{ "ticker": { "uuid": "ba457a77-276e-4674-861e-446147586b22", "symbol": "MCS", "name": "Marcus Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ba457a77-276e-4674-861e-446147586b22/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba457a77-276e-4674-861e-446147586b22/" }, "ticker_metadata": { "id": 2592, "uuid": "ba457a77-276e-4674-861e-446147586b22", "symbol": "MCS", "name": "Marcus Corporation", "asset_type": "equity", "market_cap": 583531000, "stock_exchange_id": 3, "industry": "Entertainment", "sector": "Communication Services", "description": "Marcus Corporation owns and operates movie theaters, hotels and resorts in the United States. The company is headquartered in Milwaukee, Wisconsin.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ba457a77-276e-4674-861e-446147586b22", "symbol": "MCS", "name": "Marcus Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ba457a77-276e-4674-861e-446147586b22/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba457a77-276e-4674-861e-446147586b22/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.7, "quality": 0.81, "momentum": 0.31, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 20.35, "market_cap": 624358350, "pe_ratio": 44.1118, "earnings_yield": 0.0227, "ebitda_to_ev": 0.1133, "shareholder_yield": 0.015, "roe": 0.0321, "piotroski_f_score": 6, "momentum_12_1": 0.0291, "volatility_252d": 0.3472 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.288060+00:00", "batch_id": "" }, "size": { "price_close": 20.35, "market_cap": 624358350, "market_cap_usd": 624358350, "enterprise_value": 806129350, "shares_outstanding": 30681000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 44.1118, "pb_ratio": 1.4152, "ptbv_ratio": 2.1443, "ps_ratio": 0.8171, "pcf_ratio": 5.9857, "pfcf_ratio": 3.6478, "ev_ebitda": 8.8239, "ev_ebit": 38.0807, "ev_sales": 1.055, "ev_fcf": 4.7097, "earnings_yield": 0.0227, "fcf_yield": 0.2123, "price_to_sales": 0.8171, "price_to_book": 1.4152, "price_to_cashflow": 5.9857, "ebitda_to_ev": 0.1133, "sales_yield": 0.9479 }, "yield": { "dividend_yield": 0.015, "buyback_yield": 0, "shareholder_yield": 0.015, "debt_paydown_yield": null, "total_yield": 0.015 }, "quality": { "gross_margin": 1.1367, "operating_margin": 0.0277, "net_margin": 0.0185, "ebitda_margin": 0.1196, "fcf_margin": 0.224, "roe": 0.0321, "roa": 0.0143, "roic": 0.0255, "roc_greenblatt": null, "asset_turnover": 0.7702, "cash_conversion": 12.0928, "accruals_ratio": -0.0909, "sbc_to_revenue": 0.0102, "piotroski_f_score": 6, "altman_z_score": 1.8853, "earnings_stability_5y": 91.1379, "revenue_stability_5y": 0.3296, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8755, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2487, "net_debt_to_ebitda": 1.9897, "debt_to_assets": 0.1945, "interest_coverage": 1.8767, "current_ratio": 1.4692, "quick_ratio": 1.0981, "net_debt": 181771000, "local_beta": 0.0011, "volatility_252d": 0.3472, "volatility_60d": 0.7478, "max_drawdown_12m": -0.2585, "risk_adjusted_momentum": 0.0838 }, "growth": { "revenue_growth_1y": 0.0246, "revenue_growth_3y_cagr": 0.0384, "revenue_growth_5y_cagr": 0.2612, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.004, "book_value_growth_1y": 0.003, "revenue_growth": 0.0246, "earnings_growth": null }, "momentum": { "price_return_1m": 0.137, "price_return_3m": 0.1722, "price_return_6m": 0.3563, "price_return_9m": 0.3323, "price_return_12m": 0.17, "price_return_12m_ex1m": 0.0291, "momentum_6m": 0.3563, "momentum_12m": 0.17, "momentum_12_1": 0.0291, "distance_from_52w_high": 0, "distance_from_52w_low": 0.5621, "relative_strength": 0.0701 }, "raw_ttm": { "revenue_ttm": 764096000, "gross_profit_ttm": 868520000, "ebit_ttm": 21169000, "ebitda_ttm": 91357000, "net_income_ttm": 14154000, "eps_diluted_ttm": 0.4613, "operating_cash_flow_ttm": 104308000, "capital_expenditure_ttm": 66854000, "fcf_ttm": 171162000, "dividends_paid_ttm": 9388000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11280000, "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_current_liabilities": 18938000, "net_ppe": null, "total_assets": 992058000, "total_debt": 193000000, "total_equity": 441167000, "net_working_capital": 16594000, "book_value_per_share": 14.3792, "retained_earnings": 250798000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 291175000, "tangible_book_per_share": 9.4904 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 82, "rank_pb": 36, "rank_ptbv": 44, "rank_ps": 23, "rank_pcf": 22, "rank_ev_ebitda": 31, "rank_ev_ebit": 88, "rank_earnings_yield": 82, "rank_fcf_yield": 15, "rank_dividend_yield": 40, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 65, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 1, "rank_fcf_margin": 42, "rank_piotroski": 39, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 46 }, "composites": { "value_composite": 30, "quality_composite": 19, "momentum_composite": 69, "growth_composite": 73, "yield_composite": 27, "svqf_composite": 91, "vc1_composite": 21, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.753, "os_score": 0.77, "value_percentile": 0.7, "quality_percentile": 0.81, "momentum_percentile": 0.31, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 26, "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": 4515, "ticker_id": 2592, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.288060+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.35, "market_cap": 624358350, "market_cap_usd": 624358350, "enterprise_value": 806129350, "shares_outstanding": 30681000, "fx_rate_to_usd": null, "pe_ratio": 44.11179525, "pb_ratio": 1.41524264, "ptbv_ratio": 2.14427183, "ps_ratio": 0.8171203, "pcf_ratio": 5.98571874, "pfcf_ratio": 3.64776265, "ev_ebitda": 8.82394726, "ev_ebit": 38.08065331, "ev_sales": 1.05501056, "ev_fcf": 4.70974486, "earnings_yield": 0.02266967, "fcf_yield": 0.21232573, "dividend_yield": 0.01503624, "buyback_yield": 0, "shareholder_yield": 0.01503624, "debt_paydown_yield": null, "total_yield": 0.01503624, "gross_margin": 1.13666346, "operating_margin": 0.02770463, "net_margin": 0.01852385, "ebitda_margin": 0.1195622, "fcf_margin": 0.22400588, "roe": 0.03208309, "roa": 0.01426731, "roic": 0.02548689, "roc_greenblatt": null, "asset_turnover": 0.77021303, "cash_conversion": 12.09283595, "accruals_ratio": -0.09087574, "sbc_to_revenue": 0.01018328, "debt_to_equity": 1.24871307, "net_debt_to_ebitda": 1.98967786, "debt_to_assets": 0.19454508, "interest_coverage": 1.8766844, "current_ratio": 1.46916253, "quick_ratio": 1.09805682, "net_debt": 181771000, "revenue_growth_1y": 0.0245609, "revenue_growth_3y_cagr": 0.03839693, "revenue_growth_5y_cagr": 0.2612026, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00397691, "book_value_growth_1y": 0.00301699, "piotroski_f_score": 6, "altman_z_score": 1.88532201, "earnings_stability_5y": 91.137873, "revenue_stability_5y": 0.329609, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13695408, "price_return_3m": 0.17223502, "price_return_6m": 0.35626883, "price_return_9m": 0.33225967, "price_return_12m": 0.17004456, "price_return_12m_ex1m": 0.0291045, "distance_from_52w_high": 0, "distance_from_52w_low": 0.56206822, "relative_strength": 0.07008098, "local_beta": 0.0011, "volatility_252d": 0.347173, "volatility_60d": 0.747839, "max_drawdown_12m": -0.25851893, "revenue_ttm": 764096000, "gross_profit_ttm": 868520000, "ebit_ttm": 21169000, "ebitda_ttm": 91357000, "net_income_ttm": 14154000, "eps_diluted_ttm": 0.46132786, "operating_cash_flow_ttm": 104308000, "capital_expenditure_ttm": 66854000, "fcf_ttm": 171162000, "dividends_paid_ttm": 9388000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11280000, "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_current_liabilities": 18938000, "net_ppe": null, "total_assets": 992058000, "total_debt": 193000000, "total_equity": 441167000, "net_working_capital": 16594000, "book_value_per_share": 14.37915974, "retained_earnings": 250798000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 291175000, "tangible_book_per_share": 9.49040123, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 82, "rank_pb": 36, "rank_ptbv": 44, "rank_ps": 23, "rank_pcf": 22, "rank_ev_ebitda": 31, "rank_ev_ebit": 88, "rank_earnings_yield": 82, "rank_fcf_yield": 15, "rank_dividend_yield": 40, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 65, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 1, "rank_fcf_margin": 42, "rank_piotroski": 39, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 46, "value_composite": 30, "quality_composite": 19, "momentum_composite": 69, "growth_composite": 73, "yield_composite": 27, "svqf_composite": 91, "vc1_composite": 21, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 26, "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": 20.35, "os": 0.77, "value": 0.7, "quality": 0.81, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.1118, "earnings_yield": 0.0227, "shareholder_yield": 0.015, "roe": 0.0321, "momentum_12_1": 0.0291, "complete_fields": { "id": 4515, "ticker_id": 2592, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.288060+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.35, "market_cap": 624358350, "market_cap_usd": 624358350, "enterprise_value": 806129350, "shares_outstanding": 30681000, "fx_rate_to_usd": null, "pe_ratio": 44.11179525, "pb_ratio": 1.41524264, "ptbv_ratio": 2.14427183, "ps_ratio": 0.8171203, "pcf_ratio": 5.98571874, "pfcf_ratio": 3.64776265, "ev_ebitda": 8.82394726, "ev_ebit": 38.08065331, "ev_sales": 1.05501056, "ev_fcf": 4.70974486, "earnings_yield": 0.02266967, "fcf_yield": 0.21232573, "dividend_yield": 0.01503624, "buyback_yield": 0, "shareholder_yield": 0.01503624, "debt_paydown_yield": null, "total_yield": 0.01503624, "gross_margin": 1.13666346, "operating_margin": 0.02770463, "net_margin": 0.01852385, "ebitda_margin": 0.1195622, "fcf_margin": 0.22400588, "roe": 0.03208309, "roa": 0.01426731, "roic": 0.02548689, "roc_greenblatt": null, "asset_turnover": 0.77021303, "cash_conversion": 12.09283595, "accruals_ratio": -0.09087574, "sbc_to_revenue": 0.01018328, "debt_to_equity": 1.24871307, "net_debt_to_ebitda": 1.98967786, "debt_to_assets": 0.19454508, "interest_coverage": 1.8766844, "current_ratio": 1.46916253, "quick_ratio": 1.09805682, "net_debt": 181771000, "revenue_growth_1y": 0.0245609, "revenue_growth_3y_cagr": 0.03839693, "revenue_growth_5y_cagr": 0.2612026, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00397691, "book_value_growth_1y": 0.00301699, "piotroski_f_score": 6, "altman_z_score": 1.88532201, "earnings_stability_5y": 91.137873, "revenue_stability_5y": 0.329609, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13695408, "price_return_3m": 0.17223502, "price_return_6m": 0.35626883, "price_return_9m": 0.33225967, "price_return_12m": 0.17004456, "price_return_12m_ex1m": 0.0291045, "distance_from_52w_high": 0, "distance_from_52w_low": 0.56206822, "relative_strength": 0.07008098, "local_beta": 0.0011, "volatility_252d": 0.347173, "volatility_60d": 0.747839, "max_drawdown_12m": -0.25851893, "revenue_ttm": 764096000, "gross_profit_ttm": 868520000, "ebit_ttm": 21169000, "ebitda_ttm": 91357000, "net_income_ttm": 14154000, "eps_diluted_ttm": 0.46132786, "operating_cash_flow_ttm": 104308000, "capital_expenditure_ttm": 66854000, "fcf_ttm": 171162000, "dividends_paid_ttm": 9388000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11280000, "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_current_liabilities": 18938000, "net_ppe": null, "total_assets": 992058000, "total_debt": 193000000, "total_equity": 441167000, "net_working_capital": 16594000, "book_value_per_share": 14.37915974, "retained_earnings": 250798000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 291175000, "tangible_book_per_share": 9.49040123, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 82, "rank_pb": 36, "rank_ptbv": 44, "rank_ps": 23, "rank_pcf": 22, "rank_ev_ebitda": 31, "rank_ev_ebit": 88, "rank_earnings_yield": 82, "rank_fcf_yield": 15, "rank_dividend_yield": 40, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 65, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 1, "rank_fcf_margin": 42, "rank_piotroski": 39, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 46, "value_composite": 30, "quality_composite": 19, "momentum_composite": 69, "growth_composite": 73, "yield_composite": 27, "svqf_composite": 91, "vc1_composite": 21, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "ebit": 20179000, "ebitda": 90370000, "pretax_income": 8707000, "tax_provision": -3984000, "net_income": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 178053000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 31279000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 84200000, "capital_expenditure": 83211000, "free_cash_flow": 167411000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294389, "ticker_id": 2592, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20179000", "ebitda": "90370000", "netIncome": "12691000", "grossProfit": "293385000", "depreciation": "None", "totalRevenue": "758458000", "costOfRevenue": "465073000", "interestIncome": "11205000", "incomeBeforeTax": "8707000", "interestExpense": "11472000", "operatingIncome": "21683000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3984000", "reportedCurrency": "USD", "netInterestIncome": "-11472000", "nonInterestIncome": "None", "operatingExpenses": "271702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70191000", "sellingGeneralAndAdministrative": "117821000", "netIncomeFromContinuingOperations": "12691000" }, "balance": { "goodwill": "74996000", "inventory": "7028000", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1014532000", "longTermDebt": "159007000", "shortTermDebt": "19046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6785000", "reportedCurrency": "USD", "retainedEarnings": "268561000", "totalLiabilities": "557154000", "otherCurrentAssets": "22046000", "totalCurrentAssets": "64576000", "currentLongTermDebt": "None", "longTermInvestments": "4486000", "shortTermInvestments": "0", "currentNetReceivables": "19082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949956000", "currentAccountsPayable": "44523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "839827000", "shortLongTermDebtTotal": "335482000", "totalShareholderEquity": "457378000", "capitalLeaseObligations": "176475000", "otherCurrentLiabilities": "81390000", "totalCurrentLiabilities": "163441000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393713000", "cashAndShortTermInvestments": "23448000", "commonStockSharesOutstanding": "31279000", "intangibleAssetsExcludingGoodwill": "6785000", "cashAndCashEquivalentsAtCarryingValue": "23448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12691000", "profitLoss": "None", "dividendPayout": "9158000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84200000", "capitalExpenditures": "83211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30824000", "cashflowFromInvestment": "-71373000", "stockBasedCompensation": "7502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18547000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 758458000, "cost_of_revenue": 465073000, "gross_profit": 293385000, "research_and_development": null, "selling_general_admin": 117821000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20179000, "depreciation_amortisation": 70191000, "ebitda": 90370000, "interest_expense": 11472000, "interest_income": null, "other_non_operating": null, "pretax_income": 8707000, "tax_provision": -3984000, "effective_tax_rate": null, "net_income": 12691000, "net_income_continuing_ops": 12691000, "net_income_to_common": 12691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23448000, "short_term_investments": 0, "net_receivables": 19082000, "inventory": 7028000, "other_current_assets": null, "total_current_assets": 64576000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": 6785000, "goodwill_and_intangibles": 81781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949956000, "total_assets": 1014532000, "short_term_debt": 19046000, "accounts_payable": 44523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163441000, "long_term_debt": 159007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 393713000, "total_liabilities": 557154000, "total_debt": 178053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 268561000, "total_equity": 457378000, "shares_outstanding": 31279000, "operating_cash_flow": 84200000, "stock_based_compensation": 7502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71373000, "dividends_paid": 9158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30824000, "free_cash_flow": 167411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20179000", "ebitda": "90370000", "netIncome": "12691000", "grossProfit": "293385000", "depreciation": "None", "totalRevenue": "758458000", "costOfRevenue": "465073000", "interestIncome": "11205000", "incomeBeforeTax": "8707000", "interestExpense": "11472000", "operatingIncome": "21683000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3984000", "reportedCurrency": "USD", "netInterestIncome": "-11472000", "nonInterestIncome": "None", "operatingExpenses": "271702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70191000", "sellingGeneralAndAdministrative": "117821000", "netIncomeFromContinuingOperations": "12691000" }, "balance": { "goodwill": "74996000", "inventory": "7028000", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1014532000", "longTermDebt": "159007000", "shortTermDebt": "19046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6785000", "reportedCurrency": "USD", "retainedEarnings": "268561000", "totalLiabilities": "557154000", "otherCurrentAssets": "22046000", "totalCurrentAssets": "64576000", "currentLongTermDebt": "None", "longTermInvestments": "4486000", "shortTermInvestments": "0", "currentNetReceivables": "19082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949956000", "currentAccountsPayable": "44523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "839827000", "shortLongTermDebtTotal": "335482000", "totalShareholderEquity": "457378000", "capitalLeaseObligations": "176475000", "otherCurrentLiabilities": "81390000", "totalCurrentLiabilities": "163441000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393713000", "cashAndShortTermInvestments": "23448000", "commonStockSharesOutstanding": "31279000", "intangibleAssetsExcludingGoodwill": "6785000", "cashAndCashEquivalentsAtCarryingValue": "23448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12691000", "profitLoss": "None", "dividendPayout": "9158000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84200000", "capitalExpenditures": "83211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30824000", "cashflowFromInvestment": "-71373000", "stockBasedCompensation": "7502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18547000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 735560000, "cost_of_revenue": 448196000, "gross_profit": 287364000, "ebit": 763000, "ebitda": 68721000, "pretax_income": -10209000, "tax_provision": -2422000, "net_income": -7787000, "net_income_to_common": -7787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40841000, "total_current_assets": 100859000, "total_assets": 1044528000, "short_term_debt": 28489000, "long_term_debt": 149007000, "total_debt": 177496000, "total_liabilities": 579662000, "total_equity": 464866000, "shares_outstanding": 31887000, "goodwill_and_intangibles": 81896000 }, "cash_flow": { "operating_cash_flow": 103940000, "capital_expenditure": 79210000, "free_cash_flow": 183150000, "dividends_paid": 8784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294394, "ticker_id": 2592, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "763000", "ebitda": "68721000", "netIncome": "-7787000", "grossProfit": "287364000", "depreciation": "None", "totalRevenue": "735560000", "costOfRevenue": "448196000", "interestIncome": "9345000", "incomeBeforeTax": "-10209000", "interestExpense": "10972000", "operatingIncome": "16170000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2422000", "reportedCurrency": "USD", "netInterestIncome": "-10972000", "nonInterestIncome": "None", "operatingExpenses": "271194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67958000", "sellingGeneralAndAdministrative": "114869000", "netIncomeFromContinuingOperations": "-7787000" }, "balance": { "goodwill": "74996000", "inventory": "6971000", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1044528000", "longTermDebt": "149007000", "shortTermDebt": "28489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6900000", "reportedCurrency": "USD", "retainedEarnings": "265028000", "totalLiabilities": "579662000", "otherCurrentAssets": "23448000", "totalCurrentAssets": "100859000", "currentLongTermDebt": "10133000", "longTermInvestments": "5166000", "shortTermInvestments": "8142000", "currentNetReceivables": "21457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943669000", "currentAccountsPayable": "50690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "844928000", "shortLongTermDebtTotal": "352632000", "totalShareholderEquity": "464866000", "capitalLeaseObligations": "193492000", "otherCurrentLiabilities": "78806000", "totalCurrentLiabilities": "176681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402981000", "cashAndShortTermInvestments": "40841000", "commonStockSharesOutstanding": "31887000", "intangibleAssetsExcludingGoodwill": "6900000", "cashAndCashEquivalentsAtCarryingValue": "40841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7787000", "profitLoss": "None", "dividendPayout": "8784000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103940000", "capitalExpenditures": "79210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37301000", "cashflowFromInvestment": "-81898000", "stockBasedCompensation": "8206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 735560000, "cost_of_revenue": 448196000, "gross_profit": 287364000, "research_and_development": null, "selling_general_admin": 114869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 763000, "depreciation_amortisation": 67958000, "ebitda": 68721000, "interest_expense": 10972000, "interest_income": null, "other_non_operating": null, "pretax_income": -10209000, "tax_provision": -2422000, "effective_tax_rate": null, "net_income": -7787000, "net_income_continuing_ops": -7787000, "net_income_to_common": -7787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40841000, "short_term_investments": 8142000, "net_receivables": 21457000, "inventory": 6971000, "other_current_assets": null, "total_current_assets": 100859000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": 6900000, "goodwill_and_intangibles": 81896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 943669000, "total_assets": 1044528000, "short_term_debt": 28489000, "accounts_payable": 50690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176681000, "long_term_debt": 149007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 402981000, "total_liabilities": 579662000, "total_debt": 177496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265028000, "total_equity": 464866000, "shares_outstanding": 31887000, "operating_cash_flow": 103940000, "stock_based_compensation": 8206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81898000, "dividends_paid": 8784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37301000, "free_cash_flow": 183150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "763000", "ebitda": "68721000", "netIncome": "-7787000", "grossProfit": "287364000", "depreciation": "None", "totalRevenue": "735560000", "costOfRevenue": "448196000", "interestIncome": "9345000", "incomeBeforeTax": "-10209000", "interestExpense": "10972000", "operatingIncome": "16170000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2422000", "reportedCurrency": "USD", "netInterestIncome": "-10972000", "nonInterestIncome": "None", "operatingExpenses": "271194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67958000", "sellingGeneralAndAdministrative": "114869000", "netIncomeFromContinuingOperations": "-7787000" }, "balance": { "goodwill": "74996000", "inventory": "6971000", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1044528000", "longTermDebt": "149007000", "shortTermDebt": "28489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6900000", "reportedCurrency": "USD", "retainedEarnings": "265028000", "totalLiabilities": "579662000", "otherCurrentAssets": "23448000", "totalCurrentAssets": "100859000", "currentLongTermDebt": "10133000", "longTermInvestments": "5166000", "shortTermInvestments": "8142000", "currentNetReceivables": "21457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943669000", "currentAccountsPayable": "50690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "844928000", "shortLongTermDebtTotal": "352632000", "totalShareholderEquity": "464866000", "capitalLeaseObligations": "193492000", "otherCurrentLiabilities": "78806000", "totalCurrentLiabilities": "176681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402981000", "cashAndShortTermInvestments": "40841000", "commonStockSharesOutstanding": "31887000", "intangibleAssetsExcludingGoodwill": "6900000", "cashAndCashEquivalentsAtCarryingValue": "40841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7787000", "profitLoss": "None", "dividendPayout": "8784000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103940000", "capitalExpenditures": "79210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37301000", "cashflowFromInvestment": "-81898000", "stockBasedCompensation": "8206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 729575000, "cost_of_revenue": 443035000, "gross_profit": 286540000, "ebit": 34371000, "ebitda": 101672000, "pretax_income": 21650000, "tax_provision": 6856000, "net_income": 14794000, "net_income_to_common": 14794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55589000, "total_current_assets": 109992000, "total_assets": 1065103000, "short_term_debt": 28172000, "long_term_debt": 159548000, "total_debt": 187720000, "total_liabilities": 593931000, "total_equity": 471172000, "shares_outstanding": 40989000, "goodwill_and_intangibles": 81900000 }, "cash_flow": { "operating_cash_flow": 102629000, "capital_expenditure": 38774000, "free_cash_flow": 141403000, "dividends_paid": 7449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294399, "ticker_id": 2592, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34371000", "ebitda": "101672000", "netIncome": "14794000", "grossProfit": "286540000", "depreciation": "None", "totalRevenue": "729575000", "costOfRevenue": "443035000", "interestIncome": "10444000", "incomeBeforeTax": "21650000", "interestExpense": "12721000", "operatingIncome": "33926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6856000", "reportedCurrency": "USD", "netInterestIncome": "-12426000", "nonInterestIncome": "None", "operatingExpenses": "252614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67301000", "sellingGeneralAndAdministrative": "104719000", "netIncomeFromContinuingOperations": "9783000" }, "balance": { "goodwill": "74996000", "inventory": "5914000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1065103000", "longTermDebt": "159548000", "shortTermDebt": "28172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6904000", "reportedCurrency": "USD", "retainedEarnings": "281599000", "totalLiabilities": "593931000", "otherCurrentAssets": "23422000", "totalCurrentAssets": "109992000", "currentLongTermDebt": "10303000", "longTermInvestments": "1718000", "shortTermInvestments": "5364000", "currentNetReceivables": "19703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955111000", "currentAccountsPayable": "37384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "862050000", "shortLongTermDebtTotal": "379055000", "totalShareholderEquity": "471172000", "capitalLeaseObligations": "209204000", "otherCurrentLiabilities": "80283000", "totalCurrentLiabilities": "164424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "429507000", "cashAndShortTermInvestments": "55589000", "commonStockSharesOutstanding": "40989000", "intangibleAssetsExcludingGoodwill": "6904000", "cashAndCashEquivalentsAtCarryingValue": "55589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14794000", "profitLoss": "None", "dividendPayout": "7449000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102629000", "capitalExpenditures": "38774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30548000", "cashflowFromInvestment": "-36749000", "stockBasedCompensation": "6394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 729575000, "cost_of_revenue": 443035000, "gross_profit": 286540000, "research_and_development": 0.03, "selling_general_admin": 104719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34371000, "depreciation_amortisation": 67301000, "ebitda": 101672000, "interest_expense": 12721000, "interest_income": null, "other_non_operating": null, "pretax_income": 21650000, "tax_provision": 6856000, "effective_tax_rate": null, "net_income": 14794000, "net_income_continuing_ops": 9783000, "net_income_to_common": 14794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55589000, "short_term_investments": 5364000, "net_receivables": 19703000, "inventory": 5914000, "other_current_assets": null, "total_current_assets": 109992000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": 6904000, "goodwill_and_intangibles": 81900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 955111000, "total_assets": 1065103000, "short_term_debt": 28172000, "accounts_payable": 37384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164424000, "long_term_debt": 159548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429507000, "total_liabilities": 593931000, "total_debt": 187720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281599000, "total_equity": 471172000, "shares_outstanding": 40989000, "operating_cash_flow": 102629000, "stock_based_compensation": 6394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36749000, "dividends_paid": 7449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30548000, "free_cash_flow": 141403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34371000", "ebitda": "101672000", "netIncome": "14794000", "grossProfit": "286540000", "depreciation": "None", "totalRevenue": "729575000", "costOfRevenue": "443035000", "interestIncome": "10444000", "incomeBeforeTax": "21650000", "interestExpense": "12721000", "operatingIncome": "33926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6856000", "reportedCurrency": "USD", "netInterestIncome": "-12426000", "nonInterestIncome": "None", "operatingExpenses": "252614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67301000", "sellingGeneralAndAdministrative": "104719000", "netIncomeFromContinuingOperations": "9783000" }, "balance": { "goodwill": "74996000", "inventory": "5914000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1065103000", "longTermDebt": "159548000", "shortTermDebt": "28172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6904000", "reportedCurrency": "USD", "retainedEarnings": "281599000", "totalLiabilities": "593931000", "otherCurrentAssets": "23422000", "totalCurrentAssets": "109992000", "currentLongTermDebt": "10303000", "longTermInvestments": "1718000", "shortTermInvestments": "5364000", "currentNetReceivables": "19703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955111000", "currentAccountsPayable": "37384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "862050000", "shortLongTermDebtTotal": "379055000", "totalShareholderEquity": "471172000", "capitalLeaseObligations": "209204000", "otherCurrentLiabilities": "80283000", "totalCurrentLiabilities": "164424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "429507000", "cashAndShortTermInvestments": "55589000", "commonStockSharesOutstanding": "40989000", "intangibleAssetsExcludingGoodwill": "6904000", "cashAndCashEquivalentsAtCarryingValue": "55589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14794000", "profitLoss": "None", "dividendPayout": "7449000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102629000", "capitalExpenditures": "38774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30548000", "cashflowFromInvestment": "-36749000", "stockBasedCompensation": "6394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 677394000, "cost_of_revenue": 420001000, "gross_profit": 257393000, "ebit": 13332000, "ebitda": 80405000, "pretax_income": -1967000, "tax_provision": 7137000, "net_income": -11972000, "net_income_to_common": -11972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21704000, "total_current_assets": 63895000, "total_assets": 1064598000, "short_term_debt": 27473000, "long_term_debt": 170005000, "total_debt": 197478000, "total_liabilities": 607677000, "total_equity": 456921000, "shares_outstanding": 31488000, "goodwill_and_intangibles": 81960000 }, "cash_flow": { "operating_cash_flow": 93209000, "capital_expenditure": 36843000, "free_cash_flow": 130052000, "dividends_paid": 3080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294404, "ticker_id": 2592, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13332000", "ebitda": "80405000", "netIncome": "-11972000", "grossProfit": "257393000", "depreciation": "None", "totalRevenue": "677394000", "costOfRevenue": "420001000", "interestIncome": "15487000", "incomeBeforeTax": "-1967000", "interestExpense": "15299000", "operatingIncome": "8306000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7137000", "reportedCurrency": "USD", "netInterestIncome": "-15299000", "nonInterestIncome": "None", "operatingExpenses": "249087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5026000", "costofGoodsAndServicesSold": "420001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67073000", "sellingGeneralAndAdministrative": "100792000", "netIncomeFromContinuingOperations": "-9104000" }, "balance": { "goodwill": "75015000", "inventory": "5662000", "commonStock": "31609000", "currentDebt": "None", "investments": "None", "totalAssets": "1064598000", "longTermDebt": "170005000", "shortTermDebt": "27473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6945000", "reportedCurrency": "USD", "retainedEarnings": "274254000", "totalLiabilities": "607677000", "otherCurrentAssets": "11142000", "totalCurrentAssets": "63895000", "currentLongTermDebt": "10432000", "longTermInvestments": "2067000", "shortTermInvestments": "3932000", "currentNetReceivables": "21455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000703000", "currentAccountsPayable": "32187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "910730000", "shortLongTermDebtTotal": "407773000", "totalShareholderEquity": "456921000", "capitalLeaseObligations": "227336000", "otherCurrentLiabilities": "78787000", "totalCurrentLiabilities": "156395000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "451282000", "cashAndShortTermInvestments": "21704000", "commonStockSharesOutstanding": "31488000", "intangibleAssetsExcludingGoodwill": "6945000", "cashAndCashEquivalentsAtCarryingValue": "21704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9104000", "profitLoss": "None", "dividendPayout": "3080000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93209000", "capitalExpenditures": "36843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92411000", "cashflowFromInvestment": "-346000", "stockBasedCompensation": "8170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "452000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 677394000, "cost_of_revenue": 420001000, "gross_profit": 257393000, "research_and_development": 0, "selling_general_admin": 100792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13332000, "depreciation_amortisation": 67073000, "ebitda": 80405000, "interest_expense": 15299000, "interest_income": null, "other_non_operating": null, "pretax_income": -1967000, "tax_provision": 7137000, "effective_tax_rate": null, "net_income": -11972000, "net_income_continuing_ops": -9104000, "net_income_to_common": -11972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21704000, "short_term_investments": 3932000, "net_receivables": 21455000, "inventory": 5662000, "other_current_assets": null, "total_current_assets": 63895000, "net_ppe": null, "goodwill": 75015000, "intangible_assets": 6945000, "goodwill_and_intangibles": 81960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1000703000, "total_assets": 1064598000, "short_term_debt": 27473000, "accounts_payable": 32187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156395000, "long_term_debt": 170005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 451282000, "total_liabilities": 607677000, "total_debt": 197478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 274254000, "total_equity": 456921000, "shares_outstanding": 31488000, "operating_cash_flow": 93209000, "stock_based_compensation": 8170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -346000, "dividends_paid": 3080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92411000, "free_cash_flow": 130052000, "net_change_in_cash": 452000 }, "raw_data": { "income": { "ebit": "13332000", "ebitda": "80405000", "netIncome": "-11972000", "grossProfit": "257393000", "depreciation": "None", "totalRevenue": "677394000", "costOfRevenue": "420001000", "interestIncome": "15487000", "incomeBeforeTax": "-1967000", "interestExpense": "15299000", "operatingIncome": "8306000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7137000", "reportedCurrency": "USD", "netInterestIncome": "-15299000", "nonInterestIncome": "None", "operatingExpenses": "249087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5026000", "costofGoodsAndServicesSold": "420001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67073000", "sellingGeneralAndAdministrative": "100792000", "netIncomeFromContinuingOperations": "-9104000" }, "balance": { "goodwill": "75015000", "inventory": "5662000", "commonStock": "31609000", "currentDebt": "None", "investments": "None", "totalAssets": "1064598000", "longTermDebt": "170005000", "shortTermDebt": "27473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6945000", "reportedCurrency": "USD", "retainedEarnings": "274254000", "totalLiabilities": "607677000", "otherCurrentAssets": "11142000", "totalCurrentAssets": "63895000", "currentLongTermDebt": "10432000", "longTermInvestments": "2067000", "shortTermInvestments": "3932000", "currentNetReceivables": "21455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000703000", "currentAccountsPayable": "32187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "910730000", "shortLongTermDebtTotal": "407773000", "totalShareholderEquity": "456921000", "capitalLeaseObligations": "227336000", "otherCurrentLiabilities": "78787000", "totalCurrentLiabilities": "156395000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "451282000", "cashAndShortTermInvestments": "21704000", "commonStockSharesOutstanding": "31488000", "intangibleAssetsExcludingGoodwill": "6945000", "cashAndCashEquivalentsAtCarryingValue": "21704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9104000", "profitLoss": "None", "dividendPayout": "3080000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93209000", "capitalExpenditures": "36843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92411000", "cashflowFromInvestment": "-346000", "stockBasedCompensation": "8170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "452000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1467000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 458244000, "cost_of_revenue": 274500000, "gross_profit": 183744000, "ebit": -40292000, "ebitda": 31835000, "pretax_income": -58994000, "tax_provision": -15701000, "net_income": -43293000, "net_income_to_common": -43293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17658000, "total_current_assets": 99946000, "total_assets": 1188361000, "short_term_debt": 77669000, "long_term_debt": 204177000, "total_debt": 281846000, "total_liabilities": 734747000, "total_equity": 453614000, "shares_outstanding": 31360000, "goodwill_and_intangibles": 82082000 }, "cash_flow": { "operating_cash_flow": 46251000, "capital_expenditure": 17082000, "free_cash_flow": 63333000, "dividends_paid": 177000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294409, "ticker_id": 2592, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40292000", "ebitda": "31835000", "netIncome": "-43293000", "grossProfit": "183744000", "depreciation": "None", "totalRevenue": "458244000", "costOfRevenue": "274500000", "interestIncome": "18195000", "incomeBeforeTax": "-58994000", "interestExpense": "18702000", "operatingIncome": "-41452000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-15701000", "reportedCurrency": "USD", "netInterestIncome": "-18702000", "nonInterestIncome": "None", "operatingExpenses": "225196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "1160000", "costofGoodsAndServicesSold": "274500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72127000", "sellingGeneralAndAdministrative": "88944000", "netIncomeFromContinuingOperations": "-43293000" }, "balance": { "goodwill": "75095000", "inventory": "4913000", "commonStock": "31475000", "currentDebt": "None", "investments": "None", "totalAssets": "1188361000", "longTermDebt": "204177000", "shortTermDebt": "77669000", "treasuryStock": "-1379000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6987000", "reportedCurrency": "USD", "retainedEarnings": "289306000", "totalLiabilities": "734747000", "otherCurrentAssets": "17086000", "totalCurrentAssets": "99946000", "currentLongTermDebt": "58313000", "longTermInvestments": "2335000", "shortTermInvestments": "4617000", "currentNetReceivables": "55672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088415000", "currentAccountsPayable": "35781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "988264000", "shortLongTermDebtTotal": "515102000", "totalShareholderEquity": "453614000", "capitalLeaseObligations": "252612000", "otherCurrentLiabilities": "80152000", "totalCurrentLiabilities": "213168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "521579000", "cashAndShortTermInvestments": "17658000", "commonStockSharesOutstanding": "31360000", "intangibleAssetsExcludingGoodwill": "6987000", "cashAndCashEquivalentsAtCarryingValue": "17658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43293000", "profitLoss": "None", "dividendPayout": "177000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-377000", "operatingCashflow": "46251000", "capitalExpenditures": "17082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47168000", "cashflowFromInvestment": "10883000", "stockBasedCompensation": "9316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458244000, "cost_of_revenue": 274500000, "gross_profit": 183744000, "research_and_development": 0.13, "selling_general_admin": 88944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40292000, "depreciation_amortisation": 72127000, "ebitda": 31835000, "interest_expense": 18702000, "interest_income": null, "other_non_operating": null, "pretax_income": -58994000, "tax_provision": -15701000, "effective_tax_rate": null, "net_income": -43293000, "net_income_continuing_ops": -43293000, "net_income_to_common": -43293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17658000, "short_term_investments": 4617000, "net_receivables": 55672000, "inventory": 4913000, "other_current_assets": null, "total_current_assets": 99946000, "net_ppe": null, "goodwill": 75095000, "intangible_assets": 6987000, "goodwill_and_intangibles": 82082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1088415000, "total_assets": 1188361000, "short_term_debt": 77669000, "accounts_payable": 35781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213168000, "long_term_debt": 204177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 521579000, "total_liabilities": 734747000, "total_debt": 281846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 289306000, "total_equity": 453614000, "shares_outstanding": 31360000, "operating_cash_flow": 46251000, "stock_based_compensation": 9316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10883000, "dividends_paid": 177000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47168000, "free_cash_flow": 63333000, "net_change_in_cash": 9966000 }, "raw_data": { "income": { "ebit": "-40292000", "ebitda": "31835000", "netIncome": "-43293000", "grossProfit": "183744000", "depreciation": "None", "totalRevenue": "458244000", "costOfRevenue": "274500000", "interestIncome": "18195000", "incomeBeforeTax": "-58994000", "interestExpense": "18702000", "operatingIncome": "-41452000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-15701000", "reportedCurrency": "USD", "netInterestIncome": "-18702000", "nonInterestIncome": "None", "operatingExpenses": "225196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "1160000", "costofGoodsAndServicesSold": "274500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72127000", "sellingGeneralAndAdministrative": "88944000", "netIncomeFromContinuingOperations": "-43293000" }, "balance": { "goodwill": "75095000", "inventory": "4913000", "commonStock": "31475000", "currentDebt": "None", "investments": "None", "totalAssets": "1188361000", "longTermDebt": "204177000", "shortTermDebt": "77669000", "treasuryStock": "-1379000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6987000", "reportedCurrency": "USD", "retainedEarnings": "289306000", "totalLiabilities": "734747000", "otherCurrentAssets": "17086000", "totalCurrentAssets": "99946000", "currentLongTermDebt": "58313000", "longTermInvestments": "2335000", "shortTermInvestments": "4617000", "currentNetReceivables": "55672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088415000", "currentAccountsPayable": "35781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "988264000", "shortLongTermDebtTotal": "515102000", "totalShareholderEquity": "453614000", "capitalLeaseObligations": "252612000", "otherCurrentLiabilities": "80152000", "totalCurrentLiabilities": "213168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "521579000", "cashAndShortTermInvestments": "17658000", "commonStockSharesOutstanding": "31360000", "intangibleAssetsExcludingGoodwill": "6987000", "cashAndCashEquivalentsAtCarryingValue": "17658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43293000", "profitLoss": "None", "dividendPayout": "177000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-377000", "operatingCashflow": "46251000", "capitalExpenditures": "17082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47168000", "cashflowFromInvestment": "10883000", "stockBasedCompensation": "9316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 237688000, "cost_of_revenue": 169346000, "gross_profit": 68342000, "ebit": -179527000, "ebitda": -104475000, "pretax_income": -195802000, "tax_provision": -70936000, "net_income": -124843000, "net_income_to_common": -124843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6745000, "total_current_assets": 67817000, "total_assets": 1254178000, "short_term_debt": 120139000, "long_term_debt": 193036000, "total_debt": 313175000, "total_liabilities": 755455000, "total_equity": 498723000, "shares_outstanding": 31042000, "goodwill_and_intangibles": 82485000 }, "cash_flow": { "operating_cash_flow": -68554000, "capital_expenditure": 21363000, "free_cash_flow": -47191000, "dividends_paid": 5145000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294414, "ticker_id": 2592, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-179527000", "ebitda": "-104475000", "netIncome": "-124843000", "grossProfit": "68342000", "depreciation": "None", "totalRevenue": "237688000", "costOfRevenue": "169346000", "interestIncome": "17250000", "incomeBeforeTax": "-195802000", "interestExpense": "16275000", "operatingIncome": "-178422000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-70936000", "reportedCurrency": "USD", "netInterestIncome": "-16275000", "nonInterestIncome": "None", "operatingExpenses": "246764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.82", "otherNonOperatingIncome": "-1105000", "costofGoodsAndServicesSold": "169346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75052000", "sellingGeneralAndAdministrative": "77912000", "netIncomeFromContinuingOperations": "-124866000" }, "balance": { "goodwill": "75188000", "inventory": "3434000", "commonStock": "31190000", "currentDebt": "None", "investments": "None", "totalAssets": "1254178000", "longTermDebt": "193036000", "shortTermDebt": "120139000", "treasuryStock": "-2960000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7297000", "reportedCurrency": "USD", "retainedEarnings": "331897000", "totalLiabilities": "755455000", "otherCurrentAssets": "55818000", "totalCurrentAssets": "67817000", "currentLongTermDebt": "97742000", "longTermInvestments": "2084000", "shortTermInvestments": "1415000", "currentNetReceivables": "405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186361000", "currentAccountsPayable": "13158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "848328000", "shortLongTermDebtTotal": "563469000", "totalShareholderEquity": "498723000", "capitalLeaseObligations": "272691000", "otherCurrentLiabilities": "65787000", "totalCurrentLiabilities": "217392000", "otherNonCurrentLiabilities": "61304000", "totalNonCurrentLiabilities": "538063000", "cashAndShortTermInvestments": "6745000", "commonStockSharesOutstanding": "31042000", "intangibleAssetsExcludingGoodwill": "7297000", "cashAndCashEquivalentsAtCarryingValue": "6745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124866000", "profitLoss": "None", "dividendPayout": "5145000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5067000", "operatingCashflow": "-68554000", "capitalExpenditures": "21363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69097000", "cashflowFromInvestment": "-12073000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5145000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11530000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-534000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237688000, "cost_of_revenue": 169346000, "gross_profit": 68342000, "research_and_development": 0.82, "selling_general_admin": 77912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -179527000, "depreciation_amortisation": 75052000, "ebitda": -104475000, "interest_expense": 16275000, "interest_income": null, "other_non_operating": null, "pretax_income": -195802000, "tax_provision": -70936000, "effective_tax_rate": null, "net_income": -124843000, "net_income_continuing_ops": -124866000, "net_income_to_common": -124843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6745000, "short_term_investments": 1415000, "net_receivables": 405000, "inventory": 3434000, "other_current_assets": null, "total_current_assets": 67817000, "net_ppe": null, "goodwill": 75188000, "intangible_assets": 7297000, "goodwill_and_intangibles": 82485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1186361000, "total_assets": 1254178000, "short_term_debt": 120139000, "accounts_payable": 13158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217392000, "long_term_debt": 193036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 538063000, "total_liabilities": 755455000, "total_debt": 313175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 331897000, "total_equity": 498723000, "shares_outstanding": 31042000, "operating_cash_flow": -68554000, "stock_based_compensation": 4385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12073000, "dividends_paid": 5145000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69097000, "free_cash_flow": -47191000, "net_change_in_cash": -11530000 }, "raw_data": { "income": { "ebit": "-179527000", "ebitda": "-104475000", "netIncome": "-124843000", "grossProfit": "68342000", "depreciation": "None", "totalRevenue": "237688000", "costOfRevenue": "169346000", "interestIncome": "17250000", "incomeBeforeTax": "-195802000", "interestExpense": "16275000", "operatingIncome": "-178422000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-70936000", "reportedCurrency": "USD", "netInterestIncome": "-16275000", "nonInterestIncome": "None", "operatingExpenses": "246764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.82", "otherNonOperatingIncome": "-1105000", "costofGoodsAndServicesSold": "169346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75052000", "sellingGeneralAndAdministrative": "77912000", "netIncomeFromContinuingOperations": "-124866000" }, "balance": { "goodwill": "75188000", "inventory": "3434000", "commonStock": "31190000", "currentDebt": "None", "investments": "None", "totalAssets": "1254178000", "longTermDebt": "193036000", "shortTermDebt": "120139000", "treasuryStock": "-2960000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7297000", "reportedCurrency": "USD", "retainedEarnings": "331897000", "totalLiabilities": "755455000", "otherCurrentAssets": "55818000", "totalCurrentAssets": "67817000", "currentLongTermDebt": "97742000", "longTermInvestments": "2084000", "shortTermInvestments": "1415000", "currentNetReceivables": "405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186361000", "currentAccountsPayable": "13158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "848328000", "shortLongTermDebtTotal": "563469000", "totalShareholderEquity": "498723000", "capitalLeaseObligations": "272691000", "otherCurrentLiabilities": "65787000", "totalCurrentLiabilities": "217392000", "otherNonCurrentLiabilities": "61304000", "totalNonCurrentLiabilities": "538063000", "cashAndShortTermInvestments": "6745000", "commonStockSharesOutstanding": "31042000", "intangibleAssetsExcludingGoodwill": "7297000", "cashAndCashEquivalentsAtCarryingValue": "6745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124866000", "profitLoss": "None", "dividendPayout": "5145000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5067000", "operatingCashflow": "-68554000", "capitalExpenditures": "21363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69097000", "cashflowFromInvestment": "-12073000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5145000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11530000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-534000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 820863000, "cost_of_revenue": 454223000, "gross_profit": 366640000, "ebit": 66226000, "ebitda": 138503000, "pretax_income": 54435000, "tax_provision": 12320000, "net_income": 42017000, "net_income_to_common": 42017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20862000, "total_current_assets": 79264000, "total_assets": 1359186000, "short_term_debt": 25816000, "long_term_debt": 206432000, "total_debt": 232248000, "total_liabilities": 737728000, "total_equity": 621458000, "shares_outstanding": 31152000, "goodwill_and_intangibles": 85339000 }, "cash_flow": { "operating_cash_flow": 141479000, "capital_expenditure": 64086000, "free_cash_flow": 205565000, "dividends_paid": 19311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294419, "ticker_id": 2592, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66226000", "ebitda": "138503000", "netIncome": "42017000", "grossProfit": "366640000", "depreciation": "None", "totalRevenue": "820863000", "costOfRevenue": "454223000", "interestIncome": "10686000", "incomeBeforeTax": "54435000", "interestExpense": "11791000", "operatingIncome": "68191000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12320000", "reportedCurrency": "USD", "netInterestIncome": "-11791000", "nonInterestIncome": "None", "operatingExpenses": "298449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-1965000", "costofGoodsAndServicesSold": "454223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72277000", "sellingGeneralAndAdministrative": "99621000", "netIncomeFromContinuingOperations": "42115000" }, "balance": { "goodwill": "75282000", "inventory": "5673000", "commonStock": "31190000", "currentDebt": "None", "investments": "None", "totalAssets": "1359186000", "longTermDebt": "206432000", "shortTermDebt": "25816000", "treasuryStock": "-4540000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10057000", "reportedCurrency": "USD", "retainedEarnings": "461884000", "totalLiabilities": "737728000", "otherCurrentAssets": "17439000", "totalCurrentAssets": "79264000", "currentLongTermDebt": "9910000", "longTermInvestments": "3595000", "shortTermInvestments": "5825000", "currentNetReceivables": "29465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279922000", "currentAccountsPayable": "49370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "923254000", "shortLongTermDebtTotal": "485161000", "totalShareholderEquity": "621458000", "capitalLeaseObligations": "268819000", "otherCurrentLiabilities": "79189000", "totalCurrentLiabilities": "174988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "562740000", "cashAndShortTermInvestments": "20862000", "commonStockSharesOutstanding": "31152000", "intangibleAssetsExcludingGoodwill": "10057000", "cashAndCashEquivalentsAtCarryingValue": "20862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42115000", "profitLoss": "None", "dividendPayout": "19311000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3781000", "operatingCashflow": "141479000", "capitalExpenditures": "64086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43842000", "cashflowFromInvestment": "-93946000", "stockBasedCompensation": "3523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3691000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 820863000, "cost_of_revenue": 454223000, "gross_profit": 366640000, "research_and_development": 0.07, "selling_general_admin": 99621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66226000, "depreciation_amortisation": 72277000, "ebitda": 138503000, "interest_expense": 11791000, "interest_income": null, "other_non_operating": null, "pretax_income": 54435000, "tax_provision": 12320000, "effective_tax_rate": null, "net_income": 42017000, "net_income_continuing_ops": 42115000, "net_income_to_common": 42017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20862000, "short_term_investments": 5825000, "net_receivables": 29465000, "inventory": 5673000, "other_current_assets": null, "total_current_assets": 79264000, "net_ppe": null, "goodwill": 75282000, "intangible_assets": 10057000, "goodwill_and_intangibles": 85339000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1279922000, "total_assets": 1359186000, "short_term_debt": 25816000, "accounts_payable": 49370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174988000, "long_term_debt": 206432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562740000, "total_liabilities": 737728000, "total_debt": 232248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 461884000, "total_equity": 621458000, "shares_outstanding": 31152000, "operating_cash_flow": 141479000, "stock_based_compensation": 3523000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93946000, "dividends_paid": 19311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43842000, "free_cash_flow": 205565000, "net_change_in_cash": 3691000 }, "raw_data": { "income": { "ebit": "66226000", "ebitda": "138503000", "netIncome": "42017000", "grossProfit": "366640000", "depreciation": "None", "totalRevenue": "820863000", "costOfRevenue": "454223000", "interestIncome": "10686000", "incomeBeforeTax": "54435000", "interestExpense": "11791000", "operatingIncome": "68191000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12320000", "reportedCurrency": "USD", "netInterestIncome": "-11791000", "nonInterestIncome": "None", "operatingExpenses": "298449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-1965000", "costofGoodsAndServicesSold": "454223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72277000", "sellingGeneralAndAdministrative": "99621000", "netIncomeFromContinuingOperations": "42115000" }, "balance": { "goodwill": "75282000", "inventory": "5673000", "commonStock": "31190000", "currentDebt": "None", "investments": "None", "totalAssets": "1359186000", "longTermDebt": "206432000", "shortTermDebt": "25816000", "treasuryStock": "-4540000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10057000", "reportedCurrency": "USD", "retainedEarnings": "461884000", "totalLiabilities": "737728000", "otherCurrentAssets": "17439000", "totalCurrentAssets": "79264000", "currentLongTermDebt": "9910000", "longTermInvestments": "3595000", "shortTermInvestments": "5825000", "currentNetReceivables": "29465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279922000", "currentAccountsPayable": "49370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "923254000", "shortLongTermDebtTotal": "485161000", "totalShareholderEquity": "621458000", "capitalLeaseObligations": "268819000", "otherCurrentLiabilities": "79189000", "totalCurrentLiabilities": "174988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "562740000", "cashAndShortTermInvestments": "20862000", "commonStockSharesOutstanding": "31152000", "intangibleAssetsExcludingGoodwill": "10057000", "cashAndCashEquivalentsAtCarryingValue": "20862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42115000", "profitLoss": "None", "dividendPayout": "19311000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3781000", "operatingCashflow": "141479000", "capitalExpenditures": "64086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43842000", "cashflowFromInvestment": "-93946000", "stockBasedCompensation": "3523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3691000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 707120000, "cost_of_revenue": 365216000, "gross_profit": 341904000, "ebit": 79671000, "ebitda": 141347000, "pretax_income": 66592000, "tax_provision": 13127000, "net_income": 53391000, "net_income_to_common": 53391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17114000, "total_current_assets": 68949000, "total_assets": 989331000, "short_term_debt": 15869000, "long_term_debt": 228863000, "total_debt": 244732000, "total_liabilities": 499212000, "total_equity": 490119000, "shares_outstanding": 28713000, "goodwill_and_intangibles": 52878000 }, "cash_flow": { "operating_cash_flow": 137389000, "capital_expenditure": 58660000, "free_cash_flow": 196049000, "dividends_paid": 16414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294424, "ticker_id": 2592, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79671000", "ebitda": "141347000", "netIncome": "53391000", "grossProfit": "341904000", "depreciation": "None", "totalRevenue": "707120000", "costOfRevenue": "365216000", "interestIncome": "13270000", "incomeBeforeTax": "66592000", "interestExpense": "13079000", "operatingIncome": "83189000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13127000", "reportedCurrency": "USD", "netInterestIncome": "-13079000", "nonInterestIncome": "None", "operatingExpenses": "258715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-3518000", "costofGoodsAndServicesSold": "365216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61676000", "sellingGeneralAndAdministrative": "83383000", "netIncomeFromContinuingOperations": "53465000" }, "balance": { "goodwill": "43170000", "inventory": "4138000", "commonStock": "31190000", "currentDebt": "None", "investments": "None", "totalAssets": "989331000", "longTermDebt": "228863000", "shortTermDebt": "15869000", "treasuryStock": "-37431000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9708000", "reportedCurrency": "USD", "retainedEarnings": "439178000", "totalLiabilities": "499212000", "otherCurrentAssets": "16711000", "totalCurrentAssets": "68949000", "currentLongTermDebt": "9957000", "longTermInvestments": "4069000", "shortTermInvestments": "5302000", "currentNetReceivables": "25684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "920382000", "currentAccountsPayable": "37452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "840043000", "shortLongTermDebtTotal": "266940000", "totalShareholderEquity": "490119000", "capitalLeaseObligations": "22208000", "otherCurrentLiabilities": "77192000", "totalCurrentLiabilities": "149256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "349956000", "cashAndShortTermInvestments": "17114000", "commonStockSharesOutstanding": "28713000", "intangibleAssetsExcludingGoodwill": "9708000", "cashAndCashEquivalentsAtCarryingValue": "17114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53465000", "profitLoss": "None", "dividendPayout": "16414000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137389000", "capitalExpenditures": "58660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76942000", "cashflowFromInvestment": "-59267000", "stockBasedCompensation": "2691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1180000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707120000, "cost_of_revenue": 365216000, "gross_profit": 341904000, "research_and_development": 0.09, "selling_general_admin": 83383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79671000, "depreciation_amortisation": 61676000, "ebitda": 141347000, "interest_expense": 13079000, "interest_income": null, "other_non_operating": null, "pretax_income": 66592000, "tax_provision": 13127000, "effective_tax_rate": null, "net_income": 53391000, "net_income_continuing_ops": 53465000, "net_income_to_common": 53391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17114000, "short_term_investments": 5302000, "net_receivables": 25684000, "inventory": 4138000, "other_current_assets": null, "total_current_assets": 68949000, "net_ppe": null, "goodwill": 43170000, "intangible_assets": 9708000, "goodwill_and_intangibles": 52878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 920382000, "total_assets": 989331000, "short_term_debt": 15869000, "accounts_payable": 37452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149256000, "long_term_debt": 228863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349956000, "total_liabilities": 499212000, "total_debt": 244732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 439178000, "total_equity": 490119000, "shares_outstanding": 28713000, "operating_cash_flow": 137389000, "stock_based_compensation": 2691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59267000, "dividends_paid": 16414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76942000, "free_cash_flow": 196049000, "net_change_in_cash": 1180000 }, "raw_data": { "income": { "ebit": "79671000", "ebitda": "141347000", "netIncome": "53391000", "grossProfit": "341904000", "depreciation": "None", "totalRevenue": "707120000", "costOfRevenue": "365216000", "interestIncome": "13270000", "incomeBeforeTax": "66592000", "interestExpense": "13079000", "operatingIncome": "83189000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13127000", "reportedCurrency": "USD", "netInterestIncome": "-13079000", "nonInterestIncome": "None", "operatingExpenses": "258715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-3518000", "costofGoodsAndServicesSold": "365216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61676000", "sellingGeneralAndAdministrative": "83383000", "netIncomeFromContinuingOperations": "53465000" }, "balance": { "goodwill": "43170000", "inventory": "4138000", "commonStock": "31190000", "currentDebt": "None", "investments": "None", "totalAssets": "989331000", "longTermDebt": "228863000", "shortTermDebt": "15869000", "treasuryStock": "-37431000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9708000", "reportedCurrency": "USD", "retainedEarnings": "439178000", "totalLiabilities": "499212000", "otherCurrentAssets": "16711000", "totalCurrentAssets": "68949000", "currentLongTermDebt": "9957000", "longTermInvestments": "4069000", "shortTermInvestments": "5302000", "currentNetReceivables": "25684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "920382000", "currentAccountsPayable": "37452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "840043000", "shortLongTermDebtTotal": "266940000", "totalShareholderEquity": "490119000", "capitalLeaseObligations": "22208000", "otherCurrentLiabilities": "77192000", "totalCurrentLiabilities": "149256000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "349956000", "cashAndShortTermInvestments": "17114000", "commonStockSharesOutstanding": "28713000", "intangibleAssetsExcludingGoodwill": "9708000", "cashAndCashEquivalentsAtCarryingValue": "17114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53465000", "profitLoss": "None", "dividendPayout": "16414000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137389000", "capitalExpenditures": "58660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76942000", "cashflowFromInvestment": "-59267000", "stockBasedCompensation": "2691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1180000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "ebit": -20362000, "ebitda": -2527000, "pretax_income": -22992000, "tax_provision": -7639000, "net_income": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 27823000, "total_assets": 992058000, "short_term_debt": 18938000, "long_term_debt": 174062000, "total_debt": 193000000, "total_liabilities": 550891000, "total_equity": 441167000, "shares_outstanding": 30681000, "goodwill_and_intangibles": 149992000 }, "cash_flow": { "operating_cash_flow": -15221000, "capital_expenditure": 6648000, "free_cash_flow": -8573000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294387, "ticker_id": 2592, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20362000", "ebitda": "-2527000", "netIncome": "-15353000", "grossProfit": "137819000", "depreciation": "None", "totalRevenue": "154404000", "costOfRevenue": "16585000", "interestIncome": "None", "incomeBeforeTax": "-22992000", "interestExpense": "2630000", "operatingIncome": "-19261000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-7639000", "reportedCurrency": "USD", "netInterestIncome": "-2630000", "nonInterestIncome": "None", "operatingExpenses": "157080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17835000", "sellingGeneralAndAdministrative": "37233000", "netIncomeFromContinuingOperations": "-15353000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "992058000", "longTermDebt": "174062000", "shortTermDebt": "18938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74996000", "reportedCurrency": "USD", "retainedEarnings": "250798000", "totalLiabilities": "550891000", "otherCurrentAssets": "19481000", "totalCurrentAssets": "27823000", "currentLongTermDebt": "None", "longTermInvestments": "3812000", "shortTermInvestments": "None", "currentNetReceivables": "16594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "832667000", "currentAccountsPayable": "31687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349902000", "totalShareholderEquity": "441167000", "capitalLeaseObligations": "175840000", "otherCurrentLiabilities": "-32281000", "totalCurrentLiabilities": "18938000", "otherNonCurrentLiabilities": "47520000", "totalNonCurrentLiabilities": "531953000", "cashAndShortTermInvestments": "11229000", "commonStockSharesOutstanding": "30681000", "intangibleAssetsExcludingGoodwill": "74996000", "cashAndCashEquivalentsAtCarryingValue": "11229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15353000", "profitLoss": "None", "dividendPayout": "2410000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15221000", "capitalExpenditures": "6648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9622000", "cashflowFromInvestment": "-6629000", "stockBasedCompensation": "3824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154404000, "cost_of_revenue": 16585000, "gross_profit": 137819000, "research_and_development": null, "selling_general_admin": 37233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20362000, "depreciation_amortisation": 17835000, "ebitda": -2527000, "interest_expense": 2630000, "interest_income": null, "other_non_operating": null, "pretax_income": -22992000, "tax_provision": -7639000, "effective_tax_rate": null, "net_income": -15353000, "net_income_continuing_ops": -15353000, "net_income_to_common": -15353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11229000, "short_term_investments": null, "net_receivables": 16594000, "inventory": null, "other_current_assets": null, "total_current_assets": 27823000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": 74996000, "goodwill_and_intangibles": 149992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 832667000, "total_assets": 992058000, "short_term_debt": 18938000, "accounts_payable": 31687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18938000, "long_term_debt": 174062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 531953000, "total_liabilities": 550891000, "total_debt": 193000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 250798000, "total_equity": 441167000, "shares_outstanding": 30681000, "operating_cash_flow": -15221000, "stock_based_compensation": 3824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6629000, "dividends_paid": 2410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9622000, "free_cash_flow": -8573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20362000", "ebitda": "-2527000", "netIncome": "-15353000", "grossProfit": "137819000", "depreciation": "None", "totalRevenue": "154404000", "costOfRevenue": "16585000", "interestIncome": "None", "incomeBeforeTax": "-22992000", "interestExpense": "2630000", "operatingIncome": "-19261000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-7639000", "reportedCurrency": "USD", "netInterestIncome": "-2630000", "nonInterestIncome": "None", "operatingExpenses": "157080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17835000", "sellingGeneralAndAdministrative": "37233000", "netIncomeFromContinuingOperations": "-15353000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "992058000", "longTermDebt": "174062000", "shortTermDebt": "18938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74996000", "reportedCurrency": "USD", "retainedEarnings": "250798000", "totalLiabilities": "550891000", "otherCurrentAssets": "19481000", "totalCurrentAssets": "27823000", "currentLongTermDebt": "None", "longTermInvestments": "3812000", "shortTermInvestments": "None", "currentNetReceivables": "16594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "832667000", "currentAccountsPayable": "31687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349902000", "totalShareholderEquity": "441167000", "capitalLeaseObligations": "175840000", "otherCurrentLiabilities": "-32281000", "totalCurrentLiabilities": "18938000", "otherNonCurrentLiabilities": "47520000", "totalNonCurrentLiabilities": "531953000", "cashAndShortTermInvestments": "11229000", "commonStockSharesOutstanding": "30681000", "intangibleAssetsExcludingGoodwill": "74996000", "cashAndCashEquivalentsAtCarryingValue": "11229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15353000", "profitLoss": "None", "dividendPayout": "2410000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15221000", "capitalExpenditures": "6648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9622000", "cashflowFromInvestment": "-6629000", "stockBasedCompensation": "3824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 193498000, "cost_of_revenue": -262570000, "gross_profit": 456068000, "ebit": 1527000, "ebitda": 19442000, "pretax_income": -1376000, "tax_provision": -7332000, "net_income": 5956000, "net_income_to_common": 5956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23448000, "total_current_assets": 64576000, "total_assets": 1014532000, "short_term_debt": 19046000, "long_term_debt": 159007000, "total_debt": 178053000, "total_liabilities": 557154000, "total_equity": 457378000, "shares_outstanding": 30768000, "goodwill_and_intangibles": 81781000 }, "cash_flow": { "operating_cash_flow": 48800000, "capital_expenditure": 22402000, "free_cash_flow": 71202000, "dividends_paid": 2401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294388, "ticker_id": 2592, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1527000", "ebitda": "19442000", "netIncome": "5956000", "grossProfit": "456068000", "depreciation": "None", "totalRevenue": "193498000", "costOfRevenue": "-262570000", "interestIncome": "2662000", "incomeBeforeTax": "-1376000", "interestExpense": "2903000", "operatingIncome": "1738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7332000", "reportedCurrency": "USD", "netInterestIncome": "-2903000", "nonInterestIncome": "None", "operatingExpenses": "454330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-262570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17915000", "sellingGeneralAndAdministrative": "28345000", "netIncomeFromContinuingOperations": "5956000" }, "balance": { "goodwill": "74996000", "inventory": "7028000", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1014532000", "longTermDebt": "159007000", "shortTermDebt": "19046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6785000", "reportedCurrency": "USD", "retainedEarnings": "268561000", "totalLiabilities": "557154000", "otherCurrentAssets": "22046000", "totalCurrentAssets": "64576000", "currentLongTermDebt": "None", "longTermInvestments": "4486000", "shortTermInvestments": "0", "currentNetReceivables": "19082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949956000", "currentAccountsPayable": "44523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "839827000", "shortLongTermDebtTotal": "335482000", "totalShareholderEquity": "457378000", "capitalLeaseObligations": "176475000", "otherCurrentLiabilities": "81390000", "totalCurrentLiabilities": "163441000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393713000", "cashAndShortTermInvestments": "23448000", "commonStockSharesOutstanding": "30768000", "intangibleAssetsExcludingGoodwill": "6785000", "cashAndCashEquivalentsAtCarryingValue": "23448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5956000", "profitLoss": "None", "dividendPayout": "2401000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48800000", "capitalExpenditures": "22402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7932000", "cashflowFromInvestment": "-24767000", "stockBasedCompensation": "1286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193498000, "cost_of_revenue": -262570000, "gross_profit": 456068000, "research_and_development": null, "selling_general_admin": 28345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1527000, "depreciation_amortisation": 17915000, "ebitda": 19442000, "interest_expense": 2903000, "interest_income": null, "other_non_operating": null, "pretax_income": -1376000, "tax_provision": -7332000, "effective_tax_rate": null, "net_income": 5956000, "net_income_continuing_ops": 5956000, "net_income_to_common": 5956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23448000, "short_term_investments": 0, "net_receivables": 19082000, "inventory": 7028000, "other_current_assets": null, "total_current_assets": 64576000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": 6785000, "goodwill_and_intangibles": 81781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949956000, "total_assets": 1014532000, "short_term_debt": 19046000, "accounts_payable": 44523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163441000, "long_term_debt": 159007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 393713000, "total_liabilities": 557154000, "total_debt": 178053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 268561000, "total_equity": 457378000, "shares_outstanding": 30768000, "operating_cash_flow": 48800000, "stock_based_compensation": 1286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24767000, "dividends_paid": 2401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7932000, "free_cash_flow": 71202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1527000", "ebitda": "19442000", "netIncome": "5956000", "grossProfit": "456068000", "depreciation": "None", "totalRevenue": "193498000", "costOfRevenue": "-262570000", "interestIncome": "2662000", "incomeBeforeTax": "-1376000", "interestExpense": "2903000", "operatingIncome": "1738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7332000", "reportedCurrency": "USD", "netInterestIncome": "-2903000", "nonInterestIncome": "None", "operatingExpenses": "454330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-262570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17915000", "sellingGeneralAndAdministrative": "28345000", "netIncomeFromContinuingOperations": "5956000" }, "balance": { "goodwill": "74996000", "inventory": "7028000", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1014532000", "longTermDebt": "159007000", "shortTermDebt": "19046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6785000", "reportedCurrency": "USD", "retainedEarnings": "268561000", "totalLiabilities": "557154000", "otherCurrentAssets": "22046000", "totalCurrentAssets": "64576000", "currentLongTermDebt": "None", "longTermInvestments": "4486000", "shortTermInvestments": "0", "currentNetReceivables": "19082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949956000", "currentAccountsPayable": "44523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "839827000", "shortLongTermDebtTotal": "335482000", "totalShareholderEquity": "457378000", "capitalLeaseObligations": "176475000", "otherCurrentLiabilities": "81390000", "totalCurrentLiabilities": "163441000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393713000", "cashAndShortTermInvestments": "23448000", "commonStockSharesOutstanding": "30768000", "intangibleAssetsExcludingGoodwill": "6785000", "cashAndCashEquivalentsAtCarryingValue": "23448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5956000", "profitLoss": "None", "dividendPayout": "2401000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48800000", "capitalExpenditures": "22402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7932000", "cashflowFromInvestment": "-24767000", "stockBasedCompensation": "1286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 210151000, "cost_of_revenue": 16939000, "gross_profit": 193212000, "ebit": 26956000, "ebitda": 43791000, "pretax_income": 24190000, "tax_provision": 7960000, "net_income": 16230000, "net_income_to_common": 16230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7388000, "total_current_assets": 50718000, "total_assets": 1004298000, "short_term_debt": 19026000, "long_term_debt": 161953000, "total_debt": 180979000, "total_liabilities": 549956000, "total_equity": 454342000, "shares_outstanding": 31175000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": 39089000, "capital_expenditure": 20894000, "free_cash_flow": 59983000, "dividends_paid": 2428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294390, "ticker_id": 2592, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26956000", "ebitda": "43791000", "netIncome": "16230000", "grossProfit": "193212000", "depreciation": "None", "totalRevenue": "210151000", "costOfRevenue": "16939000", "interestIncome": "2728000", "incomeBeforeTax": "24190000", "interestExpense": "2766000", "operatingIncome": "22731000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7960000", "reportedCurrency": "USD", "netInterestIncome": "-2766000", "nonInterestIncome": "None", "operatingExpenses": "170481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16835000", "sellingGeneralAndAdministrative": "29217000", "netIncomeFromContinuingOperations": "16230000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1004298000", "longTermDebt": "161953000", "shortTermDebt": "19026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "265006000", "totalLiabilities": "549956000", "otherCurrentAssets": "21616000", "totalCurrentAssets": "50718000", "currentLongTermDebt": "None", "longTermInvestments": "4660000", "shortTermInvestments": "None", "currentNetReceivables": "21714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "953580000", "currentAccountsPayable": "34145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "848167000", "shortLongTermDebtTotal": "342568000", "totalShareholderEquity": "454342000", "capitalLeaseObligations": "180615000", "otherCurrentLiabilities": "90920000", "totalCurrentLiabilities": "144206000", "otherNonCurrentLiabilities": "46677000", "totalNonCurrentLiabilities": "405750000", "cashAndShortTermInvestments": "7388000", "commonStockSharesOutstanding": "31175000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16230000", "profitLoss": "None", "dividendPayout": "2428000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39089000", "capitalExpenditures": "20894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30246000", "cashflowFromInvestment": "-15061000", "stockBasedCompensation": "6216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210151000, "cost_of_revenue": 16939000, "gross_profit": 193212000, "research_and_development": null, "selling_general_admin": 29217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26956000, "depreciation_amortisation": 16835000, "ebitda": 43791000, "interest_expense": 2766000, "interest_income": null, "other_non_operating": null, "pretax_income": 24190000, "tax_provision": 7960000, "effective_tax_rate": null, "net_income": 16230000, "net_income_continuing_ops": 16230000, "net_income_to_common": 16230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7388000, "short_term_investments": null, "net_receivables": 21714000, "inventory": null, "other_current_assets": null, "total_current_assets": 50718000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 953580000, "total_assets": 1004298000, "short_term_debt": 19026000, "accounts_payable": 34145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144206000, "long_term_debt": 161953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 405750000, "total_liabilities": 549956000, "total_debt": 180979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265006000, "total_equity": 454342000, "shares_outstanding": 31175000, "operating_cash_flow": 39089000, "stock_based_compensation": 6216000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15061000, "dividends_paid": 2428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30246000, "free_cash_flow": 59983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26956000", "ebitda": "43791000", "netIncome": "16230000", "grossProfit": "193212000", "depreciation": "None", "totalRevenue": "210151000", "costOfRevenue": "16939000", "interestIncome": "2728000", "incomeBeforeTax": "24190000", "interestExpense": "2766000", "operatingIncome": "22731000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7960000", "reportedCurrency": "USD", "netInterestIncome": "-2766000", "nonInterestIncome": "None", "operatingExpenses": "170481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16835000", "sellingGeneralAndAdministrative": "29217000", "netIncomeFromContinuingOperations": "16230000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1004298000", "longTermDebt": "161953000", "shortTermDebt": "19026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "265006000", "totalLiabilities": "549956000", "otherCurrentAssets": "21616000", "totalCurrentAssets": "50718000", "currentLongTermDebt": "None", "longTermInvestments": "4660000", "shortTermInvestments": "None", "currentNetReceivables": "21714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "953580000", "currentAccountsPayable": "34145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "848167000", "shortLongTermDebtTotal": "342568000", "totalShareholderEquity": "454342000", "capitalLeaseObligations": "180615000", "otherCurrentLiabilities": "90920000", "totalCurrentLiabilities": "144206000", "otherNonCurrentLiabilities": "46677000", "totalNonCurrentLiabilities": "405750000", "cashAndShortTermInvestments": "7388000", "commonStockSharesOutstanding": "31175000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16230000", "profitLoss": "None", "dividendPayout": "2428000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39089000", "capitalExpenditures": "20894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30246000", "cashflowFromInvestment": "-15061000", "stockBasedCompensation": "6216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 206043000, "cost_of_revenue": 124622000, "gross_profit": 81421000, "ebit": 13048000, "ebitda": 30651000, "pretax_income": 10067000, "tax_provision": 2746000, "net_income": 7321000, "net_income_to_common": 7321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14901000, "total_current_assets": 61009000, "total_assets": 1016307000, "short_term_debt": 28619000, "long_term_debt": 170116000, "total_debt": 198735000, "total_liabilities": 567889000, "total_equity": 448418000, "shares_outstanding": 31453000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": 31640000, "capital_expenditure": 16910000, "free_cash_flow": 48550000, "dividends_paid": 2149000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294391, "ticker_id": 2592, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13048000", "ebitda": "30651000", "netIncome": "7321000", "grossProfit": "81421000", "depreciation": "None", "totalRevenue": "206043000", "costOfRevenue": "124622000", "interestIncome": "2497000", "incomeBeforeTax": "10067000", "interestExpense": "2981000", "operatingIncome": "13007000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2746000", "reportedCurrency": "USD", "netInterestIncome": "-2981000", "nonInterestIncome": "None", "operatingExpenses": "68414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17603000", "sellingGeneralAndAdministrative": "29326000", "netIncomeFromContinuingOperations": "7321000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1016307000", "longTermDebt": "170116000", "shortTermDebt": "28619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "251204000", "totalLiabilities": "567889000", "otherCurrentAssets": "23384000", "totalCurrentAssets": "61009000", "currentLongTermDebt": "9772000", "longTermInvestments": "4603000", "shortTermInvestments": "None", "currentNetReceivables": "22724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955298000", "currentAccountsPayable": "36675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "846925000", "shortLongTermDebtTotal": "365061000", "totalShareholderEquity": "448418000", "capitalLeaseObligations": "185173000", "otherCurrentLiabilities": "90185000", "totalCurrentLiabilities": "156529000", "otherNonCurrentLiabilities": "46232000", "totalNonCurrentLiabilities": "411360000", "cashAndShortTermInvestments": "14901000", "commonStockSharesOutstanding": "31453000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16816000", "profitLoss": "None", "dividendPayout": "2149000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31640000", "capitalExpenditures": "16910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21898000", "cashflowFromInvestment": "-8766000", "stockBasedCompensation": "-3545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2149000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-17838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206043000, "cost_of_revenue": 124622000, "gross_profit": 81421000, "research_and_development": null, "selling_general_admin": 29326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13048000, "depreciation_amortisation": 17603000, "ebitda": 30651000, "interest_expense": 2981000, "interest_income": null, "other_non_operating": null, "pretax_income": 10067000, "tax_provision": 2746000, "effective_tax_rate": null, "net_income": 7321000, "net_income_continuing_ops": 7321000, "net_income_to_common": 7321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14901000, "short_term_investments": null, "net_receivables": 22724000, "inventory": null, "other_current_assets": null, "total_current_assets": 61009000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 955298000, "total_assets": 1016307000, "short_term_debt": 28619000, "accounts_payable": 36675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156529000, "long_term_debt": 170116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 411360000, "total_liabilities": 567889000, "total_debt": 198735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 251204000, "total_equity": 448418000, "shares_outstanding": 31453000, "operating_cash_flow": 31640000, "stock_based_compensation": -3545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8766000, "dividends_paid": 2149000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21898000, "free_cash_flow": 48550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13048000", "ebitda": "30651000", "netIncome": "7321000", "grossProfit": "81421000", "depreciation": "None", "totalRevenue": "206043000", "costOfRevenue": "124622000", "interestIncome": "2497000", "incomeBeforeTax": "10067000", "interestExpense": "2981000", "operatingIncome": "13007000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2746000", "reportedCurrency": "USD", "netInterestIncome": "-2981000", "nonInterestIncome": "None", "operatingExpenses": "68414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17603000", "sellingGeneralAndAdministrative": "29326000", "netIncomeFromContinuingOperations": "7321000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1016307000", "longTermDebt": "170116000", "shortTermDebt": "28619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "251204000", "totalLiabilities": "567889000", "otherCurrentAssets": "23384000", "totalCurrentAssets": "61009000", "currentLongTermDebt": "9772000", "longTermInvestments": "4603000", "shortTermInvestments": "None", "currentNetReceivables": "22724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955298000", "currentAccountsPayable": "36675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "846925000", "shortLongTermDebtTotal": "365061000", "totalShareholderEquity": "448418000", "capitalLeaseObligations": "185173000", "otherCurrentLiabilities": "90185000", "totalCurrentLiabilities": "156529000", "otherNonCurrentLiabilities": "46232000", "totalNonCurrentLiabilities": "411360000", "cashAndShortTermInvestments": "14901000", "commonStockSharesOutstanding": "31453000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16816000", "profitLoss": "None", "dividendPayout": "2149000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31640000", "capitalExpenditures": "16910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21898000", "cashflowFromInvestment": "-8766000", "stockBasedCompensation": "-3545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2149000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-17838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 148766000, "cost_of_revenue": 101513000, "gross_profit": 47253000, "ebit": -21352000, "ebitda": -3514000, "pretax_income": -24174000, "tax_provision": -7358000, "net_income": -16816000, "net_income_to_common": -16816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11865000, "total_current_assets": 59768000, "total_assets": 1017957000, "short_term_debt": 28346000, "long_term_debt": 189062000, "total_debt": 217408000, "total_liabilities": 576166000, "total_equity": 441791000, "shares_outstanding": 31596000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": -35329000, "capital_expenditure": 23005000, "free_cash_flow": -12324000, "dividends_paid": 2180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294392, "ticker_id": 2592, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21352000", "ebitda": "-3514000", "netIncome": "-16816000", "grossProfit": "47253000", "depreciation": "None", "totalRevenue": "148766000", "costOfRevenue": "101513000", "interestIncome": "3318000", "incomeBeforeTax": "-24174000", "interestExpense": "2822000", "operatingIncome": "-20412000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7358000", "reportedCurrency": "USD", "netInterestIncome": "-2822000", "nonInterestIncome": "None", "operatingExpenses": "67665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17838000", "sellingGeneralAndAdministrative": "30933000", "netIncomeFromContinuingOperations": "-16816000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1017957000", "longTermDebt": "189062000", "shortTermDebt": "28346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "246032000", "totalLiabilities": "576166000", "otherCurrentAssets": "29650000", "totalCurrentAssets": "59768000", "currentLongTermDebt": "9840000", "longTermInvestments": "4528000", "shortTermInvestments": "None", "currentNetReceivables": "18253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "958189000", "currentAccountsPayable": "25947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "849563000", "shortLongTermDebtTotal": "388431000", "totalShareholderEquity": "441791000", "capitalLeaseObligations": "189529000", "otherCurrentLiabilities": "72047000", "totalCurrentLiabilities": "142812000", "otherNonCurrentLiabilities": "46325000", "totalNonCurrentLiabilities": "433354000", "cashAndShortTermInvestments": "11865000", "commonStockSharesOutstanding": "31596000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16816000", "profitLoss": "None", "dividendPayout": "2180000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35329000", "capitalExpenditures": "23005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29252000", "cashflowFromInvestment": "-22779000", "stockBasedCompensation": "3545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148766000, "cost_of_revenue": 101513000, "gross_profit": 47253000, "research_and_development": null, "selling_general_admin": 30933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21352000, "depreciation_amortisation": 17838000, "ebitda": -3514000, "interest_expense": 2822000, "interest_income": null, "other_non_operating": null, "pretax_income": -24174000, "tax_provision": -7358000, "effective_tax_rate": null, "net_income": -16816000, "net_income_continuing_ops": -16816000, "net_income_to_common": -16816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11865000, "short_term_investments": null, "net_receivables": 18253000, "inventory": null, "other_current_assets": null, "total_current_assets": 59768000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 958189000, "total_assets": 1017957000, "short_term_debt": 28346000, "accounts_payable": 25947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142812000, "long_term_debt": 189062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433354000, "total_liabilities": 576166000, "total_debt": 217408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246032000, "total_equity": 441791000, "shares_outstanding": 31596000, "operating_cash_flow": -35329000, "stock_based_compensation": 3545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22779000, "dividends_paid": 2180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29252000, "free_cash_flow": -12324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21352000", "ebitda": "-3514000", "netIncome": "-16816000", "grossProfit": "47253000", "depreciation": "None", "totalRevenue": "148766000", "costOfRevenue": "101513000", "interestIncome": "3318000", "incomeBeforeTax": "-24174000", "interestExpense": "2822000", "operatingIncome": "-20412000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7358000", "reportedCurrency": "USD", "netInterestIncome": "-2822000", "nonInterestIncome": "None", "operatingExpenses": "67665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17838000", "sellingGeneralAndAdministrative": "30933000", "netIncomeFromContinuingOperations": "-16816000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32354000", "currentDebt": "None", "investments": "None", "totalAssets": "1017957000", "longTermDebt": "189062000", "shortTermDebt": "28346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "246032000", "totalLiabilities": "576166000", "otherCurrentAssets": "29650000", "totalCurrentAssets": "59768000", "currentLongTermDebt": "9840000", "longTermInvestments": "4528000", "shortTermInvestments": "None", "currentNetReceivables": "18253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "958189000", "currentAccountsPayable": "25947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "849563000", "shortLongTermDebtTotal": "388431000", "totalShareholderEquity": "441791000", "capitalLeaseObligations": "189529000", "otherCurrentLiabilities": "72047000", "totalCurrentLiabilities": "142812000", "otherNonCurrentLiabilities": "46325000", "totalNonCurrentLiabilities": "433354000", "cashAndShortTermInvestments": "11865000", "commonStockSharesOutstanding": "31596000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16816000", "profitLoss": "None", "dividendPayout": "2180000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35329000", "capitalExpenditures": "23005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29252000", "cashflowFromInvestment": "-22779000", "stockBasedCompensation": "3545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 188313000, "cost_of_revenue": 116965000, "gross_profit": 71348000, "ebit": -2380000, "ebitda": 15590000, "pretax_income": -5192000, "tax_provision": -6178000, "net_income": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40841000, "total_current_assets": 100859000, "total_assets": 1044528000, "short_term_debt": 28489000, "long_term_debt": 149007000, "total_debt": 177496000, "total_liabilities": 579662000, "total_equity": 464866000, "shares_outstanding": 31766000, "goodwill_and_intangibles": 81896000 }, "cash_flow": { "operating_cash_flow": 52566000, "capital_expenditure": 25440000, "free_cash_flow": 78006000, "dividends_paid": 2169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294393, "ticker_id": 2592, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2380000", "ebitda": "15590000", "netIncome": "986000", "grossProfit": "71348000", "depreciation": "None", "totalRevenue": "188313000", "costOfRevenue": "116965000", "interestIncome": "2413000", "incomeBeforeTax": "-5192000", "interestExpense": "2812000", "operatingIncome": "-2184000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6178000", "reportedCurrency": "USD", "netInterestIncome": "-2812000", "nonInterestIncome": "None", "operatingExpenses": "73532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17970000", "sellingGeneralAndAdministrative": "28161000", "netIncomeFromContinuingOperations": "986000" }, "balance": { "goodwill": "74996000", "inventory": "6971000", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1044528000", "longTermDebt": "149007000", "shortTermDebt": "28489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6900000", "reportedCurrency": "USD", "retainedEarnings": "265028000", "totalLiabilities": "579662000", "otherCurrentAssets": "23448000", "totalCurrentAssets": "100859000", "currentLongTermDebt": "10133000", "longTermInvestments": "5166000", "shortTermInvestments": "8142000", "currentNetReceivables": "21457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943669000", "currentAccountsPayable": "50690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "844928000", "shortLongTermDebtTotal": "352632000", "totalShareholderEquity": "464866000", "capitalLeaseObligations": "193492000", "otherCurrentLiabilities": "78806000", "totalCurrentLiabilities": "176681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402981000", "cashAndShortTermInvestments": "40841000", "commonStockSharesOutstanding": "31766000", "intangibleAssetsExcludingGoodwill": "6900000", "cashAndCashEquivalentsAtCarryingValue": "40841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "986000", "profitLoss": "None", "dividendPayout": "2169000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52566000", "capitalExpenditures": "25440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17531000", "cashflowFromInvestment": "-23501000", "stockBasedCompensation": "1049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188313000, "cost_of_revenue": 116965000, "gross_profit": 71348000, "research_and_development": null, "selling_general_admin": 28161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2380000, "depreciation_amortisation": 17970000, "ebitda": 15590000, "interest_expense": 2812000, "interest_income": null, "other_non_operating": null, "pretax_income": -5192000, "tax_provision": -6178000, "effective_tax_rate": null, "net_income": 986000, "net_income_continuing_ops": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40841000, "short_term_investments": 8142000, "net_receivables": 21457000, "inventory": 6971000, "other_current_assets": null, "total_current_assets": 100859000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": 6900000, "goodwill_and_intangibles": 81896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 943669000, "total_assets": 1044528000, "short_term_debt": 28489000, "accounts_payable": 50690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176681000, "long_term_debt": 149007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 402981000, "total_liabilities": 579662000, "total_debt": 177496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265028000, "total_equity": 464866000, "shares_outstanding": 31766000, "operating_cash_flow": 52566000, "stock_based_compensation": 1049000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23501000, "dividends_paid": 2169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17531000, "free_cash_flow": 78006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2380000", "ebitda": "15590000", "netIncome": "986000", "grossProfit": "71348000", "depreciation": "None", "totalRevenue": "188313000", "costOfRevenue": "116965000", "interestIncome": "2413000", "incomeBeforeTax": "-5192000", "interestExpense": "2812000", "operatingIncome": "-2184000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6178000", "reportedCurrency": "USD", "netInterestIncome": "-2812000", "nonInterestIncome": "None", "operatingExpenses": "73532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17970000", "sellingGeneralAndAdministrative": "28161000", "netIncomeFromContinuingOperations": "986000" }, "balance": { "goodwill": "74996000", "inventory": "6971000", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1044528000", "longTermDebt": "149007000", "shortTermDebt": "28489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6900000", "reportedCurrency": "USD", "retainedEarnings": "265028000", "totalLiabilities": "579662000", "otherCurrentAssets": "23448000", "totalCurrentAssets": "100859000", "currentLongTermDebt": "10133000", "longTermInvestments": "5166000", "shortTermInvestments": "8142000", "currentNetReceivables": "21457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943669000", "currentAccountsPayable": "50690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "844928000", "shortLongTermDebtTotal": "352632000", "totalShareholderEquity": "464866000", "capitalLeaseObligations": "193492000", "otherCurrentLiabilities": "78806000", "totalCurrentLiabilities": "176681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402981000", "cashAndShortTermInvestments": "40841000", "commonStockSharesOutstanding": "31766000", "intangibleAssetsExcludingGoodwill": "6900000", "cashAndCashEquivalentsAtCarryingValue": "40841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "986000", "profitLoss": "None", "dividendPayout": "2169000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52566000", "capitalExpenditures": "25440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17531000", "cashflowFromInvestment": "-23501000", "stockBasedCompensation": "1049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 232668000, "cost_of_revenue": 131298000, "gross_profit": 101370000, "ebit": 31782000, "ebitda": 49056000, "pretax_income": 28720000, "tax_provision": 5406000, "net_income": 23314000, "net_income_to_common": 23314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28415000, "total_current_assets": 87745000, "total_assets": 1046959000, "short_term_debt": 27321000, "long_term_debt": 162633000, "total_debt": 189954000, "total_liabilities": 584667000, "total_equity": 462292000, "shares_outstanding": 32031000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": 30497000, "capital_expenditure": 18487000, "free_cash_flow": 48984000, "dividends_paid": 2196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294395, "ticker_id": 2592, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31782000", "ebitda": "49056000", "netIncome": "23314000", "grossProfit": "101370000", "depreciation": "None", "totalRevenue": "232668000", "costOfRevenue": "131298000", "interestIncome": "2262000", "incomeBeforeTax": "28720000", "interestExpense": "3062000", "operatingIncome": "32782000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5406000", "reportedCurrency": "USD", "netInterestIncome": "-3062000", "nonInterestIncome": "None", "operatingExpenses": "68588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17274000", "sellingGeneralAndAdministrative": "29833000", "netIncomeFromContinuingOperations": "23314000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1046959000", "longTermDebt": "162633000", "shortTermDebt": "27321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "266211000", "totalLiabilities": "584667000", "otherCurrentAssets": "31021000", "totalCurrentAssets": "87745000", "currentLongTermDebt": "10460000", "longTermInvestments": "5392000", "shortTermInvestments": "7332000", "currentNetReceivables": "28309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959214000", "currentAccountsPayable": "39284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "855397000", "shortLongTermDebtTotal": "368327000", "totalShareholderEquity": "462292000", "capitalLeaseObligations": "195234000", "otherCurrentLiabilities": "94047000", "totalCurrentLiabilities": "161499000", "otherNonCurrentLiabilities": "47443000", "totalNonCurrentLiabilities": "423168000", "cashAndShortTermInvestments": "28415000", "commonStockSharesOutstanding": "32031000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23314000", "profitLoss": "None", "dividendPayout": "2196000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30497000", "capitalExpenditures": "18487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17480000", "cashflowFromInvestment": "-17757000", "stockBasedCompensation": "2225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232668000, "cost_of_revenue": 131298000, "gross_profit": 101370000, "research_and_development": null, "selling_general_admin": 29833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31782000, "depreciation_amortisation": 17274000, "ebitda": 49056000, "interest_expense": 3062000, "interest_income": null, "other_non_operating": null, "pretax_income": 28720000, "tax_provision": 5406000, "effective_tax_rate": null, "net_income": 23314000, "net_income_continuing_ops": 23314000, "net_income_to_common": 23314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28415000, "short_term_investments": 7332000, "net_receivables": 28309000, "inventory": null, "other_current_assets": null, "total_current_assets": 87745000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 959214000, "total_assets": 1046959000, "short_term_debt": 27321000, "accounts_payable": 39284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161499000, "long_term_debt": 162633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423168000, "total_liabilities": 584667000, "total_debt": 189954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 266211000, "total_equity": 462292000, "shares_outstanding": 32031000, "operating_cash_flow": 30497000, "stock_based_compensation": 2225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17757000, "dividends_paid": 2196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17480000, "free_cash_flow": 48984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31782000", "ebitda": "49056000", "netIncome": "23314000", "grossProfit": "101370000", "depreciation": "None", "totalRevenue": "232668000", "costOfRevenue": "131298000", "interestIncome": "2262000", "incomeBeforeTax": "28720000", "interestExpense": "3062000", "operatingIncome": "32782000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5406000", "reportedCurrency": "USD", "netInterestIncome": "-3062000", "nonInterestIncome": "None", "operatingExpenses": "68588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17274000", "sellingGeneralAndAdministrative": "29833000", "netIncomeFromContinuingOperations": "23314000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1046959000", "longTermDebt": "162633000", "shortTermDebt": "27321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "266211000", "totalLiabilities": "584667000", "otherCurrentAssets": "31021000", "totalCurrentAssets": "87745000", "currentLongTermDebt": "10460000", "longTermInvestments": "5392000", "shortTermInvestments": "7332000", "currentNetReceivables": "28309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959214000", "currentAccountsPayable": "39284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "855397000", "shortLongTermDebtTotal": "368327000", "totalShareholderEquity": "462292000", "capitalLeaseObligations": "195234000", "otherCurrentLiabilities": "94047000", "totalCurrentLiabilities": "161499000", "otherNonCurrentLiabilities": "47443000", "totalNonCurrentLiabilities": "423168000", "cashAndShortTermInvestments": "28415000", "commonStockSharesOutstanding": "32031000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23314000", "profitLoss": "None", "dividendPayout": "2196000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30497000", "capitalExpenditures": "18487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17480000", "cashflowFromInvestment": "-17757000", "stockBasedCompensation": "2225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 176032000, "cost_of_revenue": 107610000, "gross_profit": 68422000, "ebit": -11938000, "ebitda": 4761000, "pretax_income": -14502000, "tax_provision": 5719000, "net_income": -20221000, "net_income_to_common": -20221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32810000, "total_current_assets": 90713000, "total_assets": 1052098000, "short_term_debt": 27404000, "long_term_debt": 164862000, "total_debt": 192266000, "total_liabilities": 602672000, "total_equity": 449426000, "shares_outstanding": 32161000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": 35975000, "capital_expenditure": 19843000, "free_cash_flow": 55818000, "dividends_paid": 2210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294396, "ticker_id": 2592, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11938000", "ebitda": "4761000", "netIncome": "-20221000", "grossProfit": "68422000", "depreciation": "None", "totalRevenue": "176032000", "costOfRevenue": "107610000", "interestIncome": "None", "incomeBeforeTax": "-14502000", "interestExpense": "2564000", "operatingIncome": "2237000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5719000", "reportedCurrency": "USD", "netInterestIncome": "-2564000", "nonInterestIncome": "None", "operatingExpenses": "66185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16699000", "sellingGeneralAndAdministrative": "29126000", "netIncomeFromContinuingOperations": "-20221000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1052098000", "longTermDebt": "164862000", "shortTermDebt": "27404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "245093000", "totalLiabilities": "602672000", "otherCurrentAssets": "29857000", "totalCurrentAssets": "90713000", "currentLongTermDebt": "10815000", "longTermInvestments": "5401000", "shortTermInvestments": "6835000", "currentNetReceivables": "28046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961385000", "currentAccountsPayable": "47804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374482000", "totalShareholderEquity": "449426000", "capitalLeaseObligations": "198805000", "otherCurrentLiabilities": "85325000", "totalCurrentLiabilities": "179168000", "otherNonCurrentLiabilities": "46276000", "totalNonCurrentLiabilities": "423504000", "cashAndShortTermInvestments": "32810000", "commonStockSharesOutstanding": "32161000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20221000", "profitLoss": "None", "dividendPayout": "2210000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35975000", "capitalExpenditures": "19843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1139000", "cashflowFromInvestment": "-19882000", "stockBasedCompensation": "2418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176032000, "cost_of_revenue": 107610000, "gross_profit": 68422000, "research_and_development": null, "selling_general_admin": 29126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11938000, "depreciation_amortisation": 16699000, "ebitda": 4761000, "interest_expense": 2564000, "interest_income": null, "other_non_operating": null, "pretax_income": -14502000, "tax_provision": 5719000, "effective_tax_rate": null, "net_income": -20221000, "net_income_continuing_ops": -20221000, "net_income_to_common": -20221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32810000, "short_term_investments": 6835000, "net_receivables": 28046000, "inventory": null, "other_current_assets": null, "total_current_assets": 90713000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 961385000, "total_assets": 1052098000, "short_term_debt": 27404000, "accounts_payable": 47804000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179168000, "long_term_debt": 164862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423504000, "total_liabilities": 602672000, "total_debt": 192266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 245093000, "total_equity": 449426000, "shares_outstanding": 32161000, "operating_cash_flow": 35975000, "stock_based_compensation": 2418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19882000, "dividends_paid": 2210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1139000, "free_cash_flow": 55818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11938000", "ebitda": "4761000", "netIncome": "-20221000", "grossProfit": "68422000", "depreciation": "None", "totalRevenue": "176032000", "costOfRevenue": "107610000", "interestIncome": "None", "incomeBeforeTax": "-14502000", "interestExpense": "2564000", "operatingIncome": "2237000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5719000", "reportedCurrency": "USD", "netInterestIncome": "-2564000", "nonInterestIncome": "None", "operatingExpenses": "66185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16699000", "sellingGeneralAndAdministrative": "29126000", "netIncomeFromContinuingOperations": "-20221000" }, "balance": { "goodwill": "74996000", "inventory": "None", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1052098000", "longTermDebt": "164862000", "shortTermDebt": "27404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "245093000", "totalLiabilities": "602672000", "otherCurrentAssets": "29857000", "totalCurrentAssets": "90713000", "currentLongTermDebt": "10815000", "longTermInvestments": "5401000", "shortTermInvestments": "6835000", "currentNetReceivables": "28046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961385000", "currentAccountsPayable": "47804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374482000", "totalShareholderEquity": "449426000", "capitalLeaseObligations": "198805000", "otherCurrentLiabilities": "85325000", "totalCurrentLiabilities": "179168000", "otherNonCurrentLiabilities": "46276000", "totalNonCurrentLiabilities": "423504000", "cashAndShortTermInvestments": "32810000", "commonStockSharesOutstanding": "32161000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20221000", "profitLoss": "None", "dividendPayout": "2210000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35975000", "capitalExpenditures": "19843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1139000", "cashflowFromInvestment": "-19882000", "stockBasedCompensation": "2418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 138547000, "cost_of_revenue": 92323000, "gross_profit": 46224000, "ebit": -16701000, "ebitda": -686000, "pretax_income": -19235000, "tax_provision": -7369000, "net_income": -11866000, "net_income_to_common": -11866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17258000, "total_current_assets": 61547000, "total_assets": 1018135000, "short_term_debt": 26936000, "long_term_debt": 159506000, "total_debt": 186442000, "total_liabilities": 558817000, "total_equity": 459318000, "shares_outstanding": 31696000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": -15098000, "capital_expenditure": 15440000, "free_cash_flow": 342000, "dividends_paid": 2209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294397, "ticker_id": 2592, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16701000", "ebitda": "-686000", "netIncome": "-11866000", "grossProfit": "46224000", "depreciation": "None", "totalRevenue": "138547000", "costOfRevenue": "92323000", "interestIncome": "None", "incomeBeforeTax": "-19235000", "interestExpense": "2534000", "operatingIncome": "-16665000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7369000", "reportedCurrency": "USD", "netInterestIncome": "-2534000", "nonInterestIncome": "None", "operatingExpenses": "62889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16015000", "sellingGeneralAndAdministrative": "27749000", "netIncomeFromContinuingOperations": "-11866000" }, "balance": { "goodwill": "74996000", "inventory": "-6821000", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1018135000", "longTermDebt": "159506000", "shortTermDebt": "26936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "267524000", "totalLiabilities": "558817000", "otherCurrentAssets": "30864000", "totalCurrentAssets": "61547000", "currentLongTermDebt": "10273000", "longTermInvestments": "5451000", "shortTermInvestments": "6821000", "currentNetReceivables": "13425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "956588000", "currentAccountsPayable": "29574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "371556000", "totalShareholderEquity": "459318000", "capitalLeaseObligations": "201777000", "otherCurrentLiabilities": "69603000", "totalCurrentLiabilities": "141898000", "otherNonCurrentLiabilities": "46988000", "totalNonCurrentLiabilities": "416919000", "cashAndShortTermInvestments": "17258000", "commonStockSharesOutstanding": "31696000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11866000", "profitLoss": "None", "dividendPayout": "2209000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15098000", "capitalExpenditures": "15440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3429000", "cashflowFromInvestment": "-20758000", "stockBasedCompensation": "2514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138547000, "cost_of_revenue": 92323000, "gross_profit": 46224000, "research_and_development": null, "selling_general_admin": 27749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16701000, "depreciation_amortisation": 16015000, "ebitda": -686000, "interest_expense": 2534000, "interest_income": null, "other_non_operating": null, "pretax_income": -19235000, "tax_provision": -7369000, "effective_tax_rate": null, "net_income": -11866000, "net_income_continuing_ops": -11866000, "net_income_to_common": -11866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17258000, "short_term_investments": 6821000, "net_receivables": 13425000, "inventory": -6821000, "other_current_assets": null, "total_current_assets": 61547000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 956588000, "total_assets": 1018135000, "short_term_debt": 26936000, "accounts_payable": 29574000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141898000, "long_term_debt": 159506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 416919000, "total_liabilities": 558817000, "total_debt": 186442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 267524000, "total_equity": 459318000, "shares_outstanding": 31696000, "operating_cash_flow": -15098000, "stock_based_compensation": 2514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20758000, "dividends_paid": 2209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3429000, "free_cash_flow": 342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16701000", "ebitda": "-686000", "netIncome": "-11866000", "grossProfit": "46224000", "depreciation": "None", "totalRevenue": "138547000", "costOfRevenue": "92323000", "interestIncome": "None", "incomeBeforeTax": "-19235000", "interestExpense": "2534000", "operatingIncome": "-16665000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7369000", "reportedCurrency": "USD", "netInterestIncome": "-2534000", "nonInterestIncome": "None", "operatingExpenses": "62889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16015000", "sellingGeneralAndAdministrative": "27749000", "netIncomeFromContinuingOperations": "-11866000" }, "balance": { "goodwill": "74996000", "inventory": "-6821000", "commonStock": "32222000", "currentDebt": "None", "investments": "None", "totalAssets": "1018135000", "longTermDebt": "159506000", "shortTermDebt": "26936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "267524000", "totalLiabilities": "558817000", "otherCurrentAssets": "30864000", "totalCurrentAssets": "61547000", "currentLongTermDebt": "10273000", "longTermInvestments": "5451000", "shortTermInvestments": "6821000", "currentNetReceivables": "13425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "956588000", "currentAccountsPayable": "29574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "371556000", "totalShareholderEquity": "459318000", "capitalLeaseObligations": "201777000", "otherCurrentLiabilities": "69603000", "totalCurrentLiabilities": "141898000", "otherNonCurrentLiabilities": "46988000", "totalNonCurrentLiabilities": "416919000", "cashAndShortTermInvestments": "17258000", "commonStockSharesOutstanding": "31696000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11866000", "profitLoss": "None", "dividendPayout": "2209000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15098000", "capitalExpenditures": "15440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3429000", "cashflowFromInvestment": "-20758000", "stockBasedCompensation": "2514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 161526000, "cost_of_revenue": 91313000, "gross_profit": 70213000, "ebit": 2034000, "ebitda": 18307000, "pretax_income": -1717000, "tax_provision": -277000, "net_income": -1440000, "net_income_to_common": -1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55589000, "total_current_assets": 109992000, "total_assets": 1065103000, "short_term_debt": 28172000, "long_term_debt": 159548000, "total_debt": 187720000, "total_liabilities": 593931000, "total_equity": 471172000, "shares_outstanding": 31696000, "goodwill_and_intangibles": 81900000 }, "cash_flow": { "operating_cash_flow": 33987000, "capital_expenditure": 12938000, "free_cash_flow": 46925000, "dividends_paid": 2176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294398, "ticker_id": 2592, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2034000", "ebitda": "18307000", "netIncome": "-1440000", "grossProfit": "70213000", "depreciation": "None", "totalRevenue": "161526000", "costOfRevenue": "91313000", "interestIncome": "None", "incomeBeforeTax": "-1717000", "interestExpense": "3751000", "operatingIncome": "1171000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-277000", "reportedCurrency": "USD", "netInterestIncome": "-3751000", "nonInterestIncome": "None", "operatingExpenses": "69042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16273000", "sellingGeneralAndAdministrative": "25869000", "netIncomeFromContinuingOperations": "-1440000" }, "balance": { "goodwill": "74996000", "inventory": "5914000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1065103000", "longTermDebt": "159548000", "shortTermDebt": "28172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6904000", "reportedCurrency": "USD", "retainedEarnings": "281599000", "totalLiabilities": "593931000", "otherCurrentAssets": "23422000", "totalCurrentAssets": "109992000", "currentLongTermDebt": "10303000", "longTermInvestments": "1718000", "shortTermInvestments": "5364000", "currentNetReceivables": "19703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955111000", "currentAccountsPayable": "37384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379055000", "totalShareholderEquity": "471172000", "capitalLeaseObligations": "209204000", "otherCurrentLiabilities": "80283000", "totalCurrentLiabilities": "164424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "429507000", "cashAndShortTermInvestments": "55589000", "commonStockSharesOutstanding": "31696000", "intangibleAssetsExcludingGoodwill": "6904000", "cashAndCashEquivalentsAtCarryingValue": "55589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1440000", "profitLoss": "None", "dividendPayout": "2176000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7337000", "operatingCashflow": "33987000", "capitalExpenditures": "12938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4364000", "cashflowFromInvestment": "-9867000", "stockBasedCompensation": "1394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161526000, "cost_of_revenue": 91313000, "gross_profit": 70213000, "research_and_development": null, "selling_general_admin": 25869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2034000, "depreciation_amortisation": 16273000, "ebitda": 18307000, "interest_expense": 3751000, "interest_income": null, "other_non_operating": null, "pretax_income": -1717000, "tax_provision": -277000, "effective_tax_rate": null, "net_income": -1440000, "net_income_continuing_ops": -1440000, "net_income_to_common": -1440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55589000, "short_term_investments": 5364000, "net_receivables": 19703000, "inventory": 5914000, "other_current_assets": null, "total_current_assets": 109992000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": 6904000, "goodwill_and_intangibles": 81900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 955111000, "total_assets": 1065103000, "short_term_debt": 28172000, "accounts_payable": 37384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164424000, "long_term_debt": 159548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429507000, "total_liabilities": 593931000, "total_debt": 187720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281599000, "total_equity": 471172000, "shares_outstanding": 31696000, "operating_cash_flow": 33987000, "stock_based_compensation": 1394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9867000, "dividends_paid": 2176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4364000, "free_cash_flow": 46925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2034000", "ebitda": "18307000", "netIncome": "-1440000", "grossProfit": "70213000", "depreciation": "None", "totalRevenue": "161526000", "costOfRevenue": "91313000", "interestIncome": "None", "incomeBeforeTax": "-1717000", "interestExpense": "3751000", "operatingIncome": "1171000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-277000", "reportedCurrency": "USD", "netInterestIncome": "-3751000", "nonInterestIncome": "None", "operatingExpenses": "69042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16273000", "sellingGeneralAndAdministrative": "25869000", "netIncomeFromContinuingOperations": "-1440000" }, "balance": { "goodwill": "74996000", "inventory": "5914000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1065103000", "longTermDebt": "159548000", "shortTermDebt": "28172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6904000", "reportedCurrency": "USD", "retainedEarnings": "281599000", "totalLiabilities": "593931000", "otherCurrentAssets": "23422000", "totalCurrentAssets": "109992000", "currentLongTermDebt": "10303000", "longTermInvestments": "1718000", "shortTermInvestments": "5364000", "currentNetReceivables": "19703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955111000", "currentAccountsPayable": "37384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379055000", "totalShareholderEquity": "471172000", "capitalLeaseObligations": "209204000", "otherCurrentLiabilities": "80283000", "totalCurrentLiabilities": "164424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "429507000", "cashAndShortTermInvestments": "55589000", "commonStockSharesOutstanding": "31696000", "intangibleAssetsExcludingGoodwill": "6904000", "cashAndCashEquivalentsAtCarryingValue": "55589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1440000", "profitLoss": "None", "dividendPayout": "2176000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7337000", "operatingCashflow": "33987000", "capitalExpenditures": "12938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4364000", "cashflowFromInvestment": "-9867000", "stockBasedCompensation": "1394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 208766000, "cost_of_revenue": 110340000, "gross_profit": 98426000, "ebit": 20976000, "ebitda": 40134000, "pretax_income": 18107000, "tax_provision": 5873000, "net_income": 12234000, "net_income_to_common": 12234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36036000, "total_current_assets": 86132000, "total_assets": 1053933000, "short_term_debt": 28026000, "long_term_debt": 159681000, "total_debt": 187707000, "total_liabilities": 581035000, "total_equity": 472898000, "shares_outstanding": 40974000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": 21316000, "capital_expenditure": 9940000, "free_cash_flow": 31256000, "dividends_paid": 2176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294400, "ticker_id": 2592, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20976000", "ebitda": "40134000", "netIncome": "12234000", "grossProfit": "98426000", "depreciation": "None", "totalRevenue": "208766000", "costOfRevenue": "110340000", "interestIncome": "2349000", "incomeBeforeTax": "18107000", "interestExpense": "2869000", "operatingIncome": "20933000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5873000", "reportedCurrency": "USD", "netInterestIncome": "-2869000", "nonInterestIncome": "None", "operatingExpenses": "77493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19158000", "sellingGeneralAndAdministrative": "26446000", "netIncomeFromContinuingOperations": "12234000" }, "balance": { "goodwill": "74996000", "inventory": "5877000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1053933000", "longTermDebt": "159681000", "shortTermDebt": "28026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "285215000", "totalLiabilities": "581035000", "otherCurrentAssets": "28670000", "totalCurrentAssets": "86132000", "currentLongTermDebt": "10411000", "longTermInvestments": "1740000", "shortTermInvestments": "4964000", "currentNetReceivables": "21426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "967801000", "currentAccountsPayable": "29360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "871058000", "shortLongTermDebtTotal": "383887000", "totalShareholderEquity": "472898000", "capitalLeaseObligations": "213795000", "otherCurrentLiabilities": "70346000", "totalCurrentLiabilities": "146741000", "otherNonCurrentLiabilities": "45340000", "totalNonCurrentLiabilities": "434294000", "cashAndShortTermInvestments": "36036000", "commonStockSharesOutstanding": "40974000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12234000", "profitLoss": "None", "dividendPayout": "2176000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10324000", "operatingCashflow": "21316000", "capitalExpenditures": "9940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19848000", "cashflowFromInvestment": "-10240000", "stockBasedCompensation": "1313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208766000, "cost_of_revenue": 110340000, "gross_profit": 98426000, "research_and_development": null, "selling_general_admin": 26446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20976000, "depreciation_amortisation": 19158000, "ebitda": 40134000, "interest_expense": 2869000, "interest_income": null, "other_non_operating": null, "pretax_income": 18107000, "tax_provision": 5873000, "effective_tax_rate": null, "net_income": 12234000, "net_income_continuing_ops": 12234000, "net_income_to_common": 12234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36036000, "short_term_investments": 4964000, "net_receivables": 21426000, "inventory": 5877000, "other_current_assets": null, "total_current_assets": 86132000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 967801000, "total_assets": 1053933000, "short_term_debt": 28026000, "accounts_payable": 29360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146741000, "long_term_debt": 159681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434294000, "total_liabilities": 581035000, "total_debt": 187707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 285215000, "total_equity": 472898000, "shares_outstanding": 40974000, "operating_cash_flow": 21316000, "stock_based_compensation": 1313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10240000, "dividends_paid": 2176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19848000, "free_cash_flow": 31256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20976000", "ebitda": "40134000", "netIncome": "12234000", "grossProfit": "98426000", "depreciation": "None", "totalRevenue": "208766000", "costOfRevenue": "110340000", "interestIncome": "2349000", "incomeBeforeTax": "18107000", "interestExpense": "2869000", "operatingIncome": "20933000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5873000", "reportedCurrency": "USD", "netInterestIncome": "-2869000", "nonInterestIncome": "None", "operatingExpenses": "77493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19158000", "sellingGeneralAndAdministrative": "26446000", "netIncomeFromContinuingOperations": "12234000" }, "balance": { "goodwill": "74996000", "inventory": "5877000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1053933000", "longTermDebt": "159681000", "shortTermDebt": "28026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "285215000", "totalLiabilities": "581035000", "otherCurrentAssets": "28670000", "totalCurrentAssets": "86132000", "currentLongTermDebt": "10411000", "longTermInvestments": "1740000", "shortTermInvestments": "4964000", "currentNetReceivables": "21426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "967801000", "currentAccountsPayable": "29360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "871058000", "shortLongTermDebtTotal": "383887000", "totalShareholderEquity": "472898000", "capitalLeaseObligations": "213795000", "otherCurrentLiabilities": "70346000", "totalCurrentLiabilities": "146741000", "otherNonCurrentLiabilities": "45340000", "totalNonCurrentLiabilities": "434294000", "cashAndShortTermInvestments": "36036000", "commonStockSharesOutstanding": "40974000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12234000", "profitLoss": "None", "dividendPayout": "2176000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10324000", "operatingCashflow": "21316000", "capitalExpenditures": "9940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19848000", "cashflowFromInvestment": "-10240000", "stockBasedCompensation": "1313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "income_statement": { "revenue": 207007000, "cost_of_revenue": 114317000, "gross_profit": 92690000, "ebit": 20661000, "ebitda": 36655000, "pretax_income": 17568000, "tax_provision": 4102000, "net_income": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44580000, "total_current_assets": 91582000, "total_assets": 1067950000, "short_term_debt": 27525000, "long_term_debt": 169784000, "total_debt": 197309000, "total_liabilities": 606508000, "total_equity": 461442000, "shares_outstanding": 40935000, "goodwill_and_intangibles": 74996000 }, "cash_flow": { "operating_cash_flow": 55060000, "capital_expenditure": 6975000, "free_cash_flow": 62035000, "dividends_paid": 1549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294401, "ticker_id": 2592, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:09.585511+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20661000", "ebitda": "36655000", "netIncome": "13466000", "grossProfit": "92690000", "depreciation": "None", "totalRevenue": "207007000", "costOfRevenue": "114317000", "interestIncome": "2765000", "incomeBeforeTax": "17568000", "interestExpense": "3093000", "operatingIncome": "20810000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4102000", "reportedCurrency": "USD", "netInterestIncome": "-3093000", "nonInterestIncome": "None", "operatingExpenses": "71880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-149000", "costofGoodsAndServicesSold": "114317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15994000", "sellingGeneralAndAdministrative": "26060000", "netIncomeFromContinuingOperations": "13466000" }, "balance": { "goodwill": "74996000", "inventory": "4832000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1067950000", "longTermDebt": "169784000", "shortTermDebt": "27525000", "treasuryStock": "-1919000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "275157000", "totalLiabilities": "606508000", "otherCurrentAssets": "26411000", "totalCurrentAssets": "91582000", "currentLongTermDebt": "10391000", "longTermInvestments": "1865000", "shortTermInvestments": "4894000", "currentNetReceivables": "20591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "976368000", "currentAccountsPayable": "40636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1433228000", "shortLongTermDebtTotal": "398234000", "totalShareholderEquity": "461442000", "capitalLeaseObligations": "218059000", "otherCurrentLiabilities": "75762000", "totalCurrentLiabilities": "163902000", "otherNonCurrentLiabilities": "44605000", "totalNonCurrentLiabilities": "442606000", "cashAndShortTermInvestments": "44580000", "commonStockSharesOutstanding": "40935000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13466000", "profitLoss": "None", "dividendPayout": "1549000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2987000", "operatingCashflow": "55060000", "capitalExpenditures": "6975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11911000", "cashflowFromInvestment": "-7111000", "stockBasedCompensation": "1515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207007000, "cost_of_revenue": 114317000, "gross_profit": 92690000, "research_and_development": null, "selling_general_admin": 26060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20661000, "depreciation_amortisation": 15994000, "ebitda": 36655000, "interest_expense": 3093000, "interest_income": null, "other_non_operating": null, "pretax_income": 17568000, "tax_provision": 4102000, "effective_tax_rate": null, "net_income": 13466000, "net_income_continuing_ops": 13466000, "net_income_to_common": 13466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44580000, "short_term_investments": 4894000, "net_receivables": 20591000, "inventory": 4832000, "other_current_assets": null, "total_current_assets": 91582000, "net_ppe": null, "goodwill": 74996000, "intangible_assets": null, "goodwill_and_intangibles": 74996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 976368000, "total_assets": 1067950000, "short_term_debt": 27525000, "accounts_payable": 40636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163902000, "long_term_debt": 169784000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442606000, "total_liabilities": 606508000, "total_debt": 197309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 275157000, "total_equity": 461442000, "shares_outstanding": 40935000, "operating_cash_flow": 55060000, "stock_based_compensation": 1515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7111000, "dividends_paid": 1549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11911000, "free_cash_flow": 62035000, "net_change_in_cash": 36038000 }, "raw_data": { "income": { "ebit": "20661000", "ebitda": "36655000", "netIncome": "13466000", "grossProfit": "92690000", "depreciation": "None", "totalRevenue": "207007000", "costOfRevenue": "114317000", "interestIncome": "2765000", "incomeBeforeTax": "17568000", "interestExpense": "3093000", "operatingIncome": "20810000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4102000", "reportedCurrency": "USD", "netInterestIncome": "-3093000", "nonInterestIncome": "None", "operatingExpenses": "71880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-149000", "costofGoodsAndServicesSold": "114317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15994000", "sellingGeneralAndAdministrative": "26060000", "netIncomeFromContinuingOperations": "13466000" }, "balance": { "goodwill": "74996000", "inventory": "4832000", "commonStock": "31770000", "currentDebt": "None", "investments": "None", "totalAssets": "1067950000", "longTermDebt": "169784000", "shortTermDebt": "27525000", "treasuryStock": "-1919000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "275157000", "totalLiabilities": "606508000", "otherCurrentAssets": "26411000", "totalCurrentAssets": "91582000", "currentLongTermDebt": "10391000", "longTermInvestments": "1865000", "shortTermInvestments": "4894000", "currentNetReceivables": "20591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "976368000", "currentAccountsPayable": "40636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1433228000", "shortLongTermDebtTotal": "398234000", "totalShareholderEquity": "461442000", "capitalLeaseObligations": "218059000", "otherCurrentLiabilities": "75762000", "totalCurrentLiabilities": "163902000", "otherNonCurrentLiabilities": "44605000", "totalNonCurrentLiabilities": "442606000", "cashAndShortTermInvestments": "44580000", "commonStockSharesOutstanding": "40935000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13466000", "profitLoss": "None", "dividendPayout": "1549000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2987000", "operatingCashflow": "55060000", "capitalExpenditures": "6975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11911000", "cashflowFromInvestment": "-7111000", "stockBasedCompensation": "1515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }