsPayable": "131578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58739000", "shortLongTermDebtTotal": "192627000", "totalShareholderEquity": "221416000", "capitalLeaseObligations": "14573000", "otherCurrentLiabilities": "18047000", "totalCurrentLiabilities": "163867000", "otherNonCurrentLiabilities": "2677000", "totalNonCurrentLiabilities": "181272000", "cashAndShortTermInvestments": "60612000", "commonStockSharesOutstanding": "22766903", "intangibleAssetsExcludingGoodwill": "52027000", "cashAndCashEquivalentsAtCarryingValue": "60612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10729000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5931000", "operatingCashflow": "57150000", "capitalExpenditures": "20490000", "changeInReceivables": "-44562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19882000", "cashflowFromInvestment": "-20490000", "stockBasedCompensation": "8537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16778000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 620837000, "cost_of_revenue": 534473000, "gross_profit": 86364000, "research_and_development": 11102000, "selling_general_admin": 47270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14922000, "depreciation_amortisation": 21869000, "ebitda": 36791000, "interest_expense": 10647000, "interest_income": null, "other_non_operating": null, "pretax_income": 4275000, "tax_provision": -6454000, "effective_tax_rate": null, "net_income": 10729000, "net_income_continuing_ops": 10729000, "net_income_to_common": 10729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60612000, "short_term_investments": null, "net_receivables": 84849000, "inventory": 127037000, "other_current_assets": null, "total_current_assets": 276947000, "net_ppe": null, "goodwill": 173010000, "intangible_assets": 52027000, "goodwill_and_intangibles": 225037000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289608000, "total_assets": 566555000, "short_term_debt": 14242000, "accounts_payable": 131578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163867000, "long_term_debt": 169304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181272000, "total_liabilities": 345139000, "total_debt": 183546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 70674000, "total_equity": 221416000, "shares_outstanding": 22766903, "operating_cash_flow": 57150000, "stock_based_compensation": 8537000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20490000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19882000, "free_cash_flow": 77640000, "net_change_in_cash": 16778000 }, "raw_data": { "income": { "ebit": "14922000", "ebitda": "36791000", "netIncome": "10729000", "grossProfit": "86364000", "depreciation": "None", "totalRevenue": "620837000", "costOfRevenue": "534473000", "interestIncome": "None", "incomeBeforeTax": "4275000", "interestExpense": "10647000", "operatingIncome": "14977000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-6454000", "reportedCurrency": "USD", "netInterestIncome": "-10647000", "nonInterestIncome": "None", "operatingExpenses": "71387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11102000", "otherNonOperatingIncome": "-55000", "costofGoodsAndServicesSold": "534473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21869000", "sellingGeneralAndAdministrative": "47270000", "netIncomeFromContinuingOperations": "10729000" }, "balance": { "goodwill": "173010000", "inventory": "127037000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "566555000", "longTermDebt": "169304000", "shortTermDebt": "14242000", "treasuryStock": "-91578000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "52027000", "reportedCurrency": "USD", "retainedEarnings": "70674000", "totalLiabilities": "345139000", "otherCurrentAssets": "4449000", "totalCurrentAssets": "276947000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289608000", "currentAccountsPayable": "131578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58739000", "shortLongTermDebtTotal": "192627000", "totalShareholderEquity": "221416000", "capitalLeaseObligations": "14573000", "otherCurrentLiabilities": "18047000", "totalCurrentLiabilities": "163867000", "otherNonCurrentLiabilities": "2677000", "totalNonCurrentLiabilities": "181272000", "cashAndShortTermInvestments": "60612000", "commonStockSharesOutstanding": "22766903", "intangibleAssetsExcludingGoodwill": "52027000", "cashAndCashEquivalentsAtCarryingValue": "60612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10729000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5931000", "operatingCashflow": "57150000", "capitalExpenditures": "20490000", "changeInReceivables": "-44562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19882000", "cashflowFromInvestment": "-20490000", "stockBasedCompensation": "8537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16778000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21869000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 823611000, "cost_of_revenue": 687474000, "gross_profit": 136137000, "ebit": 64206000, "ebitda": 87270000, "pretax_income": 54219000, "tax_provision": -3664000, "net_income": 57883000, "net_income_to_common": 57883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43834000, "total_current_assets": 211575000, "total_assets": 485489000, "short_term_debt": 8750000, "long_term_debt": 192117000, "total_debt": 200867000, "total_liabilities": 287163000, "total_equity": 198326000, "shares_outstanding": 25128055, "goodwill_and_intangibles": 229905000 }, "cash_flow": { "operating_cash_flow": 60474000, "capital_expenditure": 13920000, "free_cash_flow": 74394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93565, "ticker_id": 6559, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64206000", "ebitda": "87270000", "netIncome": "57883000", "grossProfit": "136137000", "depreciation": "None", "totalRevenue": "823611000", "costOfRevenue": "687474000", "interestIncome": "None", "incomeBeforeTax": "54219000", "interestExpense": "9987000", "operatingIncome": "63965000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3664000", "reportedCurrency": "USD", "netInterestIncome": "-9987000", "nonInterestIncome": "None", "operatingExpenses": "72172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9355000", "otherNonOperatingIncome": "241000", "costofGoodsAndServicesSold": "687474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23064000", "sellingGeneralAndAdministrative": "47448000", "netIncomeFromContinuingOperations": "57883000" }, "balance": { "goodwill": "173010000", "inventory": "121106000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "485489000", "longTermDebt": "192117000", "shortTermDebt": "8750000", "treasuryStock": "-89979000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "56895000", "reportedCurrency": "USD", "retainedEarnings": "59945000", "totalLiabilities": "287163000", "otherCurrentAssets": "12696000", "totalCurrentAssets": "211575000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273914000", "currentAccountsPayable": "64300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41740000", "shortLongTermDebtTotal": "200867000", "totalShareholderEquity": "198326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14704000", "totalCurrentLiabilities": "87754000", "otherNonCurrentLiabilities": "3326000", "totalNonCurrentLiabilities": "199409000", "cashAndShortTermInvestments": "43834000", "commonStockSharesOutstanding": "25128055", "intangibleAssetsExcludingGoodwill": "56895000", "cashAndCashEquivalentsAtCarryingValue": "43834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "35125000", "operatingCashflow": "60474000", "capitalExpenditures": "13920000", "changeInReceivables": "10425000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70582000", "cashflowFromInvestment": "-15363000", "stockBasedCompensation": "7577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823611000, "cost_of_revenue": 687474000, "gross_profit": 136137000, "research_and_development": 9355000, "selling_general_admin": 47448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64206000, "depreciation_amortisation": 23064000, "ebitda": 87270000, "interest_expense": 9987000, "interest_income": null, "other_non_operating": null, "pretax_income": 54219000, "tax_provision": -3664000, "effective_tax_rate": null, "net_income": 57883000, "net_income_continuing_ops": 57883000, "net_income_to_common": 57883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43834000, "short_term_investments": null, "net_receivables": 40287000, "inventory": 121106000, "other_current_assets": null, "total_current_assets": 211575000, "net_ppe": null, "goodwill": 173010000, "intangible_assets": 56895000, "goodwill_and_intangibles": 229905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273914000, "total_assets": 485489000, "short_term_debt": 8750000, "accounts_payable": 64300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87754000, "long_term_debt": 192117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 199409000, "total_liabilities": 287163000, "total_debt": 200867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59945000, "total_equity": 198326000, "shares_outstanding": 25128055, "operating_cash_flow": 60474000, "stock_based_compensation": 7577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70582000, "free_cash_flow": 74394000, "net_change_in_cash": -25470000 }, "raw_data": { "income": { "ebit": "64206000", "ebitda": "87270000", "netIncome": "57883000", "grossProfit": "136137000", "depreciation": "None", "totalRevenue": "823611000", "costOfRevenue": "687474000", "interestIncome": "None", "incomeBeforeTax": "54219000", "interestExpense": "9987000", "operatingIncome": "63965000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3664000", "reportedCurrency": "USD", "netInterestIncome": "-9987000", "nonInterestIncome": "None", "operatingExpenses": "72172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9355000", "otherNonOperatingIncome": "241000", "costofGoodsAndServicesSold": "687474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23064000", "sellingGeneralAndAdministrative": "47448000", "netIncomeFromContinuingOperations": "57883000" }, "balance": { "goodwill": "173010000", "inventory": "121106000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "485489000", "longTermDebt": "192117000", "shortTermDebt": "8750000", "treasuryStock": "-89979000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "56895000", "reportedCurrency": "USD", "retainedEarnings": "59945000", "totalLiabilities": "287163000", "otherCurrentAssets": "12696000", "totalCurrentAssets": "211575000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273914000", "currentAccountsPayable": "64300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41740000", "shortLongTermDebtTotal": "200867000", "totalShareholderEquity": "198326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14704000", "totalCurrentLiabilities": "87754000", "otherNonCurrentLiabilities": "3326000", "totalNonCurrentLiabilities": "199409000", "cashAndShortTermInvestments": "43834000", "commonStockSharesOutstanding": "25128055", "intangibleAssetsExcludingGoodwill": "56895000", "cashAndCashEquivalentsAtCarryingValue": "43834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "35125000", "operatingCashflow": "60474000", "capitalExpenditures": "13920000", "changeInReceivables": "10425000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70582000", "cashflowFromInvestment": "-15363000", "stockBasedCompensation": "7577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23064000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 256067999, "cost_of_revenue": 226288000, "gross_profit": 29780000, "ebit": 2748000, "ebitda": 10402000, "pretax_income": 84000, "tax_provision": 2553000, "net_income": -2469000, "net_income_to_common": -2469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89089000, "total_current_assets": 442094000, "total_assets": 972502000, "short_term_debt": 18453000, "long_term_debt": 115793000, "total_debt": 134246000, "total_liabilities": 304488000, "total_equity": 668014000, "shares_outstanding": 34607033, "goodwill_and_intangibles": 373729000 }, "cash_flow": { "operating_cash_flow": -2917000, "capital_expenditure": 7065000, "free_cash_flow": 4148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93528, "ticker_id": 6559, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2748000", "ebitda": "10402000", "netIncome": "-2469000", "grossProfit": "29780000", "depreciation": "None", "totalRevenue": "256067999", "costOfRevenue": "226288000", "interestIncome": "None", "incomeBeforeTax": "84000", "interestExpense": "1678000", "operatingIncome": "2748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2553000", "reportedCurrency": "USD", "netInterestIncome": "-1678000", "nonInterestIncome": "None", "operatingExpenses": "27032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5530000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7654000", "sellingGeneralAndAdministrative": "22565000", "netIncomeFromContinuingOperations": "-2469000" }, "balance": { "goodwill": "335402000", "inventory": "252299000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "972502000", "longTermDebt": "115793000", "shortTermDebt": "18453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38327000", "reportedCurrency": "USD", "retainedEarnings": "128601000", "totalLiabilities": "304488000", "otherCurrentAssets": "7639000", "totalCurrentAssets": "442094000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530408000", "currentAccountsPayable": "108175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42872000", "totalShareholderEquity": "668014000", "capitalLeaseObligations": "36622000", "otherCurrentLiabilities": "30044000", "totalCurrentLiabilities": "156672000", "otherNonCurrentLiabilities": "4977000", "totalNonCurrentLiabilities": "147816000", "cashAndShortTermInvestments": "89089000", "commonStockSharesOutstanding": "34607033", "intangibleAssetsExcludingGoodwill": "38327000", "cashAndCashEquivalentsAtCarryingValue": "89089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20505000", "operatingCashflow": "-2917000", "capitalExpenditures": "7065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "781000", "cashflowFromInvestment": "-7065000", "stockBasedCompensation": "3833000", "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": "7654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256067999, "cost_of_revenue": 226288000, "gross_profit": 29780000, "research_and_development": 5530000, "selling_general_admin": 22565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2748000, "depreciation_amortisation": 7654000, "ebitda": 10402000, "interest_expense": 1678000, "interest_income": null, "other_non_operating": null, "pretax_income": 84000, "tax_provision": 2553000, "effective_tax_rate": null, "net_income": -2469000, "net_income_continuing_ops": -2469000, "net_income_to_common": -2469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89089000, "short_term_investments": null, "net_receivables": 93067000, "inventory": 252299000, "other_current_assets": null, "total_current_assets": 442094000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 38327000, "goodwill_and_intangibles": 373729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 530408000, "total_assets": 972502000, "short_term_debt": 18453000, "accounts_payable": 108175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156672000, "long_term_debt": 115793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 147816000, "total_liabilities": 304488000, "total_debt": 134246000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128601000, "total_equity": 668014000, "shares_outstanding": 34607033, "operating_cash_flow": -2917000, "stock_based_compensation": 3833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 781000, "free_cash_flow": 4148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2748000", "ebitda": "10402000", "netIncome": "-2469000", "grossProfit": "29780000", "depreciation": "None", "totalRevenue": "256067999", "costOfRevenue": "226288000", "interestIncome": "None", "incomeBeforeTax": "84000", "interestExpense": "1678000", "operatingIncome": "2748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2553000", "reportedCurrency": "USD", "netInterestIncome": "-1678000", "nonInterestIncome": "None", "operatingExpenses": "27032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5530000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7654000", "sellingGeneralAndAdministrative": "22565000", "netIncomeFromContinuingOperations": "-2469000" }, "balance": { "goodwill": "335402000", "inventory": "252299000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "972502000", "longTermDebt": "115793000", "shortTermDebt": "18453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38327000", "reportedCurrency": "USD", "retainedEarnings": "128601000", "totalLiabilities": "304488000", "otherCurrentAssets": "7639000", "totalCurrentAssets": "442094000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530408000", "currentAccountsPayable": "108175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42872000", "totalShareholderEquity": "668014000", "capitalLeaseObligations": "36622000", "otherCurrentLiabilities": "30044000", "totalCurrentLiabilities": "156672000", "otherNonCurrentLiabilities": "4977000", "totalNonCurrentLiabilities": "147816000", "cashAndShortTermInvestments": "89089000", "commonStockSharesOutstanding": "34607033", "intangibleAssetsExcludingGoodwill": "38327000", "cashAndCashEquivalentsAtCarryingValue": "89089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20505000", "operatingCashflow": "-2917000", "capitalExpenditures": "7065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "781000", "cashflowFromInvestment": "-7065000", "stockBasedCompensation": "3833000", "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": "7654000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 223606000, "cost_of_revenue": 202624000, "gross_profit": 20982000, "ebit": -14143000, "ebitda": -4099000, "pretax_income": -15829000, "tax_provision": 132000, "net_income": -15961000, "net_income_to_common": -15961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98290000, "total_current_assets": 410129000, "total_assets": 942879000, "short_term_debt": 17500000, "long_term_debt": 117278000, "total_debt": 134778000, "total_liabilities": 278993000, "total_equity": 663886000, "shares_outstanding": 34404875, "goodwill_and_intangibles": 375807000 }, "cash_flow": { "operating_cash_flow": 9170000, "capital_expenditure": 3249000, "free_cash_flow": 12419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93529, "ticker_id": 6559, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14143000", "ebitda": "-4099000", "netIncome": "-15961000", "grossProfit": "20982000", "depreciation": "None", "totalRevenue": "223606000", "costOfRevenue": "202624000", "interestIncome": "None", "incomeBeforeTax": "-15829000", "interestExpense": "1686000", "operatingIncome": "-13835000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-1686000", "nonInterestIncome": "None", "operatingExpenses": "34817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5604000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10044000", "sellingGeneralAndAdministrative": "27135000", "netIncomeFromContinuingOperations": "-15961000" }, "balance": { "goodwill": "335402000", "inventory": "231794000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "942879000", "longTermDebt": "117278000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40405000", "reportedCurrency": "USD", "retainedEarnings": "131070000", "totalLiabilities": "278993000", "otherCurrentAssets": "9531000", "totalCurrentAssets": "410129000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532750000", "currentAccountsPayable": "84007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185604000", "totalShareholderEquity": "663886000", "capitalLeaseObligations": "36663000", "otherCurrentLiabilities": "28081000", "totalCurrentLiabilities": "129588000", "otherNonCurrentLiabilities": "4753000", "totalNonCurrentLiabilities": "149405000", "cashAndShortTermInvestments": "98290000", "commonStockSharesOutstanding": "34404875", "intangibleAssetsExcludingGoodwill": "40405000", "cashAndCashEquivalentsAtCarryingValue": "98290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15961000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6788000", "operatingCashflow": "9170000", "capitalExpenditures": "3249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131000", "cashflowFromInvestment": "-3249000", "stockBasedCompensation": "4157000", "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": "10044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223606000, "cost_of_revenue": 202624000, "gross_profit": 20982000, "research_and_development": 5604000, "selling_general_admin": 27135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14143000, "depreciation_amortisation": 10044000, "ebitda": -4099000, "interest_expense": 1686000, "interest_income": null, "other_non_operating": null, "pretax_income": -15829000, "tax_provision": 132000, "effective_tax_rate": null, "net_income": -15961000, "net_income_continuing_ops": -15961000, "net_income_to_common": -15961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98290000, "short_term_investments": null, "net_receivables": 70514000, "inventory": 231794000, "other_current_assets": null, "total_current_assets": 410129000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 40405000, "goodwill_and_intangibles": 375807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 532750000, "total_assets": 942879000, "short_term_debt": 17500000, "accounts_payable": 84007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129588000, "long_term_debt": 117278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149405000, "total_liabilities": 278993000, "total_debt": 134778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131070000, "total_equity": 663886000, "shares_outstanding": 34404875, "operating_cash_flow": 9170000, "stock_based_compensation": 4157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131000, "free_cash_flow": 12419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14143000", "ebitda": "-4099000", "netIncome": "-15961000", "grossProfit": "20982000", "depreciation": "None", "totalRevenue": "223606000", "costOfRevenue": "202624000", "interestIncome": "None", "incomeBeforeTax": "-15829000", "interestExpense": "1686000", "operatingIncome": "-13835000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-1686000", "nonInterestIncome": "None", "operatingExpenses": "34817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5604000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10044000", "sellingGeneralAndAdministrative": "27135000", "netIncomeFromContinuingOperations": "-15961000" }, "balance": { "goodwill": "335402000", "inventory": "231794000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "942879000", "longTermDebt": "117278000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40405000", "reportedCurrency": "USD", "retainedEarnings": "131070000", "totalLiabilities": "278993000", "otherCurrentAssets": "9531000", "totalCurrentAssets": "410129000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532750000", "currentAccountsPayable": "84007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185604000", "totalShareholderEquity": "663886000", "capitalLeaseObligations": "36663000", "otherCurrentLiabilities": "28081000", "totalCurrentLiabilities": "129588000", "otherNonCurrentLiabilities": "4753000", "totalNonCurrentLiabilities": "149405000", "cashAndShortTermInvestments": "98290000", "commonStockSharesOutstanding": "34404875", "intangibleAssetsExcludingGoodwill": "40405000", "cashAndCashEquivalentsAtCarryingValue": "98290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15961000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6788000", "operatingCashflow": "9170000", "capitalExpenditures": "3249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131000", "cashflowFromInvestment": "-3249000", "stockBasedCompensation": "4157000", "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": "10044000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 239296000, "cost_of_revenue": 211163000, "gross_profit": 28133000, "ebit": -20517000, "ebitda": -13613000, "pretax_income": -22170000, "tax_provision": 683000, "net_income": -22853000, "net_income_to_common": -22853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92500000, "total_current_assets": 424942000, "total_assets": 966583000, "short_term_debt": 17587000, "long_term_debt": 117201000, "total_debt": 134788000, "total_liabilities": 290406000, "total_equity": 676177000, "shares_outstanding": 34346172, "goodwill_and_intangibles": 377885000 }, "cash_flow": { "operating_cash_flow": 9247000, "capital_expenditure": 7148000, "free_cash_flow": 16395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93531, "ticker_id": 6559, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20517000", "ebitda": "-13613000", "netIncome": "-22853000", "grossProfit": "28133000", "depreciation": "None", "totalRevenue": "239296000", "costOfRevenue": "211163000", "interestIncome": "None", "incomeBeforeTax": "-22170000", "interestExpense": "1653000", "operatingIncome": "-19425000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "683000", "reportedCurrency": "USD", "netInterestIncome": "-1653000", "nonInterestIncome": "None", "operatingExpenses": "47558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6904000", "sellingGeneralAndAdministrative": "22519000", "netIncomeFromContinuingOperations": "-22853000" }, "balance": { "goodwill": "335402000", "inventory": "241680000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "966583000", "longTermDebt": "117201000", "shortTermDebt": "17587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42483000", "reportedCurrency": "USD", "retainedEarnings": "147031000", "totalLiabilities": "290406000", "otherCurrentAssets": "6362000", "totalCurrentAssets": "424942000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541641000", "currentAccountsPayable": "92600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163122000", "totalShareholderEquity": "676177000", "capitalLeaseObligations": "39671000", "otherCurrentLiabilities": "27803000", "totalCurrentLiabilities": "137990000", "otherNonCurrentLiabilities": "5326000", "totalNonCurrentLiabilities": "152416000", "cashAndShortTermInvestments": "92500000", "commonStockSharesOutstanding": "34346172", "intangibleAssetsExcludingGoodwill": "42483000", "cashAndCashEquivalentsAtCarryingValue": "92500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "980000", "operatingCashflow": "9247000", "capitalExpenditures": "7148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1823000", "cashflowFromInvestment": "-7148000", "stockBasedCompensation": "4221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239296000, "cost_of_revenue": 211163000, "gross_profit": 28133000, "research_and_development": 5898000, "selling_general_admin": 22519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20517000, "depreciation_amortisation": 6904000, "ebitda": -13613000, "interest_expense": 1653000, "interest_income": null, "other_non_operating": null, "pretax_income": -22170000, "tax_provision": 683000, "effective_tax_rate": null, "net_income": -22853000, "net_income_continuing_ops": -22853000, "net_income_to_common": -22853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92500000, "short_term_investments": null, "net_receivables": 84400000, "inventory": 241680000, "other_current_assets": null, "total_current_assets": 424942000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 42483000, "goodwill_and_intangibles": 377885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 541641000, "total_assets": 966583000, "short_term_debt": 17587000, "accounts_payable": 92600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137990000, "long_term_debt": 117201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152416000, "total_liabilities": 290406000, "total_debt": 134788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147031000, "total_equity": 676177000, "shares_outstanding": 34346172, "operating_cash_flow": 9247000, "stock_based_compensation": 4221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1823000, "free_cash_flow": 16395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20517000", "ebitda": "-13613000", "netIncome": "-22853000", "grossProfit": "28133000", "depreciation": "None", "totalRevenue": "239296000", "costOfRevenue": "211163000", "interestIncome": "None", "incomeBeforeTax": "-22170000", "interestExpense": "1653000", "operatingIncome": "-19425000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "683000", "reportedCurrency": "USD", "netInterestIncome": "-1653000", "nonInterestIncome": "None", "operatingExpenses": "47558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6904000", "sellingGeneralAndAdministrative": "22519000", "netIncomeFromContinuingOperations": "-22853000" }, "balance": { "goodwill": "335402000", "inventory": "241680000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "966583000", "longTermDebt": "117201000", "shortTermDebt": "17587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42483000", "reportedCurrency": "USD", "retainedEarnings": "147031000", "totalLiabilities": "290406000", "otherCurrentAssets": "6362000", "totalCurrentAssets": "424942000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541641000", "currentAccountsPayable": "92600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163122000", "totalShareholderEquity": "676177000", "capitalLeaseObligations": "39671000", "otherCurrentLiabilities": "27803000", "totalCurrentLiabilities": "137990000", "otherNonCurrentLiabilities": "5326000", "totalNonCurrentLiabilities": "152416000", "cashAndShortTermInvestments": "92500000", "commonStockSharesOutstanding": "34346172", "intangibleAssetsExcludingGoodwill": "42483000", "cashAndCashEquivalentsAtCarryingValue": "92500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "980000", "operatingCashflow": "9247000", "capitalExpenditures": "7148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1823000", "cashflowFromInvestment": "-7148000", "stockBasedCompensation": "4221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7521000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 239296000, "cost_of_revenue": 228227000, "gross_profit": 11069000, "ebit": -20517000, "ebitda": -13113000, "pretax_income": -22170000, "tax_provision": 683000, "net_income": -22853000, "net_income_to_common": -22853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92500000, "total_current_assets": 424942000, "total_assets": 966583000, "short_term_debt": 17587000, "long_term_debt": 117505000, "total_debt": 135092000, "total_liabilities": 290406000, "total_equity": 676177000, "shares_outstanding": 34346172, "goodwill_and_intangibles": 377885000 }, "cash_flow": { "operating_cash_flow": 9247000, "capital_expenditure": 7148000, "free_cash_flow": 16395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93532, "ticker_id": 6559, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20517000", "ebitda": "-13113000", "netIncome": "-22853000", "grossProfit": "11069000", "depreciation": "None", "totalRevenue": "239296000", "costOfRevenue": "228227000", "interestIncome": "None", "incomeBeforeTax": "-22170000", "interestExpense": "1653000", "operatingIncome": "-19425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "683000", "reportedCurrency": "USD", "netInterestIncome": "-1635000", "nonInterestIncome": "None", "operatingExpenses": "30494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7404000", "sellingGeneralAndAdministrative": "24254000", "netIncomeFromContinuingOperations": "-9408000" }, "balance": { "goodwill": "335402000", "inventory": "241680000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "966583000", "longTermDebt": "117505000", "shortTermDebt": "17587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42483000", "reportedCurrency": "USD", "retainedEarnings": "147031000", "totalLiabilities": "290406000", "otherCurrentAssets": "6362000", "totalCurrentAssets": "424942000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541641000", "currentAccountsPayable": "92600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163122000", "totalShareholderEquity": "676177000", "capitalLeaseObligations": "41778000", "otherCurrentLiabilities": "27803000", "totalCurrentLiabilities": "137990000", "otherNonCurrentLiabilities": "5138000", "totalNonCurrentLiabilities": "152416000", "cashAndShortTermInvestments": "92500000", "commonStockSharesOutstanding": "34346172", "intangibleAssetsExcludingGoodwill": "42483000", "cashAndCashEquivalentsAtCarryingValue": "92500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "980000", "operatingCashflow": "9247000", "capitalExpenditures": "7148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1823000", "cashflowFromInvestment": "-7148000", "stockBasedCompensation": "4221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239296000, "cost_of_revenue": 228227000, "gross_profit": 11069000, "research_and_development": 5898000, "selling_general_admin": 24254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20517000, "depreciation_amortisation": 7404000, "ebitda": -13113000, "interest_expense": 1653000, "interest_income": null, "other_non_operating": null, "pretax_income": -22170000, "tax_provision": 683000, "effective_tax_rate": null, "net_income": -22853000, "net_income_continuing_ops": -9408000, "net_income_to_common": -22853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92500000, "short_term_investments": null, "net_receivables": 84400000, "inventory": 241680000, "other_current_assets": null, "total_current_assets": 424942000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 42483000, "goodwill_and_intangibles": 377885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 541641000, "total_assets": 966583000, "short_term_debt": 17587000, "accounts_payable": 92600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137990000, "long_term_debt": 117505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152416000, "total_liabilities": 290406000, "total_debt": 135092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147031000, "total_equity": 676177000, "shares_outstanding": 34346172, "operating_cash_flow": 9247000, "stock_based_compensation": 4221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1823000, "free_cash_flow": 16395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20517000", "ebitda": "-13113000", "netIncome": "-22853000", "grossProfit": "11069000", "depreciation": "None", "totalRevenue": "239296000", "costOfRevenue": "228227000", "interestIncome": "None", "incomeBeforeTax": "-22170000", "interestExpense": "1653000", "operatingIncome": "-19425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "683000", "reportedCurrency": "USD", "netInterestIncome": "-1635000", "nonInterestIncome": "None", "operatingExpenses": "30494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7404000", "sellingGeneralAndAdministrative": "24254000", "netIncomeFromContinuingOperations": "-9408000" }, "balance": { "goodwill": "335402000", "inventory": "241680000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "966583000", "longTermDebt": "117505000", "shortTermDebt": "17587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42483000", "reportedCurrency": "USD", "retainedEarnings": "147031000", "totalLiabilities": "290406000", "otherCurrentAssets": "6362000", "totalCurrentAssets": "424942000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541641000", "currentAccountsPayable": "92600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163122000", "totalShareholderEquity": "676177000", "capitalLeaseObligations": "41778000", "otherCurrentLiabilities": "27803000", "totalCurrentLiabilities": "137990000", "otherNonCurrentLiabilities": "5138000", "totalNonCurrentLiabilities": "152416000", "cashAndShortTermInvestments": "92500000", "commonStockSharesOutstanding": "34346172", "intangibleAssetsExcludingGoodwill": "42483000", "cashAndCashEquivalentsAtCarryingValue": "92500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "980000", "operatingCashflow": "9247000", "capitalExpenditures": "7148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1823000", "cashflowFromInvestment": "-7148000", "stockBasedCompensation": "4221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7521000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 244465000, "cost_of_revenue": 215943000, "gross_profit": 28522000, "ebit": -1253000, "ebitda": 6805000, "pretax_income": -2899000, "tax_provision": 1660000, "net_income": -4559000, "net_income_to_common": -4559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109281000, "total_current_assets": 459834000, "total_assets": 1006613000, "short_term_debt": 18909000, "long_term_debt": 119264000, "total_debt": 138173000, "total_liabilities": 306252000, "total_equity": 700361000, "shares_outstanding": 33998364, "goodwill_and_intangibles": 382040000 }, "cash_flow": { "operating_cash_flow": 18977000, "capital_expenditure": 18481000, "free_cash_flow": 37458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93533, "ticker_id": 6559, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1253000", "ebitda": "6805000", "netIncome": "-4559000", "grossProfit": "28522000", "depreciation": "None", "totalRevenue": "244465000", "costOfRevenue": "215943000", "interestIncome": "None", "incomeBeforeTax": "-2899000", "interestExpense": "1646000", "operatingIncome": "-1172000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1660000", "reportedCurrency": "USD", "netInterestIncome": "-1646000", "nonInterestIncome": "None", "operatingExpenses": "29694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8058000", "sellingGeneralAndAdministrative": "21742000", "netIncomeFromContinuingOperations": "-4559000" }, "balance": { "goodwill": "335402000", "inventory": "263454000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1006613000", "longTermDebt": "119264000", "shortTermDebt": "18909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "46638000", "reportedCurrency": "USD", "retainedEarnings": "179292000", "totalLiabilities": "306252000", "otherCurrentAssets": "7240000", "totalCurrentAssets": "459834000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "546779000", "currentAccountsPayable": "102532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169805000", "totalShareholderEquity": "700361000", "capitalLeaseObligations": "43041000", "otherCurrentLiabilities": "27475000", "totalCurrentLiabilities": "148916000", "otherNonCurrentLiabilities": "4885000", "totalNonCurrentLiabilities": "157336000", "cashAndShortTermInvestments": "109281000", "commonStockSharesOutstanding": "33998364", "intangibleAssetsExcludingGoodwill": "46638000", "cashAndCashEquivalentsAtCarryingValue": "109281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13352000", "operatingCashflow": "18977000", "capitalExpenditures": "18481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000", "cashflowFromInvestment": "-18481000", "stockBasedCompensation": "4123000", "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": "8058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244465000, "cost_of_revenue": 215943000, "gross_profit": 28522000, "research_and_development": 5874000, "selling_general_admin": 21742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1253000, "depreciation_amortisation": 8058000, "ebitda": 6805000, "interest_expense": 1646000, "interest_income": null, "other_non_operating": null, "pretax_income": -2899000, "tax_provision": 1660000, "effective_tax_rate": null, "net_income": -4559000, "net_income_continuing_ops": -4559000, "net_income_to_common": -4559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109281000, "short_term_investments": null, "net_receivables": 79859000, "inventory": 263454000, "other_current_assets": null, "total_current_assets": 459834000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 46638000, "goodwill_and_intangibles": 382040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 546779000, "total_assets": 1006613000, "short_term_debt": 18909000, "accounts_payable": 102532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148916000, "long_term_debt": 119264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 157336000, "total_liabilities": 306252000, "total_debt": 138173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 179292000, "total_equity": 700361000, "shares_outstanding": 33998364, "operating_cash_flow": 18977000, "stock_based_compensation": 4123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116000, "free_cash_flow": 37458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1253000", "ebitda": "6805000", "netIncome": "-4559000", "grossProfit": "28522000", "depreciation": "None", "totalRevenue": "244465000", "costOfRevenue": "215943000", "interestIncome": "None", "incomeBeforeTax": "-2899000", "interestExpense": "1646000", "operatingIncome": "-1172000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1660000", "reportedCurrency": "USD", "netInterestIncome": "-1646000", "nonInterestIncome": "None", "operatingExpenses": "29694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8058000", "sellingGeneralAndAdministrative": "21742000", "netIncomeFromContinuingOperations": "-4559000" }, "balance": { "goodwill": "335402000", "inventory": "263454000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1006613000", "longTermDebt": "119264000", "shortTermDebt": "18909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "46638000", "reportedCurrency": "USD", "retainedEarnings": "179292000", "totalLiabilities": "306252000", "otherCurrentAssets": "7240000", "totalCurrentAssets": "459834000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "546779000", "currentAccountsPayable": "102532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169805000", "totalShareholderEquity": "700361000", "capitalLeaseObligations": "43041000", "otherCurrentLiabilities": "27475000", "totalCurrentLiabilities": "148916000", "otherNonCurrentLiabilities": "4885000", "totalNonCurrentLiabilities": "157336000", "cashAndShortTermInvestments": "109281000", "commonStockSharesOutstanding": "33998364", "intangibleAssetsExcludingGoodwill": "46638000", "cashAndCashEquivalentsAtCarryingValue": "109281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13352000", "operatingCashflow": "18977000", "capitalExpenditures": "18481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000", "cashflowFromInvestment": "-18481000", "stockBasedCompensation": "4123000", "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": "8058000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 233291000, "cost_of_revenue": 206299000, "gross_profit": 26992000, "ebit": -1524000, "ebitda": 6452000, "pretax_income": -3198000, "tax_provision": 745000, "net_income": -3943000, "net_income_to_common": -3943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108669000, "total_current_assets": 452620000, "total_assets": 995564000, "short_term_debt": 18994000, "long_term_debt": 121023000, "total_debt": 140017000, "total_liabilities": 297228000, "total_equity": 698336000, "shares_outstanding": 33780298, "goodwill_and_intangibles": 384118000 }, "cash_flow": { "operating_cash_flow": -2488000, "capital_expenditure": 4398000, "free_cash_flow": 1910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93534, "ticker_id": 6559, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1524000", "ebitda": "6452000", "netIncome": "-3943000", "grossProfit": "26992000", "depreciation": "None", "totalRevenue": "233291000", "costOfRevenue": "206299000", "interestIncome": "None", "incomeBeforeTax": "-3198000", "interestExpense": "1674000", "operatingIncome": "-1252000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "745000", "reportedCurrency": "USD", "netInterestIncome": "-1674000", "nonInterestIncome": "None", "operatingExpenses": "28244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5850000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7976000", "sellingGeneralAndAdministrative": "20131000", "netIncomeFromContinuingOperations": "-3943000" }, "balance": { "goodwill": "335402000", "inventory": "250102000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "995564000", "longTermDebt": "121023000", "shortTermDebt": "18994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48716000", "reportedCurrency": "USD", "retainedEarnings": "183851000", "totalLiabilities": "297228000", "otherCurrentAssets": "7230000", "totalCurrentAssets": "452620000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542944000", "currentAccountsPayable": "91719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174206000", "totalShareholderEquity": "698336000", "capitalLeaseObligations": "45683000", "otherCurrentLiabilities": "24957000", "totalCurrentLiabilities": "135670000", "otherNonCurrentLiabilities": "4791000", "totalNonCurrentLiabilities": "161558000", "cashAndShortTermInvestments": "108669000", "commonStockSharesOutstanding": "33780298", "intangibleAssetsExcludingGoodwill": "48716000", "cashAndCashEquivalentsAtCarryingValue": "108669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10743000", "operatingCashflow": "-2488000", "capitalExpenditures": "4398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-892000", "cashflowFromInvestment": "-4398000", "stockBasedCompensation": "4591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233291000, "cost_of_revenue": 206299000, "gross_profit": 26992000, "research_and_development": 5850000, "selling_general_admin": 20131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1524000, "depreciation_amortisation": 7976000, "ebitda": 6452000, "interest_expense": 1674000, "interest_income": null, "other_non_operating": null, "pretax_income": -3198000, "tax_provision": 745000, "effective_tax_rate": null, "net_income": -3943000, "net_income_continuing_ops": -3943000, "net_income_to_common": -3943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108669000, "short_term_investments": null, "net_receivables": 86619000, "inventory": 250102000, "other_current_assets": null, "total_current_assets": 452620000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 48716000, "goodwill_and_intangibles": 384118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542944000, "total_assets": 995564000, "short_term_debt": 18994000, "accounts_payable": 91719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135670000, "long_term_debt": 121023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161558000, "total_liabilities": 297228000, "total_debt": 140017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183851000, "total_equity": 698336000, "shares_outstanding": 33780298, "operating_cash_flow": -2488000, "stock_based_compensation": 4591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4398000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -892000, "free_cash_flow": 1910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1524000", "ebitda": "6452000", "netIncome": "-3943000", "grossProfit": "26992000", "depreciation": "None", "totalRevenue": "233291000", "costOfRevenue": "206299000", "interestIncome": "None", "incomeBeforeTax": "-3198000", "interestExpense": "1674000", "operatingIncome": "-1252000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "745000", "reportedCurrency": "USD", "netInterestIncome": "-1674000", "nonInterestIncome": "None", "operatingExpenses": "28244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5850000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7976000", "sellingGeneralAndAdministrative": "20131000", "netIncomeFromContinuingOperations": "-3943000" }, "balance": { "goodwill": "335402000", "inventory": "250102000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "995564000", "longTermDebt": "121023000", "shortTermDebt": "18994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48716000", "reportedCurrency": "USD", "retainedEarnings": "183851000", "totalLiabilities": "297228000", "otherCurrentAssets": "7230000", "totalCurrentAssets": "452620000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542944000", "currentAccountsPayable": "91719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174206000", "totalShareholderEquity": "698336000", "capitalLeaseObligations": "45683000", "otherCurrentLiabilities": "24957000", "totalCurrentLiabilities": "135670000", "otherNonCurrentLiabilities": "4791000", "totalNonCurrentLiabilities": "161558000", "cashAndShortTermInvestments": "108669000", "commonStockSharesOutstanding": "33780298", "intangibleAssetsExcludingGoodwill": "48716000", "cashAndCashEquivalentsAtCarryingValue": "108669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10743000", "operatingCashflow": "-2488000", "capitalExpenditures": "4398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-892000", "cashflowFromInvestment": "-4398000", "stockBasedCompensation": "4591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7976000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 211139000, "cost_of_revenue": 183348000, "gross_profit": 27791000, "ebit": -972000, "ebitda": 6117000, "pretax_income": -2610000, "tax_provision": 166000, "net_income": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116447000, "total_current_assets": 447061000, "total_assets": 975902000, "short_term_debt": 17739000, "long_term_debt": 122782000, "total_debt": 140521000, "total_liabilities": 278627000, "total_equity": 697275000, "shares_outstanding": 33700246, "goodwill_and_intangibles": 386381000 }, "cash_flow": { "operating_cash_flow": 8072000, "capital_expenditure": 5901000, "free_cash_flow": 13973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93536, "ticker_id": 6559, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-972000", "ebitda": "6117000", "netIncome": "-2776000", "grossProfit": "27791000", "depreciation": "None", "totalRevenue": "211139000", "costOfRevenue": "183348000", "interestIncome": "None", "incomeBeforeTax": "-2610000", "interestExpense": "1638000", "operatingIncome": "-385000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "166000", "reportedCurrency": "USD", "netInterestIncome": "-1638000", "nonInterestIncome": "None", "operatingExpenses": "28176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5872000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7089000", "sellingGeneralAndAdministrative": "20227000", "netIncomeFromContinuingOperations": "-2776000" }, "balance": { "goodwill": "335402000", "inventory": "239359000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "975902000", "longTermDebt": "122782000", "shortTermDebt": "17739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "50979000", "reportedCurrency": "USD", "retainedEarnings": "187794000", "totalLiabilities": "278627000", "otherCurrentAssets": "7105000", "totalCurrentAssets": "447061000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528841000", "currentAccountsPayable": "80963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166611000", "totalShareholderEquity": "697275000", "capitalLeaseObligations": "36329000", "otherCurrentLiabilities": "24237000", "totalCurrentLiabilities": "122939000", "otherNonCurrentLiabilities": "5647000", "totalNonCurrentLiabilities": "155688000", "cashAndShortTermInvestments": "116447000", "commonStockSharesOutstanding": "33700246", "intangibleAssetsExcludingGoodwill": "50979000", "cashAndCashEquivalentsAtCarryingValue": "116447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2776000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7884000", "operatingCashflow": "8072000", "capitalExpenditures": "5901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000", "cashflowFromInvestment": "-5901000", "stockBasedCompensation": "4672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211139000, "cost_of_revenue": 183348000, "gross_profit": 27791000, "research_and_development": 5872000, "selling_general_admin": 20227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -972000, "depreciation_amortisation": 7089000, "ebitda": 6117000, "interest_expense": 1638000, "interest_income": null, "other_non_operating": null, "pretax_income": -2610000, "tax_provision": 166000, "effective_tax_rate": null, "net_income": -2776000, "net_income_continuing_ops": -2776000, "net_income_to_common": -2776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116447000, "short_term_investments": null, "net_receivables": 84150000, "inventory": 239359000, "other_current_assets": null, "total_current_assets": 447061000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 50979000, "goodwill_and_intangibles": 386381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528841000, "total_assets": 975902000, "short_term_debt": 17739000, "accounts_payable": 80963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122939000, "long_term_debt": 122782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155688000, "total_liabilities": 278627000, "total_debt": 140521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 187794000, "total_equity": 697275000, "shares_outstanding": 33700246, "operating_cash_flow": 8072000, "stock_based_compensation": 4672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73000, "free_cash_flow": 13973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-972000", "ebitda": "6117000", "netIncome": "-2776000", "grossProfit": "27791000", "depreciation": "None", "totalRevenue": "211139000", "costOfRevenue": "183348000", "interestIncome": "None", "incomeBeforeTax": "-2610000", "interestExpense": "1638000", "operatingIncome": "-385000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "166000", "reportedCurrency": "USD", "netInterestIncome": "-1638000", "nonInterestIncome": "None", "operatingExpenses": "28176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5872000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7089000", "sellingGeneralAndAdministrative": "20227000", "netIncomeFromContinuingOperations": "-2776000" }, "balance": { "goodwill": "335402000", "inventory": "239359000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "975902000", "longTermDebt": "122782000", "shortTermDebt": "17739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "50979000", "reportedCurrency": "USD", "retainedEarnings": "187794000", "totalLiabilities": "278627000", "otherCurrentAssets": "7105000", "totalCurrentAssets": "447061000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528841000", "currentAccountsPayable": "80963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166611000", "totalShareholderEquity": "697275000", "capitalLeaseObligations": "36329000", "otherCurrentLiabilities": "24237000", "totalCurrentLiabilities": "122939000", "otherNonCurrentLiabilities": "5647000", "totalNonCurrentLiabilities": "155688000", "cashAndShortTermInvestments": "116447000", "commonStockSharesOutstanding": "33700246", "intangibleAssetsExcludingGoodwill": "50979000", "cashAndCashEquivalentsAtCarryingValue": "116447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2776000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7884000", "operatingCashflow": "8072000", "capitalExpenditures": "5901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000", "cashflowFromInvestment": "-5901000", "stockBasedCompensation": "4672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7089000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 203227000, "cost_of_revenue": 177670000, "gross_profit": 25557000, "ebit": -2312000, "ebitda": 5811000, "pretax_income": -4170000, "tax_provision": 942000, "net_income": -5112000, "net_income_to_common": -5112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114349000, "total_current_assets": 418636000, "total_assets": 947689000, "short_term_debt": 17221000, "long_term_debt": 122665000, "total_debt": 139886000, "total_liabilities": 252813000, "total_equity": 694876000, "shares_outstanding": 33548071, "goodwill_and_intangibles": 388458000 }, "cash_flow": { "operating_cash_flow": 17492000, "capital_expenditure": 2847000, "free_cash_flow": 20339000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93537, "ticker_id": 6559, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2312000", "ebitda": "5811000", "netIncome": "-5112000", "grossProfit": "25557000", "depreciation": "None", "totalRevenue": "203227000", "costOfRevenue": "177670000", "interestIncome": "None", "incomeBeforeTax": "-4170000", "interestExpense": "1858000", "operatingIncome": "-2262000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "942000", "reportedCurrency": "USD", "netInterestIncome": "-1858000", "nonInterestIncome": "None", "operatingExpenses": "27819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5926000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8123000", "sellingGeneralAndAdministrative": "19807000", "netIncomeFromContinuingOperations": "-5112000" }, "balance": { "goodwill": "335402000", "inventory": "231475000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "947689000", "longTermDebt": "122665000", "shortTermDebt": "17221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "53056000", "reportedCurrency": "USD", "retainedEarnings": "190570000", "totalLiabilities": "252813000", "otherCurrentAssets": "7596000", "totalCurrentAssets": "418636000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "529053000", "currentAccountsPayable": "58961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "165911000", "totalShareholderEquity": "694876000", "capitalLeaseObligations": "35746000", "otherCurrentLiabilities": "21934000", "totalCurrentLiabilities": "98116000", "otherNonCurrentLiabilities": "4838000", "totalNonCurrentLiabilities": "154697000", "cashAndShortTermInvestments": "114349000", "commonStockSharesOutstanding": "33548071", "intangibleAssetsExcludingGoodwill": "53056000", "cashAndCashEquivalentsAtCarryingValue": "114349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9204000", "operatingCashflow": "17492000", "capitalExpenditures": "2847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2420000", "cashflowFromInvestment": "-2847000", "stockBasedCompensation": "3938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203227000, "cost_of_revenue": 177670000, "gross_profit": 25557000, "research_and_development": 5926000, "selling_general_admin": 19807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2312000, "depreciation_amortisation": 8123000, "ebitda": 5811000, "interest_expense": 1858000, "interest_income": null, "other_non_operating": null, "pretax_income": -4170000, "tax_provision": 942000, "effective_tax_rate": null, "net_income": -5112000, "net_income_continuing_ops": -5112000, "net_income_to_common": -5112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114349000, "short_term_investments": null, "net_receivables": 65216000, "inventory": 231475000, "other_current_assets": null, "total_current_assets": 418636000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 53056000, "goodwill_and_intangibles": 388458000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 529053000, "total_assets": 947689000, "short_term_debt": 17221000, "accounts_payable": 58961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98116000, "long_term_debt": 122665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154697000, "total_liabilities": 252813000, "total_debt": 139886000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 190570000, "total_equity": 694876000, "shares_outstanding": 33548071, "operating_cash_flow": 17492000, "stock_based_compensation": 3938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2420000, "free_cash_flow": 20339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2312000", "ebitda": "5811000", "netIncome": "-5112000", "grossProfit": "25557000", "depreciation": "None", "totalRevenue": "203227000", "costOfRevenue": "177670000", "interestIncome": "None", "incomeBeforeTax": "-4170000", "interestExpense": "1858000", "operatingIncome": "-2262000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "942000", "reportedCurrency": "USD", "netInterestIncome": "-1858000", "nonInterestIncome": "None", "operatingExpenses": "27819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5926000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8123000", "sellingGeneralAndAdministrative": "19807000", "netIncomeFromContinuingOperations": "-5112000" }, "balance": { "goodwill": "335402000", "inventory": "231475000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "947689000", "longTermDebt": "122665000", "shortTermDebt": "17221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "53056000", "reportedCurrency": "USD", "retainedEarnings": "190570000", "totalLiabilities": "252813000", "otherCurrentAssets": "7596000", "totalCurrentAssets": "418636000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "529053000", "currentAccountsPayable": "58961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "165911000", "totalShareholderEquity": "694876000", "capitalLeaseObligations": "35746000", "otherCurrentLiabilities": "21934000", "totalCurrentLiabilities": "98116000", "otherNonCurrentLiabilities": "4838000", "totalNonCurrentLiabilities": "154697000", "cashAndShortTermInvestments": "114349000", "commonStockSharesOutstanding": "33548071", "intangibleAssetsExcludingGoodwill": "53056000", "cashAndCashEquivalentsAtCarryingValue": "114349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9204000", "operatingCashflow": "17492000", "capitalExpenditures": "2847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2420000", "cashflowFromInvestment": "-2847000", "stockBasedCompensation": "3938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8239000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 201383000, "cost_of_revenue": 178389000, "gross_profit": 22994000, "ebit": -3980000, "ebitda": 3576000, "pretax_income": -8076000, "tax_provision": 913000, "net_income": -8989000, "net_income_to_common": -8989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102124000, "total_current_assets": 421221000, "total_assets": 957388000, "short_term_debt": 17426000, "long_term_debt": 124424000, "total_debt": 141850000, "total_liabilities": 260156000, "total_equity": 697232000, "shares_outstanding": 30010971, "goodwill_and_intangibles": 390544000 }, "cash_flow": { "operating_cash_flow": 4804000, "capital_expenditure": 4490000, "free_cash_flow": 9294000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93538, "ticker_id": 6559, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3980000", "ebitda": "3576000", "netIncome": "-8989000", "grossProfit": "22994000", "depreciation": "None", "totalRevenue": "201383000", "costOfRevenue": "178389000", "interestIncome": "None", "incomeBeforeTax": "-8076000", "interestExpense": "4096000", "operatingIncome": "-3741000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "913000", "reportedCurrency": "USD", "netInterestIncome": "-4096000", "nonInterestIncome": "None", "operatingExpenses": "26735000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5370000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7556000", "sellingGeneralAndAdministrative": "19219000", "netIncomeFromContinuingOperations": "-8989000" }, "balance": { "goodwill": "335402000", "inventory": "240679000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "957388000", "longTermDebt": "124424000", "shortTermDebt": "17426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55142000", "reportedCurrency": "USD", "retainedEarnings": "195682000", "totalLiabilities": "260156000", "otherCurrentAssets": "5047000", "totalCurrentAssets": "421221000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "536167000", "currentAccountsPayable": "61320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "170189000", "totalShareholderEquity": "697232000", "capitalLeaseObligations": "38265000", "otherCurrentLiabilities": "22503000", "totalCurrentLiabilities": "101249000", "otherNonCurrentLiabilities": "4975000", "totalNonCurrentLiabilities": "158907000", "cashAndShortTermInvestments": "102124000", "commonStockSharesOutstanding": "30010971", "intangibleAssetsExcludingGoodwill": "55142000", "cashAndCashEquivalentsAtCarryingValue": "102124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5206000", "operatingCashflow": "4804000", "capitalExpenditures": "4490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21855000", "cashflowFromInvestment": "-4490000", "stockBasedCompensation": "2375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201383000, "cost_of_revenue": 178389000, "gross_profit": 22994000, "research_and_development": 5370000, "selling_general_admin": 19219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3980000, "depreciation_amortisation": 7556000, "ebitda": 3576000, "interest_expense": 4096000, "interest_income": null, "other_non_operating": null, "pretax_income": -8076000, "tax_provision": 913000, "effective_tax_rate": null, "net_income": -8989000, "net_income_continuing_ops": -8989000, "net_income_to_common": -8989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102124000, "short_term_investments": null, "net_receivables": 73371000, "inventory": 240679000, "other_current_assets": null, "total_current_assets": 421221000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 55142000, "goodwill_and_intangibles": 390544000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 536167000, "total_assets": 957388000, "short_term_debt": 17426000, "accounts_payable": 61320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101249000, "long_term_debt": 124424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 158907000, "total_liabilities": 260156000, "total_debt": 141850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 195682000, "total_equity": 697232000, "shares_outstanding": 30010971, "operating_cash_flow": 4804000, "stock_based_compensation": 2375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21855000, "free_cash_flow": 9294000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3980000", "ebitda": "3576000", "netIncome": "-8989000", "grossProfit": "22994000", "depreciation": "None", "totalRevenue": "201383000", "costOfRevenue": "178389000", "interestIncome": "None", "incomeBeforeTax": "-8076000", "interestExpense": "4096000", "operatingIncome": "-3741000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "913000", "reportedCurrency": "USD", "netInterestIncome": "-4096000", "nonInterestIncome": "None", "operatingExpenses": "26735000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5370000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7556000", "sellingGeneralAndAdministrative": "19219000", "netIncomeFromContinuingOperations": "-8989000" }, "balance": { "goodwill": "335402000", "inventory": "240679000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "957388000", "longTermDebt": "124424000", "shortTermDebt": "17426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55142000", "reportedCurrency": "USD", "retainedEarnings": "195682000", "totalLiabilities": "260156000", "otherCurrentAssets": "5047000", "totalCurrentAssets": "421221000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "536167000", "currentAccountsPayable": "61320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "170189000", "totalShareholderEquity": "697232000", "capitalLeaseObligations": "38265000", "otherCurrentLiabilities": "22503000", "totalCurrentLiabilities": "101249000", "otherNonCurrentLiabilities": "4975000", "totalNonCurrentLiabilities": "158907000", "cashAndShortTermInvestments": "102124000", "commonStockSharesOutstanding": "30010971", "intangibleAssetsExcludingGoodwill": "55142000", "cashAndCashEquivalentsAtCarryingValue": "102124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5206000", "operatingCashflow": "4804000", "capitalExpenditures": "4490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21855000", "cashflowFromInvestment": "-4490000", "stockBasedCompensation": "2375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7672000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 203481000, "cost_of_revenue": 183136000, "gross_profit": 20345000, "ebit": -7850000, "ebitda": 691000, "pretax_income": -12513000, "tax_provision": -614000, "net_income": -11899000, "net_income_to_common": -11899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79955000, "total_current_assets": 401365000, "total_assets": 938481000, "short_term_debt": 16963000, "long_term_debt": 241183000, "total_debt": 258146000, "total_liabilities": 373804000, "total_equity": 564677000, "shares_outstanding": 29404548, "goodwill_and_intangibles": 392690000 }, "cash_flow": { "operating_cash_flow": 37574000, "capital_expenditure": 2257000, "free_cash_flow": 39831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93539, "ticker_id": 6559, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7850000", "ebitda": "691000", "netIncome": "-11899000", "grossProfit": "20345000", "depreciation": "None", "totalRevenue": "203481000", "costOfRevenue": "183136000", "interestIncome": "None", "incomeBeforeTax": "-12513000", "interestExpense": "4663000", "operatingIncome": "-7959000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-614000", "reportedCurrency": "USD", "netInterestIncome": "-4663000", "nonInterestIncome": "None", "operatingExpenses": "28304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5534000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8541000", "sellingGeneralAndAdministrative": "19601000", "netIncomeFromContinuingOperations": "-11899000" }, "balance": { "goodwill": "335402000", "inventory": "245885000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "938481000", "longTermDebt": "241183000", "shortTermDebt": "16963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57288000", "reportedCurrency": "USD", "retainedEarnings": "204671000", "totalLiabilities": "373804000", "otherCurrentAssets": "8804000", "totalCurrentAssets": "401365000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537116000", "currentAccountsPayable": "60490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286333000", "totalShareholderEquity": "564677000", "capitalLeaseObligations": "37650000", "otherCurrentLiabilities": "21509000", "totalCurrentLiabilities": "98962000", "otherNonCurrentLiabilities": "4303000", "totalNonCurrentLiabilities": "274842000", "cashAndShortTermInvestments": "79955000", "commonStockSharesOutstanding": "29404548", "intangibleAssetsExcludingGoodwill": "57288000", "cashAndCashEquivalentsAtCarryingValue": "79955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11899000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21015000", "operatingCashflow": "37574000", "capitalExpenditures": "2257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31295000", "cashflowFromInvestment": "-2257000", "stockBasedCompensation": "4672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203481000, "cost_of_revenue": 183136000, "gross_profit": 20345000, "research_and_development": 5534000, "selling_general_admin": 19601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7850000, "depreciation_amortisation": 8541000, "ebitda": 691000, "interest_expense": 4663000, "interest_income": null, "other_non_operating": null, "pretax_income": -12513000, "tax_provision": -614000, "effective_tax_rate": null, "net_income": -11899000, "net_income_continuing_ops": -11899000, "net_income_to_common": -11899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79955000, "short_term_investments": null, "net_receivables": 66721000, "inventory": 245885000, "other_current_assets": null, "total_current_assets": 401365000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 57288000, "goodwill_and_intangibles": 392690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537116000, "total_assets": 938481000, "short_term_debt": 16963000, "accounts_payable": 60490000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98962000, "long_term_debt": 241183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274842000, "total_liabilities": 373804000, "total_debt": 258146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204671000, "total_equity": 564677000, "shares_outstanding": 29404548, "operating_cash_flow": 37574000, "stock_based_compensation": 4672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31295000, "free_cash_flow": 39831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7850000", "ebitda": "691000", "netIncome": "-11899000", "grossProfit": "20345000", "depreciation": "None", "totalRevenue": "203481000", "costOfRevenue": "183136000", "interestIncome": "None", "incomeBeforeTax": "-12513000", "interestExpense": "4663000", "operatingIncome": "-7959000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-614000", "reportedCurrency": "USD", "netInterestIncome": "-4663000", "nonInterestIncome": "None", "operatingExpenses": "28304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5534000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8541000", "sellingGeneralAndAdministrative": "19601000", "netIncomeFromContinuingOperations": "-11899000" }, "balance": { "goodwill": "335402000", "inventory": "245885000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "938481000", "longTermDebt": "241183000", "shortTermDebt": "16963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57288000", "reportedCurrency": "USD", "retainedEarnings": "204671000", "totalLiabilities": "373804000", "otherCurrentAssets": "8804000", "totalCurrentAssets": "401365000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537116000", "currentAccountsPayable": "60490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286333000", "totalShareholderEquity": "564677000", "capitalLeaseObligations": "37650000", "otherCurrentLiabilities": "21509000", "totalCurrentLiabilities": "98962000", "otherNonCurrentLiabilities": "4303000", "totalNonCurrentLiabilities": "274842000", "cashAndShortTermInvestments": "79955000", "commonStockSharesOutstanding": "29404548", "intangibleAssetsExcludingGoodwill": "57288000", "cashAndCashEquivalentsAtCarryingValue": "79955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11899000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21015000", "operatingCashflow": "37574000", "capitalExpenditures": "2257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31295000", "cashflowFromInvestment": "-2257000", "stockBasedCompensation": "4672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8657000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 196761000, "cost_of_revenue": 172692000, "gross_profit": 24069000, "ebit": -4853000, "ebitda": 4038000, "pretax_income": -9989000, "tax_provision": 436000, "net_income": -10425000, "net_income_to_common": -10425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75933000, "total_current_assets": 451325000, "total_assets": 994384000, "short_term_debt": 16893000, "long_term_debt": 272942000, "total_debt": 289835000, "total_liabilities": 421705000, "total_equity": 572679000, "shares_outstanding": 29297347, "goodwill_and_intangibles": 395858000 }, "cash_flow": { "operating_cash_flow": 3988000, "capital_expenditure": 2405000, "free_cash_flow": 6393000, "dividends_paid": 1617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93541, "ticker_id": 6559, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4853000", "ebitda": "4038000", "netIncome": "-10425000", "grossProfit": "24069000", "depreciation": "None", "totalRevenue": "196761000", "costOfRevenue": "172692000", "interestIncome": "None", "incomeBeforeTax": "-9989000", "interestExpense": "5136000", "operatingIncome": "-4824000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-5136000", "nonInterestIncome": "None", "operatingExpenses": "28893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8891000", "sellingGeneralAndAdministrative": "20066000", "netIncomeFromContinuingOperations": "-10425000" }, "balance": { "goodwill": "335402000", "inventory": "266900000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "994384000", "longTermDebt": "272942000", "shortTermDebt": "16893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "60456000", "reportedCurrency": "USD", "retainedEarnings": "216570000", "totalLiabilities": "421705000", "otherCurrentAssets": "5142000", "totalCurrentAssets": "451325000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543059000", "currentAccountsPayable": "74011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318391000", "totalShareholderEquity": "572679000", "capitalLeaseObligations": "37949000", "otherCurrentLiabilities": "24764000", "totalCurrentLiabilities": "115668000", "otherNonCurrentLiabilities": "4510000", "totalNonCurrentLiabilities": "306037000", "cashAndShortTermInvestments": "75933000", "commonStockSharesOutstanding": "29297347", "intangibleAssetsExcludingGoodwill": "60456000", "cashAndCashEquivalentsAtCarryingValue": "75933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10425000", "profitLoss": "None", "dividendPayout": "1617000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-710000", "operatingCashflow": "3988000", "capitalExpenditures": "2405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10258000", "cashflowFromInvestment": "-2405000", "stockBasedCompensation": "4752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196761000, "cost_of_revenue": 172692000, "gross_profit": 24069000, "research_and_development": 5188000, "selling_general_admin": 20066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4853000, "depreciation_amortisation": 8891000, "ebitda": 4038000, "interest_expense": 5136000, "interest_income": null, "other_non_operating": null, "pretax_income": -9989000, "tax_provision": 436000, "effective_tax_rate": null, "net_income": -10425000, "net_income_continuing_ops": -10425000, "net_income_to_common": -10425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75933000, "short_term_investments": null, "net_receivables": 103350000, "inventory": 266900000, "other_current_assets": null, "total_current_assets": 451325000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 60456000, "goodwill_and_intangibles": 395858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 543059000, "total_assets": 994384000, "short_term_debt": 16893000, "accounts_payable": 74011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115668000, "long_term_debt": 272942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 306037000, "total_liabilities": 421705000, "total_debt": 289835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 216570000, "total_equity": 572679000, "shares_outstanding": 29297347, "operating_cash_flow": 3988000, "stock_based_compensation": 4752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2405000, "dividends_paid": 1617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10258000, "free_cash_flow": 6393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4853000", "ebitda": "4038000", "netIncome": "-10425000", "grossProfit": "24069000", "depreciation": "None", "totalRevenue": "196761000", "costOfRevenue": "172692000", "interestIncome": "None", "incomeBeforeTax": "-9989000", "interestExpense": "5136000", "operatingIncome": "-4824000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-5136000", "nonInterestIncome": "None", "operatingExpenses": "28893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8891000", "sellingGeneralAndAdministrative": "20066000", "netIncomeFromContinuingOperations": "-10425000" }, "balance": { "goodwill": "335402000", "inventory": "266900000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "994384000", "longTermDebt": "272942000", "shortTermDebt": "16893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "60456000", "reportedCurrency": "USD", "retainedEarnings": "216570000", "totalLiabilities": "421705000", "otherCurrentAssets": "5142000", "totalCurrentAssets": "451325000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543059000", "currentAccountsPayable": "74011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318391000", "totalShareholderEquity": "572679000", "capitalLeaseObligations": "37949000", "otherCurrentLiabilities": "24764000", "totalCurrentLiabilities": "115668000", "otherNonCurrentLiabilities": "4510000", "totalNonCurrentLiabilities": "306037000", "cashAndShortTermInvestments": "75933000", "commonStockSharesOutstanding": "29297347", "intangibleAssetsExcludingGoodwill": "60456000", "cashAndCashEquivalentsAtCarryingValue": "75933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10425000", "profitLoss": "None", "dividendPayout": "1617000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-710000", "operatingCashflow": "3988000", "capitalExpenditures": "2405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10258000", "cashflowFromInvestment": "-2405000", "stockBasedCompensation": "4752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9007000", "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": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "income_statement": { "revenue": 185008000, "cost_of_revenue": 159266000, "gross_profit": 25742000, "ebit": -3006000, "ebitda": 5650000, "pretax_income": -8036000, "tax_provision": 12620000, "net_income": -20656000, "net_income_to_common": -20656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84608000, "total_current_assets": 452065000, "total_assets": 1003356000, "short_term_debt": 17000000, "long_term_debt": 284701000, "total_debt": 301701000, "total_liabilities": 426053000, "total_equity": 577303000, "shares_outstanding": 29116413, "goodwill_and_intangibles": 399498000 }, "cash_flow": { "operating_cash_flow": 26943000, "capital_expenditure": 4015000, "free_cash_flow": 30958000, "dividends_paid": 282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93542, "ticker_id": 6559, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:23:35.462754+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3006000", "ebitda": "5650000", "netIncome": "-20656000", "grossProfit": "25742000", "depreciation": "None", "totalRevenue": "185008000", "costOfRevenue": "159266000", "interestIncome": "None", "incomeBeforeTax": "-8036000", "interestExpense": "5030000", "operatingIncome": "-2906000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12620000", "reportedCurrency": "USD", "netInterestIncome": "-5030000", "nonInterestIncome": "None", "operatingExpenses": "28648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5188000", "otherNonOperatingIncome": "-100000", "costofGoodsAndServicesSold": "159266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8656000", "sellingGeneralAndAdministrative": "19500000", "netIncomeFromContinuingOperations": "-20656000" }, "balance": { "goodwill": "335402000", "inventory": "266190000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1003356000", "longTermDebt": "284701000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "64096000", "reportedCurrency": "USD", "retainedEarnings": "226995000", "totalLiabilities": "426053000", "otherCurrentAssets": "5507000", "totalCurrentAssets": "452065000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551291000", "currentAccountsPayable": "63868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98914000", "shortLongTermDebtTotal": "332271000", "totalShareholderEquity": "577303000", "capitalLeaseObligations": "40070000", "otherCurrentLiabilities": "25536000", "totalCurrentLiabilities": "106404000", "otherNonCurrentLiabilities": "4349000", "totalNonCurrentLiabilities": "319649000", "cashAndShortTermInvestments": "84608000", "commonStockSharesOutstanding": "29116413", "intangibleAssetsExcludingGoodwill": "64096000", "cashAndCashEquivalentsAtCarryingValue": "84608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20656000", "profitLoss": "None", "dividendPayout": "282000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5348000", "operatingCashflow": "26943000", "capitalExpenditures": "4015000", "changeInReceivables": "26933000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7157000", "cashflowFromInvestment": "-4015000", "stockBasedCompensation": "4277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15771000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185008000, "cost_of_revenue": 159266000, "gross_profit": 25742000, "research_and_development": 5188000, "selling_general_admin": 19500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3006000, "depreciation_amortisation": 8656000, "ebitda": 5650000, "interest_expense": 5030000, "interest_income": null, "other_non_operating": null, "pretax_income": -8036000, "tax_provision": 12620000, "effective_tax_rate": null, "net_income": -20656000, "net_income_continuing_ops": -20656000, "net_income_to_common": -20656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84608000, "short_term_investments": null, "net_receivables": 95760000, "inventory": 266190000, "other_current_assets": null, "total_current_assets": 452065000, "net_ppe": null, "goodwill": 335402000, "intangible_assets": 64096000, "goodwill_and_intangibles": 399498000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 551291000, "total_assets": 1003356000, "short_term_debt": 17000000, "accounts_payable": 63868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106404000, "long_term_debt": 284701000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319649000, "total_liabilities": 426053000, "total_debt": 301701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 226995000, "total_equity": 577303000, "shares_outstanding": 29116413, "operating_cash_flow": 26943000, "stock_based_compensation": 4277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4015000, "dividends_paid": 282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7157000, "free_cash_flow": 30958000, "net_change_in_cash": 15771000 }, "raw_data": { "income": { "ebit": "-3006000", "ebitda": "5650000", "netIncome": "-20656000", "grossProfit": "25742000", "depreciation": "None", "totalRevenue": "185008000", "costOfRevenue": "159266000", "interestIncome": "None", "incomeBeforeTax": "-8036000", "interestExpense": "5030000", "operatingIncome": "-2906000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12620000", "reportedCurrency": "USD", "netInterestIncome": "-5030000", "nonInterestIncome": "None", "operatingExpenses": "28648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5188000", "otherNonOperatingIncome": "-100000", "costofGoodsAndServicesSold": "159266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8656000", "sellingGeneralAndAdministrative": "19500000", "netIncomeFromContinuingOperations": "-20656000" }, "balance": { "goodwill": "335402000", "inventory": "266190000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1003356000", "longTermDebt": "284701000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "64096000", "reportedCurrency": "USD", "retainedEarnings": "226995000", "totalLiabilities": "426053000", "otherCurrentAssets": "5507000", "totalCurrentAssets": "452065000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551291000", "currentAccountsPayable": "63868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98914000", "shortLongTermDebtTotal": "332271000", "totalShareholderEquity": "577303000", "capitalLeaseObligations": "40070000", "otherCurrentLiabilities": "25536000", "totalCurrentLiabilities": "106404000", "otherNonCurrentLiabilities": "4349000", "totalNonCurrentLiabilities": "319649000", "cashAndShortTermInvestments": "84608000", "commonStockSharesOutstanding": "29116413", "intangibleAssetsExcludingGoodwill": "64096000", "cashAndCashEquivalentsAtCarryingValue": "84608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20656000", "profitLoss": "None", "dividendPayout": "282000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5348000", "operatingCashflow": "26943000", "capitalExpenditures": "4015000", "changeInReceivables": "26933000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7157000", "cashflowFromInvestment": "-4015000", "stockBasedCompensation": "4277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15771000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8656000", "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": "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" ] } } }