{ "ticker": { "uuid": "ba749cfc-9bfb-462f-b3ca-59630c5e3916", "symbol": "RSVR", "name": "Reservoir Media Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ba749cfc-9bfb-462f-b3ca-59630c5e3916/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba749cfc-9bfb-462f-b3ca-59630c5e3916/" }, "ticker_metadata": { "id": 8080, "uuid": "ba749cfc-9bfb-462f-b3ca-59630c5e3916", "symbol": "RSVR", "name": "Reservoir Media Inc", "asset_type": "equity", "market_cap": 665842000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Reservoir Media Inc. (RSVR) is a leading independent music rights management firm specializing in the acquisition, development, and monetization of a diverse array of musical intellectual property. With a robust catalog that includes both established and emerging talent across various genres, Reservoir leverages advanced technologies and an extensive industry network to maximize revenue for its clients. The company prioritizes equitable compensation for artists through a combination of traditional music publishing and cutting-edge digital platforms, solidifying its role as a key player in the dynamic global music landscape. Reservoir's strategic focus on creativity and flexibility not only fuels its growth but also enhances its competitive positioning in a rapidly evolving market.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ba749cfc-9bfb-462f-b3ca-59630c5e3916", "symbol": "RSVR", "name": "Reservoir Media Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ba749cfc-9bfb-462f-b3ca-59630c5e3916/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba749cfc-9bfb-462f-b3ca-59630c5e3916/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.14, "quality": 0.79, "momentum": 0.81, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 10.32, "market_cap": 686847600, "pe_ratio": 82.6862, "earnings_yield": 0.0121, "ebitda_to_ev": 0.0619, "shareholder_yield": 0, "roe": 0.022, "piotroski_f_score": 6, "momentum_12_1": 0.3959, "volatility_252d": 0.2782 }, "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": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:15.744022+00:00", "batch_id": "" }, "size": { "price_close": 10.32, "market_cap": 686847600, "market_cap_usd": 686847600, "enterprise_value": 1116625606, "shares_outstanding": 66555000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 82.6862, "pb_ratio": 1.8184, "ptbv_ratio": null, "ps_ratio": 3.9093, "pcf_ratio": 13.394, "pfcf_ratio": 4.5895, "ev_ebitda": 16.1515, "ev_ebit": 29.1238, "ev_sales": 6.3554, "ev_fcf": 7.4612, "earnings_yield": 0.0121, "fcf_yield": 0.134, "price_to_sales": 3.9093, "price_to_book": 1.8184, "price_to_cashflow": 13.394, "ebitda_to_ev": 0.0619, "sales_yield": 0.1573 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6459, "operating_margin": 0.2182, "net_margin": 0.0473, "ebitda_margin": 0.3935, "fcf_margin": 0.8518, "roe": 0.022, "roa": 0.0087, "roic": 0.033, "roc_greenblatt": null, "asset_turnover": 0.185, "cash_conversion": 18.0165, "accruals_ratio": -0.0453, "sbc_to_revenue": 0.0243, "piotroski_f_score": 6, "altman_z_score": 1.1203, "earnings_stability_5y": 1.0684, "revenue_stability_5y": 0.3375, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1195, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.512, "net_debt_to_ebitda": 6.2166, "debt_to_assets": 0.4799, "interest_coverage": 1.4486, "current_ratio": 1.4119, "quick_ratio": 1.3377, "net_debt": 429778006, "local_beta": -0.0003, "volatility_252d": 0.2782, "volatility_60d": 0.6092, "max_drawdown_12m": -0.0993, "risk_adjusted_momentum": 1.4228 }, "growth": { "revenue_growth_1y": 0.1071, "revenue_growth_3y_cagr": 0.1283, "revenue_growth_5y_cagr": 0.1696, "eps_growth_1y": 0.0718, "eps_growth_3y_cagr": 0.4842, "eps_growth_5y_cagr": -0.0214, "fcf_growth_1y": 0.0551, "book_value_growth_1y": 0.0296, "revenue_growth": 0.1071, "earnings_growth": 0.0718 }, "momentum": { "price_return_1m": 0.0128, "price_return_3m": 0.032, "price_return_6m": 0.389, "price_return_9m": 0.3014, "price_return_12m": 0.4137, "price_return_12m_ex1m": 0.3959, "momentum_6m": 0.389, "momentum_12m": 0.4137, "momentum_12_1": 0.3959, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4294, "relative_strength": 0.2558 }, "raw_ttm": { "revenue_ttm": 175696612, "gross_profit_ttm": 113486381, "ebit_ttm": 38340722, "ebitda_ttm": 69134459, "net_income_ttm": 8306679, "eps_diluted_ttm": 0.1248, "operating_cash_flow_ttm": 51280249, "capital_expenditure_ttm": 98377158, "fcf_ttm": 149657407, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26467628, "cash_and_equivalents": 25927462, "total_current_assets": 92538262, "total_current_liabilities": 65541453, "net_ppe": null, "total_assets": 949677081, "total_debt": 455705468, "total_equity": 377719212, "net_working_capital": 1069347, "book_value_per_share": 5.6753, "retained_earnings": 31450234, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -411021609, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 46, "rank_ptbv": 50, "rank_ps": 72, "rank_pcf": 59, "rank_ev_ebitda": 67, "rank_ev_ebit": 82, "rank_earnings_yield": 92, "rank_fcf_yield": 29, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 67, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 31, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 30 }, "composites": { "value_composite": 86, "quality_composite": 21, "momentum_composite": 19, "growth_composite": 77, "yield_composite": 85, "svqf_composite": 96, "vc1_composite": 85, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.3326, "os_score": 0.47, "value_percentile": 0.14, "quality_percentile": 0.79, "momentum_percentile": 0.81, "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": 86, "small_cap_core_rank": 89, "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": 2564, "ticker_id": 8080, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:15.744022+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.32, "market_cap": 686847600, "market_cap_usd": 686847600, "enterprise_value": 1116625606, "shares_outstanding": 66555000, "fx_rate_to_usd": null, "pe_ratio": 82.68618542, "pb_ratio": 1.8184079, "ptbv_ratio": null, "ps_ratio": 3.90928198, "pcf_ratio": 13.39399893, "pfcf_ratio": 4.58946613, "ev_ebitda": 16.15150566, "ev_ebit": 29.1237501, "ev_sales": 6.35541911, "ev_fcf": 7.46121177, "earnings_yield": 0.01209392, "fcf_yield": 0.13402649, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64592242, "operating_margin": 0.21822118, "net_margin": 0.04727854, "ebitda_margin": 0.39348772, "fcf_margin": 0.8517945, "roe": 0.02199168, "roa": 0.00874685, "roic": 0.03295159, "roc_greenblatt": null, "asset_turnover": 0.18500669, "cash_conversion": 18.01651502, "accruals_ratio": -0.04525072, "sbc_to_revenue": 0.02431301, "debt_to_equity": 1.51200365, "net_debt_to_ebitda": 6.21655267, "debt_to_assets": 0.47985308, "interest_coverage": 1.44858927, "current_ratio": 1.41190434, "quick_ratio": 1.33766812, "net_debt": 429778006, "revenue_growth_1y": 0.10705899, "revenue_growth_3y_cagr": 0.12832736, "revenue_growth_5y_cagr": 0.16964073, "eps_growth_1y": 0.07184158, "eps_growth_3y_cagr": 0.4842491, "eps_growth_5y_cagr": -0.02144013, "fcf_growth_1y": 0.05508761, "book_value_growth_1y": 0.02960466, "piotroski_f_score": 6, "altman_z_score": 1.12030053, "earnings_stability_5y": 1.06843, "revenue_stability_5y": 0.337528, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01275761, "price_return_3m": 0.032, "price_return_6m": 0.38896366, "price_return_9m": 0.30138714, "price_return_12m": 0.41369863, "price_return_12m_ex1m": 0.39589041, "distance_from_52w_high": 0, "distance_from_52w_low": 0.42936288, "relative_strength": 0.25575758, "local_beta": -0.0003, "volatility_252d": 0.278249, "volatility_60d": 0.609246, "max_drawdown_12m": -0.09925558, "revenue_ttm": 175696612, "gross_profit_ttm": 113486381, "ebit_ttm": 38340722, "ebitda_ttm": 69134459, "net_income_ttm": 8306679, "eps_diluted_ttm": 0.12480924, "operating_cash_flow_ttm": 51280249, "capital_expenditure_ttm": 98377158, "fcf_ttm": 149657407, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26467628, "cash_and_equivalents": 25927462, "total_current_assets": 92538262, "total_current_liabilities": 65541453, "net_ppe": null, "total_assets": 949677081, "total_debt": 455705468, "total_equity": 377719212, "net_working_capital": 1069347, "book_value_per_share": 5.6752943, "retained_earnings": 31450234, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -411021609, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 92, "rank_pb": 46, "rank_ptbv": 50, "rank_ps": 72, "rank_pcf": 59, "rank_ev_ebitda": 67, "rank_ev_ebit": 82, "rank_earnings_yield": 92, "rank_fcf_yield": 29, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 67, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 31, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 30, "value_composite": 86, "quality_composite": 21, "momentum_composite": 19, "growth_composite": 77, "yield_composite": 85, "svqf_composite": 96, "vc1_composite": 85, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 89, "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": 10.32, "os": 0.47, "value": 0.14, "quality": 0.79, "momentum": 0.81, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 82.6862, "earnings_yield": 0.0121, "shareholder_yield": 0, "roe": 0.022, "momentum_12_1": 0.3959, "complete_fields": { "id": 2564, "ticker_id": 8080, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:15.744022+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.32, "market_cap": 686847600, "market_cap_usd": 686847600, "enterprise_value": 1116625606, "shares_outstanding": 66555000, "fx_rate_to_usd": null, "pe_ratio": 82.68618542, "pb_ratio": 1.8184079, "ptbv_ratio": null, "ps_ratio": 3.90928198, "pcf_ratio": 13.39399893, "pfcf_ratio": 4.58946613, "ev_ebitda": 16.15150566, "ev_ebit": 29.1237501, "ev_sales": 6.35541911, "ev_fcf": 7.46121177, "earnings_yield": 0.01209392, "fcf_yield": 0.13402649, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64592242, "operating_margin": 0.21822118, "net_margin": 0.04727854, "ebitda_margin": 0.39348772, "fcf_margin": 0.8517945, "roe": 0.02199168, "roa": 0.00874685, "roic": 0.03295159, "roc_greenblatt": null, "asset_turnover": 0.18500669, "cash_conversion": 18.01651502, "accruals_ratio": -0.04525072, "sbc_to_revenue": 0.02431301, "debt_to_equity": 1.51200365, "net_debt_to_ebitda": 6.21655267, "debt_to_assets": 0.47985308, "interest_coverage": 1.44858927, "current_ratio": 1.41190434, "quick_ratio": 1.33766812, "net_debt": 429778006, "revenue_growth_1y": 0.10705899, "revenue_growth_3y_cagr": 0.12832736, "revenue_growth_5y_cagr": 0.16964073, "eps_growth_1y": 0.07184158, "eps_growth_3y_cagr": 0.4842491, "eps_growth_5y_cagr": -0.02144013, "fcf_growth_1y": 0.05508761, "book_value_growth_1y": 0.02960466, "piotroski_f_score": 6, "altman_z_score": 1.12030053, "earnings_stability_5y": 1.06843, "revenue_stability_5y": 0.337528, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01275761, "price_return_3m": 0.032, "price_return_6m": 0.38896366, "price_return_9m": 0.30138714, "price_return_12m": 0.41369863, "price_return_12m_ex1m": 0.39589041, "distance_from_52w_high": 0, "distance_from_52w_low": 0.42936288, "relative_strength": 0.25575758, "local_beta": -0.0003, "volatility_252d": 0.278249, "volatility_60d": 0.609246, "max_drawdown_12m": -0.09925558, "revenue_ttm": 175696612, "gross_profit_ttm": 113486381, "ebit_ttm": 38340722, "ebitda_ttm": 69134459, "net_income_ttm": 8306679, "eps_diluted_ttm": 0.12480924, "operating_cash_flow_ttm": 51280249, "capital_expenditure_ttm": 98377158, "fcf_ttm": 149657407, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26467628, "cash_and_equivalents": 25927462, "total_current_assets": 92538262, "total_current_liabilities": 65541453, "net_ppe": null, "total_assets": 949677081, "total_debt": 455705468, "total_equity": 377719212, "net_working_capital": 1069347, "book_value_per_share": 5.6752943, "retained_earnings": 31450234, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -411021609, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 92, "rank_pb": 46, "rank_ptbv": 50, "rank_ps": 72, "rank_pcf": 59, "rank_ev_ebitda": 67, "rank_ev_ebit": 82, "rank_earnings_yield": 92, "rank_fcf_yield": 29, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 67, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 28, "rank_fcf_margin": 6, "rank_piotroski": 31, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 79, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 30, "value_composite": 86, "quality_composite": 21, "momentum_composite": 19, "growth_composite": 77, "yield_composite": 85, "svqf_composite": 96, "vc1_composite": 85, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 89, "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": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 175664491, "cost_of_revenue": 61991231, "gross_profit": 113673260, "ebit": 37606183, "ebitda": 68389194, "pretax_income": 11154542, "tax_provision": 3328027, "net_income": 8302664, "net_income_to_common": 8302664, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25927462, "total_current_assets": 92538262, "total_assets": 949677081, "short_term_debt": null, "long_term_debt": 455705468, "total_debt": 455705468, "total_liabilities": 571112829, "total_equity": 377719212, "shares_outstanding": 66307000, "goodwill_and_intangibles": 788740821 }, "cash_flow": { "operating_cash_flow": 50139990, "capital_expenditure": 482000, "free_cash_flow": 50621990, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162525, "ticker_id": 8080, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37606183", "ebitda": "68389194", "netIncome": "8302664", "grossProfit": "113673260", "depreciation": "None", "totalRevenue": "175664491", "costOfRevenue": "61991231", "interestIncome": "None", "incomeBeforeTax": "11154542", "interestExpense": "26451641", "operatingIncome": "38230815", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3328027", "reportedCurrency": "USD", "netInterestIncome": "-26451641", "nonInterestIncome": "None", "operatingExpenses": "75442445", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61991231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30783011", "sellingGeneralAndAdministrative": "44659434", "netIncomeFromContinuingOperations": "7826515" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6561", "currentDebt": "None", "investments": "None", "totalAssets": "949677081", "longTermDebt": "455705468", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "788740821", "reportedCurrency": "USD", "retainedEarnings": "31450234", "totalLiabilities": "571112829", "otherCurrentAssets": "25778725", "totalCurrentAssets": "92538262", "currentLongTermDebt": "None", "longTermInvestments": "2830766", "shortTermInvestments": "None", "currentNetReceivables": "40832075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857138819", "currentAccountsPayable": "4116221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463150620", "totalShareholderEquity": "377719212", "capitalLeaseObligations": "7445152", "otherCurrentLiabilities": "58404566", "totalCurrentLiabilities": "65541453", "otherNonCurrentLiabilities": "345149", "totalNonCurrentLiabilities": "505571376", "cashAndShortTermInvestments": "25927462", "commonStockSharesOutstanding": "66307000", "intangibleAssetsExcludingGoodwill": "788740821", "cashAndCashEquivalentsAtCarryingValue": "25927462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8302664", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50139990", "capitalExpenditures": "482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64490630", "cashflowFromInvestment": "-104607700", "stockBasedCompensation": "4271714", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30783011", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175664491, "cost_of_revenue": 61991231, "gross_profit": 113673260, "research_and_development": null, "selling_general_admin": 44659434, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37606183, "depreciation_amortisation": 30783011, "ebitda": 68389194, "interest_expense": 26451641, "interest_income": null, "other_non_operating": null, "pretax_income": 11154542, "tax_provision": 3328027, "effective_tax_rate": null, "net_income": 8302664, "net_income_continuing_ops": 7826515, "net_income_to_common": 8302664, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25927462, "short_term_investments": null, "net_receivables": 40832075, "inventory": null, "other_current_assets": null, "total_current_assets": 92538262, "net_ppe": null, "goodwill": null, "intangible_assets": 788740821, "goodwill_and_intangibles": 788740821, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857138819, "total_assets": 949677081, "short_term_debt": null, "accounts_payable": 4116221, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65541453, "long_term_debt": 455705468, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 505571376, "total_liabilities": 571112829, "total_debt": 455705468, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31450234, "total_equity": 377719212, "shares_outstanding": 66307000, "operating_cash_flow": 50139990, "stock_based_compensation": 4271714, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104607700, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64490630, "free_cash_flow": 50621990, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37606183", "ebitda": "68389194", "netIncome": "8302664", "grossProfit": "113673260", "depreciation": "None", "totalRevenue": "175664491", "costOfRevenue": "61991231", "interestIncome": "None", "incomeBeforeTax": "11154542", "interestExpense": "26451641", "operatingIncome": "38230815", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3328027", "reportedCurrency": "USD", "netInterestIncome": "-26451641", "nonInterestIncome": "None", "operatingExpenses": "75442445", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61991231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30783011", "sellingGeneralAndAdministrative": "44659434", "netIncomeFromContinuingOperations": "7826515" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6561", "currentDebt": "None", "investments": "None", "totalAssets": "949677081", "longTermDebt": "455705468", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "788740821", "reportedCurrency": "USD", "retainedEarnings": "31450234", "totalLiabilities": "571112829", "otherCurrentAssets": "25778725", "totalCurrentAssets": "92538262", "currentLongTermDebt": "None", "longTermInvestments": "2830766", "shortTermInvestments": "None", "currentNetReceivables": "40832075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857138819", "currentAccountsPayable": "4116221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463150620", "totalShareholderEquity": "377719212", "capitalLeaseObligations": "7445152", "otherCurrentLiabilities": "58404566", "totalCurrentLiabilities": "65541453", "otherNonCurrentLiabilities": "345149", "totalNonCurrentLiabilities": "505571376", "cashAndShortTermInvestments": "25927462", "commonStockSharesOutstanding": "66307000", "intangibleAssetsExcludingGoodwill": "788740821", "cashAndCashEquivalentsAtCarryingValue": "25927462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8302664", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50139990", "capitalExpenditures": "482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64490630", "cashflowFromInvestment": "-104607700", "stockBasedCompensation": "4271714", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30783011", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 158705736, "cost_of_revenue": 57430005, "gross_profit": 101275731, "ebit": 31755442, "ebitda": 58054675, "pretax_income": 9872121, "tax_provision": 2140724, "net_income": 7749913, "net_income_to_common": 7749913, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21386140, "total_current_assets": 79284295, "total_assets": 865127010, "short_term_debt": 988099, "long_term_debt": 388134754, "total_debt": 389122853, "total_liabilities": 498927228, "total_equity": 364877776, "shares_outstanding": 65949000, "goodwill_and_intangibles": 720075286 }, "cash_flow": { "operating_cash_flow": 45279489, "capital_expenditure": 96564094, "free_cash_flow": 141843583, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162530, "ticker_id": 8080, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31755442", "ebitda": "58054675", "netIncome": "7749913", "grossProfit": "101275731", "depreciation": "None", "totalRevenue": "158705736", "costOfRevenue": "57430005", "interestIncome": "25518890", "incomeBeforeTax": "9872121", "interestExpense": "21883321", "operatingIncome": "35061034", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2140724", "reportedCurrency": "USD", "netInterestIncome": "-21883321", "nonInterestIncome": "None", "operatingExpenses": "66214697", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57430005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26299233", "sellingGeneralAndAdministrative": "39915464", "netIncomeFromContinuingOperations": "7731397" }, "balance": { "goodwill": "402067", "inventory": "4867081", "commonStock": "6524", "currentDebt": "None", "investments": "None", "totalAssets": "865127010", "longTermDebt": "388134754", "shortTermDebt": "988099", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "719673219", "reportedCurrency": "USD", "retainedEarnings": "23147570", "totalLiabilities": "498927228", "otherCurrentAssets": "15182463", "totalCurrentAssets": "79284295", "currentLongTermDebt": "None", "longTermInvestments": "1100000", "shortTermInvestments": "None", "currentNetReceivables": "37848611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785842715", "currentAccountsPayable": "5394755", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6356200", "shortLongTermDebtTotal": "393858684", "totalShareholderEquity": "364877776", "capitalLeaseObligations": "5723930", "otherCurrentLiabilities": "57753693", "totalCurrentLiabilities": "65837252", "otherNonCurrentLiabilities": "593185", "totalNonCurrentLiabilities": "433089976", "cashAndShortTermInvestments": "21386140", "commonStockSharesOutstanding": "65949000", "intangibleAssetsExcludingGoodwill": "719673219", "cashAndCashEquivalentsAtCarryingValue": "21386140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7731397", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45279489", "capitalExpenditures": "96564094", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54518356", "cashflowFromInvestment": "-96719023", "stockBasedCompensation": "4385255", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100920", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26299233", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158705736, "cost_of_revenue": 57430005, "gross_profit": 101275731, "research_and_development": null, "selling_general_admin": 39915464, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31755442, "depreciation_amortisation": 26299233, "ebitda": 58054675, "interest_expense": 21883321, "interest_income": null, "other_non_operating": null, "pretax_income": 9872121, "tax_provision": 2140724, "effective_tax_rate": null, "net_income": 7749913, "net_income_continuing_ops": 7731397, "net_income_to_common": 7749913, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21386140, "short_term_investments": null, "net_receivables": 37848611, "inventory": 4867081, "other_current_assets": null, "total_current_assets": 79284295, "net_ppe": null, "goodwill": 402067, "intangible_assets": 719673219, "goodwill_and_intangibles": 720075286, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 785842715, "total_assets": 865127010, "short_term_debt": 988099, "accounts_payable": 5394755, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65837252, "long_term_debt": 388134754, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433089976, "total_liabilities": 498927228, "total_debt": 389122853, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23147570, "total_equity": 364877776, "shares_outstanding": 65949000, "operating_cash_flow": 45279489, "stock_based_compensation": 4385255, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96564094, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96719023, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54518356, "free_cash_flow": 141843583, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31755442", "ebitda": "58054675", "netIncome": "7749913", "grossProfit": "101275731", "depreciation": "None", "totalRevenue": "158705736", "costOfRevenue": "57430005", "interestIncome": "25518890", "incomeBeforeTax": "9872121", "interestExpense": "21883321", "operatingIncome": "35061034", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2140724", "reportedCurrency": "USD", "netInterestIncome": "-21883321", "nonInterestIncome": "None", "operatingExpenses": "66214697", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57430005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26299233", "sellingGeneralAndAdministrative": "39915464", "netIncomeFromContinuingOperations": "7731397" }, "balance": { "goodwill": "402067", "inventory": "4867081", "commonStock": "6524", "currentDebt": "None", "investments": "None", "totalAssets": "865127010", "longTermDebt": "388134754", "shortTermDebt": "988099", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "719673219", "reportedCurrency": "USD", "retainedEarnings": "23147570", "totalLiabilities": "498927228", "otherCurrentAssets": "15182463", "totalCurrentAssets": "79284295", "currentLongTermDebt": "None", "longTermInvestments": "1100000", "shortTermInvestments": "None", "currentNetReceivables": "37848611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785842715", "currentAccountsPayable": "5394755", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6356200", "shortLongTermDebtTotal": "393858684", "totalShareholderEquity": "364877776", "capitalLeaseObligations": "5723930", "otherCurrentLiabilities": "57753693", "totalCurrentLiabilities": "65837252", "otherNonCurrentLiabilities": "593185", "totalNonCurrentLiabilities": "433089976", "cashAndShortTermInvestments": "21386140", "commonStockSharesOutstanding": "65949000", "intangibleAssetsExcludingGoodwill": "719673219", "cashAndCashEquivalentsAtCarryingValue": "21386140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7731397", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45279489", "capitalExpenditures": "96564094", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54518356", "cashflowFromInvestment": "-96719023", "stockBasedCompensation": "4385255", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100920", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26299233", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 144855690, "cost_of_revenue": 55478286, "gross_profit": 89377404, "ebit": 22259778, "ebitda": 47245466, "pretax_income": 1172065, "tax_provision": 334804, "net_income": 644937, "net_income_to_common": 644937, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18132015, "total_current_assets": 70908320, "total_assets": 783534568, "short_term_debt": 968420, "long_term_debt": 330791607, "total_debt": 331760027, "total_liabilities": 429049587, "total_equity": 352994758, "shares_outstanding": 65255900, "goodwill_and_intangibles": 640624067 }, "cash_flow": { "operating_cash_flow": 36192550, "capital_expenditure": 50353302, "free_cash_flow": 86545852, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162535, "ticker_id": 8080, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22259778", "ebitda": "47245466", "netIncome": "644937", "grossProfit": "89377404", "depreciation": "None", "totalRevenue": "144855690", "costOfRevenue": "55478286", "interestIncome": "22314310", "incomeBeforeTax": "1172065", "interestExpense": "21087713", "operatingIncome": "24575824", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "334804", "reportedCurrency": "USD", "netInterestIncome": "-21087713", "nonInterestIncome": "None", "operatingExpenses": "64801580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55478286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24985688", "sellingGeneralAndAdministrative": "39815892", "netIncomeFromContinuingOperations": "837261" }, "balance": { "goodwill": "402067", "inventory": "6300915", "commonStock": "6483", "currentDebt": "None", "investments": "None", "totalAssets": "783534568", "longTermDebt": "330791607", "shortTermDebt": "968420", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "640222000", "reportedCurrency": "USD", "retainedEarnings": "15397657", "totalLiabilities": "429049587", "otherCurrentAssets": "13248008", "totalCurrentAssets": "70908320", "currentLongTermDebt": "None", "longTermInvestments": "1451924", "shortTermInvestments": "None", "currentNetReceivables": "33227382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712626248", "currentAccountsPayable": "9015939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7539750", "shortLongTermDebtTotal": "337511894", "totalShareholderEquity": "352994758", "capitalLeaseObligations": "6720287", "otherCurrentLiabilities": "49752592", "totalCurrentLiabilities": "60371636", "otherNonCurrentLiabilities": "572705", "totalNonCurrentLiabilities": "368677951", "cashAndShortTermInvestments": "18132015", "commonStockSharesOutstanding": "65255900", "intangibleAssetsExcludingGoodwill": "640222000", "cashAndCashEquivalentsAtCarryingValue": "18132015", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "837261", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-842393", "operatingCashflow": "36192550", "capitalExpenditures": "50353302", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17560004", "cashflowFromInvestment": "-50553302", "stockBasedCompensation": "3386543", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689152", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24985688", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144855690, "cost_of_revenue": 55478286, "gross_profit": 89377404, "research_and_development": null, "selling_general_admin": 39815892, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22259778, "depreciation_amortisation": 24985688, "ebitda": 47245466, "interest_expense": 21087713, "interest_income": null, "other_non_operating": null, "pretax_income": 1172065, "tax_provision": 334804, "effective_tax_rate": null, "net_income": 644937, "net_income_continuing_ops": 837261, "net_income_to_common": 644937, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18132015, "short_term_investments": null, "net_receivables": 33227382, "inventory": 6300915, "other_current_assets": null, "total_current_assets": 70908320, "net_ppe": null, "goodwill": 402067, "intangible_assets": 640222000, "goodwill_and_intangibles": 640624067, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712626248, "total_assets": 783534568, "short_term_debt": 968420, "accounts_payable": 9015939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60371636, "long_term_debt": 330791607, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368677951, "total_liabilities": 429049587, "total_debt": 331760027, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15397657, "total_equity": 352994758, "shares_outstanding": 65255900, "operating_cash_flow": 36192550, "stock_based_compensation": 3386543, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50353302, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50553302, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17560004, "free_cash_flow": 86545852, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22259778", "ebitda": "47245466", "netIncome": "644937", "grossProfit": "89377404", "depreciation": "None", "totalRevenue": "144855690", "costOfRevenue": "55478286", "interestIncome": "22314310", "incomeBeforeTax": "1172065", "interestExpense": "21087713", "operatingIncome": "24575824", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "334804", "reportedCurrency": "USD", "netInterestIncome": "-21087713", "nonInterestIncome": "None", "operatingExpenses": "64801580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55478286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24985688", "sellingGeneralAndAdministrative": "39815892", "netIncomeFromContinuingOperations": "837261" }, "balance": { "goodwill": "402067", "inventory": "6300915", "commonStock": "6483", "currentDebt": "None", "investments": "None", "totalAssets": "783534568", "longTermDebt": "330791607", "shortTermDebt": "968420", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "640222000", "reportedCurrency": "USD", "retainedEarnings": "15397657", "totalLiabilities": "429049587", "otherCurrentAssets": "13248008", "totalCurrentAssets": "70908320", "currentLongTermDebt": "None", "longTermInvestments": "1451924", "shortTermInvestments": "None", "currentNetReceivables": "33227382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712626248", "currentAccountsPayable": "9015939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7539750", "shortLongTermDebtTotal": "337511894", "totalShareholderEquity": "352994758", "capitalLeaseObligations": "6720287", "otherCurrentLiabilities": "49752592", "totalCurrentLiabilities": "60371636", "otherNonCurrentLiabilities": "572705", "totalNonCurrentLiabilities": "368677951", "cashAndShortTermInvestments": "18132015", "commonStockSharesOutstanding": "65255900", "intangibleAssetsExcludingGoodwill": "640222000", "cashAndCashEquivalentsAtCarryingValue": "18132015", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "837261", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-842393", "operatingCashflow": "36192550", "capitalExpenditures": "50353302", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17560004", "cashflowFromInvestment": "-50553302", "stockBasedCompensation": "3386543", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689152", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24985688", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 122286530, "cost_of_revenue": 47986130, "gross_profit": 74300400, "ebit": 23160716, "ebitda": 45235613, "pretax_income": 8404529, "tax_provision": 5624896, "net_income": 2539201, "net_income_to_common": 2539201, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14902076, "total_current_assets": 66805121, "total_assets": 754082929, "short_term_debt": 700755, "long_term_debt": 311491581, "total_debt": 312192336, "total_liabilities": 404420406, "total_equity": 348364624, "shares_outstanding": 64833207, "goodwill_and_intangibles": 617806808 }, "cash_flow": { "operating_cash_flow": 31203724, "capital_expenditure": 72231146, "free_cash_flow": 103434870, "dividends_paid": 41995371, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162540, "ticker_id": 8080, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23160716", "ebitda": "45235613", "netIncome": "2539201", "grossProfit": "74300400", "depreciation": "None", "totalRevenue": "122286530", "costOfRevenue": "47986130", "interestIncome": "10246", "incomeBeforeTax": "8404529", "interestExpense": "14756187", "operatingIncome": "21057717", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "5624896", "reportedCurrency": "USD", "netInterestIncome": "-14756187", "nonInterestIncome": "None", "operatingExpenses": "53242683", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47986130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22074897", "sellingGeneralAndAdministrative": "31167786", "netIncomeFromContinuingOperations": "2779633" }, "balance": { "goodwill": "402067", "inventory": "5458522", "commonStock": "6444", "currentDebt": "None", "investments": "None", "totalAssets": "754082929", "longTermDebt": "311491581", "shortTermDebt": "700755", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "617404741", "reportedCurrency": "USD", "retainedEarnings": "14752720", "totalLiabilities": "404420406", "otherCurrentAssets": "15188656", "totalCurrentAssets": "66805121", "currentLongTermDebt": "None", "longTermInvestments": "2305719", "shortTermInvestments": "2303413281", "currentNetReceivables": "31255867", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687277808", "currentAccountsPayable": "6680421", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7924651", "shortLongTermDebtTotal": "318564134", "totalShareholderEquity": "348364624", "capitalLeaseObligations": "7072553", "otherCurrentLiabilities": "45508339", "totalCurrentLiabilities": "54545636", "otherNonCurrentLiabilities": "785113", "totalNonCurrentLiabilities": "349874770", "cashAndShortTermInvestments": "14902076", "commonStockSharesOutstanding": "64833207", "intangibleAssetsExcludingGoodwill": "617404741", "cashAndCashEquivalentsAtCarryingValue": "14902076", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2779633", "profitLoss": "None", "dividendPayout": "41995371", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-1417051", "operatingCashflow": "31203724", "capitalExpenditures": "72231146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38462111", "cashflowFromInvestment": "-72231146", "stockBasedCompensation": "3202642", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41995371", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475880", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22074897", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122286530, "cost_of_revenue": 47986130, "gross_profit": 74300400, "research_and_development": null, "selling_general_admin": 31167786, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23160716, "depreciation_amortisation": 22074897, "ebitda": 45235613, "interest_expense": 14756187, "interest_income": null, "other_non_operating": null, "pretax_income": 8404529, "tax_provision": 5624896, "effective_tax_rate": null, "net_income": 2539201, "net_income_continuing_ops": 2779633, "net_income_to_common": 2539201, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14902076, "short_term_investments": 2303413281, "net_receivables": 31255867, "inventory": 5458522, "other_current_assets": null, "total_current_assets": 66805121, "net_ppe": null, "goodwill": 402067, "intangible_assets": 617404741, "goodwill_and_intangibles": 617806808, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 687277808, "total_assets": 754082929, "short_term_debt": 700755, "accounts_payable": 6680421, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54545636, "long_term_debt": 311491581, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349874770, "total_liabilities": 404420406, "total_debt": 312192336, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14752720, "total_equity": 348364624, "shares_outstanding": 64833207, "operating_cash_flow": 31203724, "stock_based_compensation": 3202642, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72231146, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72231146, "dividends_paid": 41995371, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38462111, "free_cash_flow": 103434870, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23160716", "ebitda": "45235613", "netIncome": "2539201", "grossProfit": "74300400", "depreciation": "None", "totalRevenue": "122286530", "costOfRevenue": "47986130", "interestIncome": "10246", "incomeBeforeTax": "8404529", "interestExpense": "14756187", "operatingIncome": "21057717", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "5624896", "reportedCurrency": "USD", "netInterestIncome": "-14756187", "nonInterestIncome": "None", "operatingExpenses": "53242683", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47986130", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22074897", "sellingGeneralAndAdministrative": "31167786", "netIncomeFromContinuingOperations": "2779633" }, "balance": { "goodwill": "402067", "inventory": "5458522", "commonStock": "6444", "currentDebt": "None", "investments": "None", "totalAssets": "754082929", "longTermDebt": "311491581", "shortTermDebt": "700755", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "617404741", "reportedCurrency": "USD", "retainedEarnings": "14752720", "totalLiabilities": "404420406", "otherCurrentAssets": "15188656", "totalCurrentAssets": "66805121", "currentLongTermDebt": "None", "longTermInvestments": "2305719", "shortTermInvestments": "2303413281", "currentNetReceivables": "31255867", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687277808", "currentAccountsPayable": "6680421", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7924651", "shortLongTermDebtTotal": "318564134", "totalShareholderEquity": "348364624", "capitalLeaseObligations": "7072553", "otherCurrentLiabilities": "45508339", "totalCurrentLiabilities": "54545636", "otherNonCurrentLiabilities": "785113", "totalNonCurrentLiabilities": "349874770", "cashAndShortTermInvestments": "14902076", "commonStockSharesOutstanding": "64833207", "intangibleAssetsExcludingGoodwill": "617404741", "cashAndCashEquivalentsAtCarryingValue": "14902076", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2779633", "profitLoss": "None", "dividendPayout": "41995371", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-1417051", "operatingCashflow": "31203724", "capitalExpenditures": "72231146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38462111", "cashflowFromInvestment": "-72231146", "stockBasedCompensation": "3202642", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41995371", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475880", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22074897", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 107840245, "cost_of_revenue": 44185837, "gross_profit": 63654408000000, "ebit": 28200685, "ebitda": 28219524, "pretax_income": 17381589, "tax_provision": 4253192, "net_income": 13076627, "net_income_to_common": 13076627, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17814292, "total_current_assets": 59442119, "total_assets": 684270090, "short_term_debt": 0, "long_term_debt": 269856169, "total_debt": 269856169, "total_liabilities": 336817766, "total_equity": 346394857, "shares_outstanding": 58450019, "goodwill_and_intangibles": 571785922 }, "cash_flow": { "operating_cash_flow": 12478566, "capital_expenditure": 194358250, "free_cash_flow": 206836816, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162545, "ticker_id": 8080, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28200685", "ebitda": "28219524", "netIncome": "13076627", "grossProfit": "63654408000000", "depreciation": "None", "totalRevenue": "107840245", "costOfRevenue": "44185837", "interestIncome": "1971440", "incomeBeforeTax": "17381589", "interestExpense": "10870866", "operatingIncome": "19353021", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "4253192", "reportedCurrency": "USD", "netInterestIncome": "-10860353", "nonInterestIncome": "None", "operatingExpenses": "44301387", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8899434", "costofGoodsAndServicesSold": "44185837", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18839671", "sellingGeneralAndAdministrative": "25279260", "netIncomeFromContinuingOperations": "13128397" }, "balance": { "goodwill": "402067", "inventory": "4041471", "commonStock": "6415", "currentDebt": "None", "investments": "None", "totalAssets": "684270090", "longTermDebt": "269856169", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "571383855", "reportedCurrency": "USD", "retainedEarnings": "12213519", "totalLiabilities": "336817766", "otherCurrentAssets": "12375420", "totalCurrentAssets": "59442119", "currentLongTermDebt": "None", "longTermInvestments": "7904780", "shortTermInvestments": "None", "currentNetReceivables": "25210936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "624827971", "currentAccountsPayable": "4436943", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342080", "shortLongTermDebtTotal": "269856169", "totalShareholderEquity": "346394857", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "35446673", "totalCurrentLiabilities": "41064776", "otherNonCurrentLiabilities": "1012651", "totalNonCurrentLiabilities": "295752990", "cashAndShortTermInvestments": "17814292", "commonStockSharesOutstanding": "58450019", "intangibleAssetsExcludingGoodwill": "571383855", "cashAndCashEquivalentsAtCarryingValue": "17814292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13128397", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-2635092", "operatingCashflow": "12478566", "capitalExpenditures": "194358250", "changeInReceivables": "-9397552", "changeInExchangeRate": "None", "cashflowFromFinancing": "196534033", "cashflowFromInvestment": "-196822736", "stockBasedCompensation": "2890931", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12189863", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19022131", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107840245, "cost_of_revenue": 44185837, "gross_profit": 63654408000000, "research_and_development": null, "selling_general_admin": 25279260, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28200685, "depreciation_amortisation": 18839671, "ebitda": 28219524, "interest_expense": 10870866, "interest_income": null, "other_non_operating": null, "pretax_income": 17381589, "tax_provision": 4253192, "effective_tax_rate": null, "net_income": 13076627, "net_income_continuing_ops": 13128397, "net_income_to_common": 13076627, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17814292, "short_term_investments": null, "net_receivables": 25210936, "inventory": 4041471, "other_current_assets": null, "total_current_assets": 59442119, "net_ppe": null, "goodwill": 402067, "intangible_assets": 571383855, "goodwill_and_intangibles": 571785922, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 624827971, "total_assets": 684270090, "short_term_debt": 0, "accounts_payable": 4436943, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41064776, "long_term_debt": 269856169, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295752990, "total_liabilities": 336817766, "total_debt": 269856169, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12213519, "total_equity": 346394857, "shares_outstanding": 58450019, "operating_cash_flow": 12478566, "stock_based_compensation": 2890931, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194358250, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196822736, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 196534033, "free_cash_flow": 206836816, "net_change_in_cash": 12189863 }, "raw_data": { "income": { "ebit": "28200685", "ebitda": "28219524", "netIncome": "13076627", "grossProfit": "63654408000000", "depreciation": "None", "totalRevenue": "107840245", "costOfRevenue": "44185837", "interestIncome": "1971440", "incomeBeforeTax": "17381589", "interestExpense": "10870866", "operatingIncome": "19353021", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "4253192", "reportedCurrency": "USD", "netInterestIncome": "-10860353", "nonInterestIncome": "None", "operatingExpenses": "44301387", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8899434", "costofGoodsAndServicesSold": "44185837", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18839671", "sellingGeneralAndAdministrative": "25279260", "netIncomeFromContinuingOperations": "13128397" }, "balance": { "goodwill": "402067", "inventory": "4041471", "commonStock": "6415", "currentDebt": "None", "investments": "None", "totalAssets": "684270090", "longTermDebt": "269856169", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "571383855", "reportedCurrency": "USD", "retainedEarnings": "12213519", "totalLiabilities": "336817766", "otherCurrentAssets": "12375420", "totalCurrentAssets": "59442119", "currentLongTermDebt": "None", "longTermInvestments": "7904780", "shortTermInvestments": "None", "currentNetReceivables": "25210936", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "624827971", "currentAccountsPayable": "4436943", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342080", "shortLongTermDebtTotal": "269856169", "totalShareholderEquity": "346394857", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "35446673", "totalCurrentLiabilities": "41064776", "otherNonCurrentLiabilities": "1012651", "totalNonCurrentLiabilities": "295752990", "cashAndShortTermInvestments": "17814292", "commonStockSharesOutstanding": "58450019", "intangibleAssetsExcludingGoodwill": "571383855", "cashAndCashEquivalentsAtCarryingValue": "17814292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13128397", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-2635092", "operatingCashflow": "12478566", "capitalExpenditures": "194358250", "changeInReceivables": "-9397552", "changeInExchangeRate": "None", "cashflowFromFinancing": "196534033", "cashflowFromInvestment": "-196822736", "stockBasedCompensation": "2890931", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12189863", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19022131", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 80245664, "cost_of_revenue": 32854453, "gross_profit": 47391211, "ebit": 20418419, "ebitda": 34495892, "pretax_income": 11446319, "tax_provision": 2146691, "net_income": 9252955, "net_income_to_common": 9252955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9209920, "total_current_assets": 39270538, "total_assets": 461855606, "short_term_debt": 1000000, "long_term_debt": 211531875, "total_debt": 212531875, "total_liabilities": 267485005, "total_equity": 194370601, "shares_outstanding": 28539299, "goodwill_and_intangibles": 391551230 }, "cash_flow": { "operating_cash_flow": 14714821, "capital_expenditure": 118601065, "free_cash_flow": 133315886, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162550, "ticker_id": 8080, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20418419", "ebitda": "34495892", "netIncome": "9252955", "grossProfit": "47391211", "depreciation": "None", "totalRevenue": "80245664", "costOfRevenue": "32854453", "interestIncome": "13243", "incomeBeforeTax": "11446319", "interestExpense": "8972100", "operatingIncome": "18327653", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "2146691", "reportedCurrency": "USD", "netInterestIncome": "-8958857", "nonInterestIncome": "None", "operatingExpenses": "29063558", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32854453", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14077473", "sellingGeneralAndAdministrative": "14986085", "netIncomeFromContinuingOperations": "9299628" }, "balance": { "goodwill": "402067", "inventory": "1406379", "commonStock": "2854", "currentDebt": "None", "investments": "None", "totalAssets": "461855606", "longTermDebt": "211531875", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "391149163", "reportedCurrency": "USD", "retainedEarnings": "-863108", "totalLiabilities": "267485005", "otherCurrentAssets": "12840855", "totalCurrentAssets": "39270538", "currentLongTermDebt": "1000000", "longTermInvestments": "1591179", "shortTermInvestments": "115006613", "currentNetReceivables": "15813384", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422585068", "currentAccountsPayable": "3316768", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321766", "shortLongTermDebtTotal": "212531880", "totalShareholderEquity": "194370601", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19724250", "totalCurrentLiabilities": "25379005", "otherNonCurrentLiabilities": "6739971", "totalNonCurrentLiabilities": "242106000", "cashAndShortTermInvestments": "9209920", "commonStockSharesOutstanding": "28539299", "intangibleAssetsExcludingGoodwill": "391149163", "cashAndCashEquivalentsAtCarryingValue": "9209920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9299628", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "-975350", "operatingCashflow": "14714821", "capitalExpenditures": "118601065", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47220083", "cashflowFromInvestment": "-118614431", "stockBasedCompensation": "102700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7973010", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14077473", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80245664, "cost_of_revenue": 32854453, "gross_profit": 47391211, "research_and_development": null, "selling_general_admin": 14986085, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20418419, "depreciation_amortisation": 14077473, "ebitda": 34495892, "interest_expense": 8972100, "interest_income": null, "other_non_operating": null, "pretax_income": 11446319, "tax_provision": 2146691, "effective_tax_rate": null, "net_income": 9252955, "net_income_continuing_ops": 9299628, "net_income_to_common": 9252955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9209920, "short_term_investments": 115006613, "net_receivables": 15813384, "inventory": 1406379, "other_current_assets": null, "total_current_assets": 39270538, "net_ppe": null, "goodwill": 402067, "intangible_assets": 391149163, "goodwill_and_intangibles": 391551230, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 422585068, "total_assets": 461855606, "short_term_debt": 1000000, "accounts_payable": 3316768, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25379005, "long_term_debt": 211531875, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242106000, "total_liabilities": 267485005, "total_debt": 212531875, "preferred_stock": null, "minority_interest": null, "retained_earnings": -863108, "total_equity": 194370601, "shares_outstanding": 28539299, "operating_cash_flow": 14714821, "stock_based_compensation": 102700, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118601065, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118614431, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47220083, "free_cash_flow": 133315886, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20418419", "ebitda": "34495892", "netIncome": "9252955", "grossProfit": "47391211", "depreciation": "None", "totalRevenue": "80245664", "costOfRevenue": "32854453", "interestIncome": "13243", "incomeBeforeTax": "11446319", "interestExpense": "8972100", "operatingIncome": "18327653", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "2146691", "reportedCurrency": "USD", "netInterestIncome": "-8958857", "nonInterestIncome": "None", "operatingExpenses": "29063558", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32854453", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14077473", "sellingGeneralAndAdministrative": "14986085", "netIncomeFromContinuingOperations": "9299628" }, "balance": { "goodwill": "402067", "inventory": "1406379", "commonStock": "2854", "currentDebt": "None", "investments": "None", "totalAssets": "461855606", "longTermDebt": "211531875", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "391149163", "reportedCurrency": "USD", "retainedEarnings": "-863108", "totalLiabilities": "267485005", "otherCurrentAssets": "12840855", "totalCurrentAssets": "39270538", "currentLongTermDebt": "1000000", "longTermInvestments": "1591179", "shortTermInvestments": "115006613", "currentNetReceivables": "15813384", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422585068", "currentAccountsPayable": "3316768", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321766", "shortLongTermDebtTotal": "212531880", "totalShareholderEquity": "194370601", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19724250", "totalCurrentLiabilities": "25379005", "otherNonCurrentLiabilities": "6739971", "totalNonCurrentLiabilities": "242106000", "cashAndShortTermInvestments": "9209920", "commonStockSharesOutstanding": "28539299", "intangibleAssetsExcludingGoodwill": "391149163", "cashAndCashEquivalentsAtCarryingValue": "9209920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9299628", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "-975350", "operatingCashflow": "14714821", "capitalExpenditures": "118601065", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47220083", "cashflowFromInvestment": "-118614431", "stockBasedCompensation": "102700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7973010", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14077473", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 63238672, "cost_of_revenue": 27305489, "gross_profit": 35933183, "ebit": 15477313, "ebitda": -1220, "pretax_income": -1225, "tax_provision": 4199141, "net_income": -1225, "net_income_to_common": -1225, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58240123, "total_current_assets": 82267448, "total_assets": 396591203, "short_term_debt": 1000000, "long_term_debt": 171785430, "total_debt": 172785430, "total_liabilities": 225499314, "total_equity": 170132865, "shares_outstanding": 195740, "goodwill_and_intangibles": 285511175 }, "cash_flow": { "operating_cash_flow": 11881542, "capital_expenditure": 529950, "free_cash_flow": 12411492, "dividends_paid": 16875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162555, "ticker_id": 8080, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15477313", "ebitda": "-1220", "netIncome": "-1225", "grossProfit": "35933183", "depreciation": "None", "totalRevenue": "63238672", "costOfRevenue": "27305489", "interestIncome": "11911490", "incomeBeforeTax": "-1225", "interestExpense": "0", "operatingIncome": "15477313", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "4199141", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9785492", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27305489", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8423197", "sellingGeneralAndAdministrative": "12032673", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "402067", "inventory": "431029", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "396591203", "longTermDebt": "171785430", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "285109108", "reportedCurrency": "USD", "retainedEarnings": "-9537465", "totalLiabilities": "225499314", "otherCurrentAssets": "13851090", "totalCurrentAssets": "82267448", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9745206", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314323755", "currentAccountsPayable": "876144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "602976", "shortLongTermDebtTotal": "180340291", "totalShareholderEquity": "170132865", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21561210", "totalCurrentLiabilities": "23437354", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "202061960", "cashAndShortTermInvestments": "58240123", "commonStockSharesOutstanding": "195740", "intangibleAssetsExcludingGoodwill": "285109108", "cashAndCashEquivalentsAtCarryingValue": "58240123", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10057794", "profitLoss": "None", "dividendPayout": "16875000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "-203929", "operatingCashflow": "11881542", "capitalExpenditures": "529950", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147029641", "cashflowFromInvestment": "-107806381", "stockBasedCompensation": "90944", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "39920054", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8423197", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63238672, "cost_of_revenue": 27305489, "gross_profit": 35933183, "research_and_development": null, "selling_general_admin": 12032673, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15477313, "depreciation_amortisation": 8423197, "ebitda": -1220, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1225, "tax_provision": 4199141, "effective_tax_rate": null, "net_income": -1225, "net_income_continuing_ops": null, "net_income_to_common": -1225, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58240123, "short_term_investments": null, "net_receivables": 9745206, "inventory": 431029, "other_current_assets": null, "total_current_assets": 82267448, "net_ppe": null, "goodwill": 402067, "intangible_assets": 285109108, "goodwill_and_intangibles": 285511175, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314323755, "total_assets": 396591203, "short_term_debt": 1000000, "accounts_payable": 876144, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23437354, "long_term_debt": 171785430, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 202061960, "total_liabilities": 225499314, "total_debt": 172785430, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9537465, "total_equity": 170132865, "shares_outstanding": 195740, "operating_cash_flow": 11881542, "stock_based_compensation": 90944, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 529950, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107806381, "dividends_paid": 16875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 147029641, "free_cash_flow": 12411492, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15477313", "ebitda": "-1220", "netIncome": "-1225", "grossProfit": "35933183", "depreciation": "None", "totalRevenue": "63238672", "costOfRevenue": "27305489", "interestIncome": "11911490", "incomeBeforeTax": "-1225", "interestExpense": "0", "operatingIncome": "15477313", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "4199141", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9785492", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27305489", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8423197", "sellingGeneralAndAdministrative": "12032673", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "402067", "inventory": "431029", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "396591203", "longTermDebt": "171785430", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "285109108", "reportedCurrency": "USD", "retainedEarnings": "-9537465", "totalLiabilities": "225499314", "otherCurrentAssets": "13851090", "totalCurrentAssets": "82267448", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9745206", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314323755", "currentAccountsPayable": "876144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "602976", "shortLongTermDebtTotal": "180340291", "totalShareholderEquity": "170132865", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21561210", "totalCurrentLiabilities": "23437354", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "202061960", "cashAndShortTermInvestments": "58240123", "commonStockSharesOutstanding": "195740", "intangibleAssetsExcludingGoodwill": "285109108", "cashAndCashEquivalentsAtCarryingValue": "58240123", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10057794", "profitLoss": "None", "dividendPayout": "16875000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "-203929", "operatingCashflow": "11881542", "capitalExpenditures": "529950", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147029641", "cashflowFromInvestment": "-107806381", "stockBasedCompensation": "90944", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "39920054", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8423197", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 49229339, "cost_of_revenue": 20589099, "gross_profit": 28640240, "ebit": 13574396, "ebitda": 19970587, "pretax_income": 4752259, "tax_provision": 893056, "net_income": 3859203, "net_income_to_common": 3859203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9030883, "total_current_assets": 33131633, "total_assets": 218465157, "short_term_debt": 823469, "long_term_debt": null, "total_debt": 823469, "total_liabilities": 136214277, "total_equity": 82250880, "shares_outstanding": 125227, "goodwill_and_intangibles": 164652065 }, "cash_flow": { "operating_cash_flow": 2548372, "capital_expenditure": 115181, "free_cash_flow": 2663553, "dividends_paid": 16875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162556, "ticker_id": 8080, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13574396", "ebitda": "19970587", "netIncome": "3859203", "grossProfit": "28640240", "depreciation": "None", "totalRevenue": "49229339", "costOfRevenue": "20589099", "interestIncome": "None", "incomeBeforeTax": "4752259", "interestExpense": "0", "operatingIncome": "13574396", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "893056", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17230123", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20589099", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6396191", "sellingGeneralAndAdministrative": "8669653", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "227100", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "218465157", "longTermDebt": "None", "shortTermDebt": "823469", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "164652065", "reportedCurrency": "USD", "retainedEarnings": "-19595259", "totalLiabilities": "136214277", "otherCurrentAssets": "14661249", "totalCurrentAssets": "33131633", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9212401", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "185333524", "currentAccountsPayable": "2091144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "245918", "shortLongTermDebtTotal": "117434029", "totalShareholderEquity": "82250880", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11438024", "totalCurrentLiabilities": "14352637", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121861640", "cashAndShortTermInvestments": "9030883", "commonStockSharesOutstanding": "125227", "intangibleAssetsExcludingGoodwill": "164652065", "cashAndCashEquivalentsAtCarryingValue": "9030883", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3859203", "profitLoss": "None", "dividendPayout": "16875000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-66544", "operatingCashflow": "2548372", "capitalExpenditures": "115181", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33160693", "cashflowFromInvestment": "-32413885", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6396191", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49229339, "cost_of_revenue": 20589099, "gross_profit": 28640240, "research_and_development": null, "selling_general_admin": 8669653, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13574396, "depreciation_amortisation": 6396191, "ebitda": 19970587, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 4752259, "tax_provision": 893056, "effective_tax_rate": null, "net_income": 3859203, "net_income_continuing_ops": null, "net_income_to_common": 3859203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9030883, "short_term_investments": null, "net_receivables": 9212401, "inventory": 227100, "other_current_assets": null, "total_current_assets": 33131633, "net_ppe": null, "goodwill": null, "intangible_assets": 164652065, "goodwill_and_intangibles": 164652065, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 185333524, "total_assets": 218465157, "short_term_debt": 823469, "accounts_payable": 2091144, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14352637, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121861640, "total_liabilities": 136214277, "total_debt": 823469, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19595259, "total_equity": 82250880, "shares_outstanding": 125227, "operating_cash_flow": 2548372, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115181, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32413885, "dividends_paid": 16875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33160693, "free_cash_flow": 2663553, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13574396", "ebitda": "19970587", "netIncome": "3859203", "grossProfit": "28640240", "depreciation": "None", "totalRevenue": "49229339", "costOfRevenue": "20589099", "interestIncome": "None", "incomeBeforeTax": "4752259", "interestExpense": "0", "operatingIncome": "13574396", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "893056", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17230123", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20589099", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6396191", "sellingGeneralAndAdministrative": "8669653", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "227100", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "218465157", "longTermDebt": "None", "shortTermDebt": "823469", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "164652065", "reportedCurrency": "USD", "retainedEarnings": "-19595259", "totalLiabilities": "136214277", "otherCurrentAssets": "14661249", "totalCurrentAssets": "33131633", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9212401", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "185333524", "currentAccountsPayable": "2091144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "245918", "shortLongTermDebtTotal": "117434029", "totalShareholderEquity": "82250880", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11438024", "totalCurrentLiabilities": "14352637", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121861640", "cashAndShortTermInvestments": "9030883", "commonStockSharesOutstanding": "125227", "intangibleAssetsExcludingGoodwill": "164652065", "cashAndCashEquivalentsAtCarryingValue": "9030883", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3859203", "profitLoss": "None", "dividendPayout": "16875000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-66544", "operatingCashflow": "2548372", "capitalExpenditures": "115181", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33160693", "cashflowFromInvestment": "-32413885", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6396191", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 47497268, "cost_of_revenue": 16068231, "gross_profit": 31429037, "ebit": 12466729, "ebitda": 20589866, "pretax_income": 5636716, "tax_provision": 1573362, "net_income": 4404497, "net_income_to_common": 4404497, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25927462, "total_current_assets": 92538262, "total_assets": 949677081, "short_term_debt": null, "long_term_debt": 455705468, "total_debt": 455705468, "total_liabilities": 571112829, "total_equity": 377719212, "shares_outstanding": 66555000, "goodwill_and_intangibles": 788740821 }, "cash_flow": { "operating_cash_flow": 13050666, "capital_expenditure": 194476, "free_cash_flow": 13245142, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162524, "ticker_id": 8080, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12466729", "ebitda": "20589866", "netIncome": "4404497", "grossProfit": "31429037", "depreciation": "None", "totalRevenue": "47497268", "costOfRevenue": "16068231", "interestIncome": "None", "incomeBeforeTax": "5636716", "interestExpense": "6830013", "operatingIncome": "11770246", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1573362", "reportedCurrency": "USD", "netInterestIncome": "-6830013", "nonInterestIncome": "None", "operatingExpenses": "19658791", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16068231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8123137", "sellingGeneralAndAdministrative": "11535654", "netIncomeFromContinuingOperations": "4063354" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6561", "currentDebt": "None", "investments": "None", "totalAssets": "949677081", "longTermDebt": "455705468", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "788740821", "reportedCurrency": "USD", "retainedEarnings": "31450234", "totalLiabilities": "571112829", "otherCurrentAssets": "25778725", "totalCurrentAssets": "92538262", "currentLongTermDebt": "None", "longTermInvestments": "2830766", "shortTermInvestments": "None", "currentNetReceivables": "40832075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857138819", "currentAccountsPayable": "4116221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463150620", "totalShareholderEquity": "377719212", "capitalLeaseObligations": "7445152", "otherCurrentLiabilities": "58404566", "totalCurrentLiabilities": "65541453", "otherNonCurrentLiabilities": "345149", "totalNonCurrentLiabilities": "505571376", "cashAndShortTermInvestments": "25927462", "commonStockSharesOutstanding": "66555000", "intangibleAssetsExcludingGoodwill": "788740821", "cashAndCashEquivalentsAtCarryingValue": "25927462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4404497", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13050666", "capitalExpenditures": "194476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1859740", "cashflowFromInvestment": "-4300580", "stockBasedCompensation": "932594", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8123137", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47497268, "cost_of_revenue": 16068231, "gross_profit": 31429037, "research_and_development": null, "selling_general_admin": 11535654, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12466729, "depreciation_amortisation": 8123137, "ebitda": 20589866, "interest_expense": 6830013, "interest_income": null, "other_non_operating": null, "pretax_income": 5636716, "tax_provision": 1573362, "effective_tax_rate": null, "net_income": 4404497, "net_income_continuing_ops": 4063354, "net_income_to_common": 4404497, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25927462, "short_term_investments": null, "net_receivables": 40832075, "inventory": null, "other_current_assets": null, "total_current_assets": 92538262, "net_ppe": null, "goodwill": null, "intangible_assets": 788740821, "goodwill_and_intangibles": 788740821, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857138819, "total_assets": 949677081, "short_term_debt": null, "accounts_payable": 4116221, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65541453, "long_term_debt": 455705468, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 505571376, "total_liabilities": 571112829, "total_debt": 455705468, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31450234, "total_equity": 377719212, "shares_outstanding": 66555000, "operating_cash_flow": 13050666, "stock_based_compensation": 932594, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194476, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4300580, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1859740, "free_cash_flow": 13245142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12466729", "ebitda": "20589866", "netIncome": "4404497", "grossProfit": "31429037", "depreciation": "None", "totalRevenue": "47497268", "costOfRevenue": "16068231", "interestIncome": "None", "incomeBeforeTax": "5636716", "interestExpense": "6830013", "operatingIncome": "11770246", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1573362", "reportedCurrency": "USD", "netInterestIncome": "-6830013", "nonInterestIncome": "None", "operatingExpenses": "19658791", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16068231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8123137", "sellingGeneralAndAdministrative": "11535654", "netIncomeFromContinuingOperations": "4063354" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6561", "currentDebt": "None", "investments": "None", "totalAssets": "949677081", "longTermDebt": "455705468", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "788740821", "reportedCurrency": "USD", "retainedEarnings": "31450234", "totalLiabilities": "571112829", "otherCurrentAssets": "25778725", "totalCurrentAssets": "92538262", "currentLongTermDebt": "None", "longTermInvestments": "2830766", "shortTermInvestments": "None", "currentNetReceivables": "40832075", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857138819", "currentAccountsPayable": "4116221", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "463150620", "totalShareholderEquity": "377719212", "capitalLeaseObligations": "7445152", "otherCurrentLiabilities": "58404566", "totalCurrentLiabilities": "65541453", "otherNonCurrentLiabilities": "345149", "totalNonCurrentLiabilities": "505571376", "cashAndShortTermInvestments": "25927462", "commonStockSharesOutstanding": "66555000", "intangibleAssetsExcludingGoodwill": "788740821", "cashAndCashEquivalentsAtCarryingValue": "25927462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4404497", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13050666", "capitalExpenditures": "194476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1859740", "cashflowFromInvestment": "-4300580", "stockBasedCompensation": "932594", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8123137", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 45600000, "cost_of_revenue": 16416000, "gross_profit": 29184000, "ebit": 10600000, "ebitda": 18400000, "pretax_income": 3400000, "tax_provision": 1200000, "net_income": 2200000, "net_income_to_common": 2200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20591354, "total_current_assets": 77840369, "total_assets": 941905435, "short_term_debt": 0, "long_term_debt": 452259334, "total_debt": 452259334, "total_liabilities": 567104783, "total_equity": 373614469, "shares_outstanding": 65500000, "goodwill_and_intangibles": 797168961 }, "cash_flow": { "operating_cash_flow": 12924743, "capital_expenditure": 49900973, "free_cash_flow": 62825716, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162526, "ticker_id": 8080, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10600000", "ebitda": "18400000", "netIncome": "2200000", "grossProfit": "29184000", "depreciation": "None", "totalRevenue": "45600000", "costOfRevenue": "16416000", "interestIncome": "6942900", "incomeBeforeTax": "3400000", "interestExpense": "6600000", "operatingIncome": "10300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-6584013", "nonInterestIncome": "None", "operatingExpenses": "18884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7800000", "sellingGeneralAndAdministrative": "18884000", "netIncomeFromContinuingOperations": "2203030" }, "balance": { "goodwill": "None", "inventory": "4865550", "commonStock": "6560", "currentDebt": "None", "investments": "None", "totalAssets": "941905435", "longTermDebt": "452259334", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "797168961", "reportedCurrency": "USD", "retainedEarnings": "27045737", "totalLiabilities": "567104783", "otherCurrentAssets": "20193652", "totalCurrentAssets": "77840369", "currentLongTermDebt": "None", "longTermInvestments": "2578144", "shortTermInvestments": "None", "currentNetReceivables": "37055363", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "864065066", "currentAccountsPayable": "5853767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7789810", "shortLongTermDebtTotal": "459453858", "totalShareholderEquity": "373614469", "capitalLeaseObligations": "7194524", "otherCurrentLiabilities": "43868664", "totalCurrentLiabilities": "65629700", "otherNonCurrentLiabilities": "360507", "totalNonCurrentLiabilities": "501475083", "cashAndShortTermInvestments": "20591354", "commonStockSharesOutstanding": "65500000", "intangibleAssetsExcludingGoodwill": "797168961", "cashAndCashEquivalentsAtCarryingValue": "20591354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2203030", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12924743", "capitalExpenditures": "49900973", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29712350", "cashflowFromInvestment": "-50000973", "stockBasedCompensation": "1091683", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7789274", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45600000, "cost_of_revenue": 16416000, "gross_profit": 29184000, "research_and_development": null, "selling_general_admin": 18884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10600000, "depreciation_amortisation": 7800000, "ebitda": 18400000, "interest_expense": 6600000, "interest_income": null, "other_non_operating": null, "pretax_income": 3400000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": 2200000, "net_income_continuing_ops": 2203030, "net_income_to_common": 2200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20591354, "short_term_investments": null, "net_receivables": 37055363, "inventory": 4865550, "other_current_assets": null, "total_current_assets": 77840369, "net_ppe": null, "goodwill": null, "intangible_assets": 797168961, "goodwill_and_intangibles": 797168961, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 864065066, "total_assets": 941905435, "short_term_debt": 0, "accounts_payable": 5853767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65629700, "long_term_debt": 452259334, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 501475083, "total_liabilities": 567104783, "total_debt": 452259334, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27045737, "total_equity": 373614469, "shares_outstanding": 65500000, "operating_cash_flow": 12924743, "stock_based_compensation": 1091683, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49900973, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000973, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29712350, "free_cash_flow": 62825716, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10600000", "ebitda": "18400000", "netIncome": "2200000", "grossProfit": "29184000", "depreciation": "None", "totalRevenue": "45600000", "costOfRevenue": "16416000", "interestIncome": "6942900", "incomeBeforeTax": "3400000", "interestExpense": "6600000", "operatingIncome": "10300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "-6584013", "nonInterestIncome": "None", "operatingExpenses": "18884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7800000", "sellingGeneralAndAdministrative": "18884000", "netIncomeFromContinuingOperations": "2203030" }, "balance": { "goodwill": "None", "inventory": "4865550", "commonStock": "6560", "currentDebt": "None", "investments": "None", "totalAssets": "941905435", "longTermDebt": "452259334", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "797168961", "reportedCurrency": "USD", "retainedEarnings": "27045737", "totalLiabilities": "567104783", "otherCurrentAssets": "20193652", "totalCurrentAssets": "77840369", "currentLongTermDebt": "None", "longTermInvestments": "2578144", "shortTermInvestments": "None", "currentNetReceivables": "37055363", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "864065066", "currentAccountsPayable": "5853767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7789810", "shortLongTermDebtTotal": "459453858", "totalShareholderEquity": "373614469", "capitalLeaseObligations": "7194524", "otherCurrentLiabilities": "43868664", "totalCurrentLiabilities": "65629700", "otherNonCurrentLiabilities": "360507", "totalNonCurrentLiabilities": "501475083", "cashAndShortTermInvestments": "20591354", "commonStockSharesOutstanding": "65500000", "intangibleAssetsExcludingGoodwill": "797168961", "cashAndCashEquivalentsAtCarryingValue": "20591354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2203030", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12924743", "capitalExpenditures": "49900973", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29712350", "cashflowFromInvestment": "-50000973", "stockBasedCompensation": "1091683", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7789274", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 45435051, "cost_of_revenue": 16533000, "gross_profit": 28902051, "ebit": 9892826, "ebitda": 17449689, "pretax_income": 3151169, "tax_provision": 947313, "net_income": 2257841, "net_income_to_common": 2257841, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27939407, "total_current_assets": 83784832, "total_assets": 903535511, "short_term_debt": 0, "long_term_debt": 421813199, "total_debt": 421813199, "total_liabilities": 531419020, "total_equity": 370936536, "shares_outstanding": 66273757, "goodwill_and_intangibles": 752471272 }, "cash_flow": { "operating_cash_flow": 19290697, "capital_expenditure": 40309155, "free_cash_flow": 59599852, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162527, "ticker_id": 8080, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9892826", "ebitda": "17449689", "netIncome": "2257841", "grossProfit": "28902051", "depreciation": "None", "totalRevenue": "45435051", "costOfRevenue": "16533000", "interestIncome": "7444670", "incomeBeforeTax": "3151169", "interestExpense": "6741657", "operatingIncome": "10686541", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "947313", "reportedCurrency": "USD", "netInterestIncome": "-6741657", "nonInterestIncome": "None", "operatingExpenses": "18215510", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7556863", "sellingGeneralAndAdministrative": "10659442", "netIncomeFromContinuingOperations": "2203856" }, "balance": { "goodwill": "None", "inventory": "5093460", "commonStock": "6560", "currentDebt": "None", "investments": "None", "totalAssets": "903535511", "longTermDebt": "421813199", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "752471272", "reportedCurrency": "USD", "retainedEarnings": "24849752", "totalLiabilities": "531419020", "otherCurrentAssets": "19962646", "totalCurrentAssets": "83784832", "currentLongTermDebt": "None", "longTermInvestments": "2581853", "shortTermInvestments": "None", "currentNetReceivables": "35882779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "819750679", "currentAccountsPayable": "4085207", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7116670", "shortLongTermDebtTotal": "428461312", "totalShareholderEquity": "370936536", "capitalLeaseObligations": "6648113", "otherCurrentLiabilities": "51465228", "totalCurrentLiabilities": "61949166", "otherNonCurrentLiabilities": "473030", "totalNonCurrentLiabilities": "469469854", "cashAndShortTermInvestments": "27939407", "commonStockSharesOutstanding": "66273757", "intangibleAssetsExcludingGoodwill": "752471272", "cashAndCashEquivalentsAtCarryingValue": "27939407", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2203856", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19290697", "capitalExpenditures": "40309155", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34000000", "cashflowFromInvestment": "-40359155", "stockBasedCompensation": "1113885", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7556863", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45435051, "cost_of_revenue": 16533000, "gross_profit": 28902051, "research_and_development": null, "selling_general_admin": 10659442, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9892826, "depreciation_amortisation": 7556863, "ebitda": 17449689, "interest_expense": 6741657, "interest_income": null, "other_non_operating": null, "pretax_income": 3151169, "tax_provision": 947313, "effective_tax_rate": null, "net_income": 2257841, "net_income_continuing_ops": 2203856, "net_income_to_common": 2257841, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27939407, "short_term_investments": null, "net_receivables": 35882779, "inventory": 5093460, "other_current_assets": null, "total_current_assets": 83784832, "net_ppe": null, "goodwill": null, "intangible_assets": 752471272, "goodwill_and_intangibles": 752471272, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 819750679, "total_assets": 903535511, "short_term_debt": 0, "accounts_payable": 4085207, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61949166, "long_term_debt": 421813199, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 469469854, "total_liabilities": 531419020, "total_debt": 421813199, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24849752, "total_equity": 370936536, "shares_outstanding": 66273757, "operating_cash_flow": 19290697, "stock_based_compensation": 1113885, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40309155, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40359155, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34000000, "free_cash_flow": 59599852, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9892826", "ebitda": "17449689", "netIncome": "2257841", "grossProfit": "28902051", "depreciation": "None", "totalRevenue": "45435051", "costOfRevenue": "16533000", "interestIncome": "7444670", "incomeBeforeTax": "3151169", "interestExpense": "6741657", "operatingIncome": "10686541", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "947313", "reportedCurrency": "USD", "netInterestIncome": "-6741657", "nonInterestIncome": "None", "operatingExpenses": "18215510", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7556863", "sellingGeneralAndAdministrative": "10659442", "netIncomeFromContinuingOperations": "2203856" }, "balance": { "goodwill": "None", "inventory": "5093460", "commonStock": "6560", "currentDebt": "None", "investments": "None", "totalAssets": "903535511", "longTermDebt": "421813199", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "752471272", "reportedCurrency": "USD", "retainedEarnings": "24849752", "totalLiabilities": "531419020", "otherCurrentAssets": "19962646", "totalCurrentAssets": "83784832", "currentLongTermDebt": "None", "longTermInvestments": "2581853", "shortTermInvestments": "None", "currentNetReceivables": "35882779", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "819750679", "currentAccountsPayable": "4085207", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7116670", "shortLongTermDebtTotal": "428461312", "totalShareholderEquity": "370936536", "capitalLeaseObligations": "6648113", "otherCurrentLiabilities": "51465228", "totalCurrentLiabilities": "61949166", "otherNonCurrentLiabilities": "473030", "totalNonCurrentLiabilities": "469469854", "cashAndShortTermInvestments": "27939407", "commonStockSharesOutstanding": "66273757", "intangibleAssetsExcludingGoodwill": "752471272", "cashAndCashEquivalentsAtCarryingValue": "27939407", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2203856", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19290697", "capitalExpenditures": "40309155", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34000000", "cashflowFromInvestment": "-40359155", "stockBasedCompensation": "1113885", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7556863", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 37164293, "cost_of_revenue": 13193000, "gross_profit": 23971293, "ebit": 5381167, "ebitda": 12694904, "pretax_income": -914791, "tax_provision": -271066, "net_income": -555659, "net_income_to_common": -555659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14857144, "total_current_assets": 69472071, "total_assets": 856976183, "short_term_debt": 0, "long_term_debt": 387367065, "total_debt": 387367065, "total_liabilities": 486867682, "total_equity": 368874561, "shares_outstanding": 65369891, "goodwill_and_intangibles": 721795939 }, "cash_flow": { "operating_cash_flow": 6014143, "capital_expenditure": 7972554, "free_cash_flow": 13986697, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162528, "ticker_id": 8080, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5381167", "ebitda": "12694904", "netIncome": "-555659", "grossProfit": "23971293", "depreciation": "None", "totalRevenue": "37164293", "costOfRevenue": "13193000", "interestIncome": "6197710", "incomeBeforeTax": "-914791", "interestExpense": "6295958", "operatingIncome": "5446694", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-271066", "reportedCurrency": "USD", "netInterestIncome": "-6295958", "nonInterestIncome": "None", "operatingExpenses": "18524599", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7313737", "sellingGeneralAndAdministrative": "11211147", "netIncomeFromContinuingOperations": "-643725" }, "balance": { "goodwill": "None", "inventory": "4956970", "commonStock": "6550", "currentDebt": "None", "investments": "None", "totalAssets": "856976183", "longTermDebt": "387367065", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "721795939", "reportedCurrency": "USD", "retainedEarnings": "22591911", "totalLiabilities": "486867682", "otherCurrentAssets": "19940348", "totalCurrentAssets": "69472071", "currentLongTermDebt": "None", "longTermInvestments": "2622560", "shortTermInvestments": "None", "currentNetReceivables": "34674579", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787504112", "currentAccountsPayable": "3758677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6065920", "shortLongTermDebtTotal": "392858378", "totalShareholderEquity": "368874561", "capitalLeaseObligations": "5491313", "otherCurrentLiabilities": "46523073", "totalCurrentLiabilities": "53702656", "otherNonCurrentLiabilities": "490244", "totalNonCurrentLiabilities": "433165026", "cashAndShortTermInvestments": "14857144", "commonStockSharesOutstanding": "65369891", "intangibleAssetsExcludingGoodwill": "721795939", "cashAndCashEquivalentsAtCarryingValue": "14857144", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-643725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6014143", "capitalExpenditures": "7972554", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2509368", "cashflowFromInvestment": "-9659342", "stockBasedCompensation": "1133552", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7313737", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37164293, "cost_of_revenue": 13193000, "gross_profit": 23971293, "research_and_development": null, "selling_general_admin": 11211147, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5381167, "depreciation_amortisation": 7313737, "ebitda": 12694904, "interest_expense": 6295958, "interest_income": null, "other_non_operating": null, "pretax_income": -914791, "tax_provision": -271066, "effective_tax_rate": null, "net_income": -555659, "net_income_continuing_ops": -643725, "net_income_to_common": -555659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14857144, "short_term_investments": null, "net_receivables": 34674579, "inventory": 4956970, "other_current_assets": null, "total_current_assets": 69472071, "net_ppe": null, "goodwill": null, "intangible_assets": 721795939, "goodwill_and_intangibles": 721795939, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 787504112, "total_assets": 856976183, "short_term_debt": 0, "accounts_payable": 3758677, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53702656, "long_term_debt": 387367065, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433165026, "total_liabilities": 486867682, "total_debt": 387367065, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22591911, "total_equity": 368874561, "shares_outstanding": 65369891, "operating_cash_flow": 6014143, "stock_based_compensation": 1133552, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7972554, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9659342, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2509368, "free_cash_flow": 13986697, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5381167", "ebitda": "12694904", "netIncome": "-555659", "grossProfit": "23971293", "depreciation": "None", "totalRevenue": "37164293", "costOfRevenue": "13193000", "interestIncome": "6197710", "incomeBeforeTax": "-914791", "interestExpense": "6295958", "operatingIncome": "5446694", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-271066", "reportedCurrency": "USD", "netInterestIncome": "-6295958", "nonInterestIncome": "None", "operatingExpenses": "18524599", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7313737", "sellingGeneralAndAdministrative": "11211147", "netIncomeFromContinuingOperations": "-643725" }, "balance": { "goodwill": "None", "inventory": "4956970", "commonStock": "6550", "currentDebt": "None", "investments": "None", "totalAssets": "856976183", "longTermDebt": "387367065", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "721795939", "reportedCurrency": "USD", "retainedEarnings": "22591911", "totalLiabilities": "486867682", "otherCurrentAssets": "19940348", "totalCurrentAssets": "69472071", "currentLongTermDebt": "None", "longTermInvestments": "2622560", "shortTermInvestments": "None", "currentNetReceivables": "34674579", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787504112", "currentAccountsPayable": "3758677", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6065920", "shortLongTermDebtTotal": "392858378", "totalShareholderEquity": "368874561", "capitalLeaseObligations": "5491313", "otherCurrentLiabilities": "46523073", "totalCurrentLiabilities": "53702656", "otherNonCurrentLiabilities": "490244", "totalNonCurrentLiabilities": "433165026", "cashAndShortTermInvestments": "14857144", "commonStockSharesOutstanding": "65369891", "intangibleAssetsExcludingGoodwill": "721795939", "cashAndCashEquivalentsAtCarryingValue": "14857144", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-643725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6014143", "capitalExpenditures": "7972554", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2509368", "cashflowFromInvestment": "-9659342", "stockBasedCompensation": "1133552", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7313737", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 41417784, "cost_of_revenue": 14249005, "gross_profit": 27168779, "ebit": 9407835, "ebitda": 16178671, "pretax_income": 3321181, "tax_provision": 600135, "net_income": 2667462, "net_income_to_common": 2667462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21386140, "total_current_assets": 79284295, "total_assets": 865127010, "short_term_debt": 988099, "long_term_debt": 388134754, "total_debt": 389122853, "total_liabilities": 498927228, "total_equity": 364877776, "shares_outstanding": 65949000, "goodwill_and_intangibles": 720075286 }, "cash_flow": { "operating_cash_flow": 12174691, "capital_expenditure": 26306547, "free_cash_flow": 38481238, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162529, "ticker_id": 8080, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9407835", "ebitda": "16178671", "netIncome": "2667462", "grossProfit": "27168779", "depreciation": "None", "totalRevenue": "41417784", "costOfRevenue": "14249005", "interestIncome": "7017540", "incomeBeforeTax": "3321181", "interestExpense": "6086654", "operatingIncome": "10419518", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "600135", "reportedCurrency": "USD", "netInterestIncome": "-6086654", "nonInterestIncome": "None", "operatingExpenses": "16749261", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14249005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6770836", "sellingGeneralAndAdministrative": "9977954", "netIncomeFromContinuingOperations": "2721046" }, "balance": { "goodwill": "402067", "inventory": "4867081", "commonStock": "6524", "currentDebt": "None", "investments": "None", "totalAssets": "865127010", "longTermDebt": "388134754", "shortTermDebt": "988099", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "719673219", "reportedCurrency": "USD", "retainedEarnings": "23147570", "totalLiabilities": "498927228", "otherCurrentAssets": "15182463", "totalCurrentAssets": "79284295", "currentLongTermDebt": "None", "longTermInvestments": "1100000", "shortTermInvestments": "None", "currentNetReceivables": "37848611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785842715", "currentAccountsPayable": "5394755", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6356200", "shortLongTermDebtTotal": "393858684", "totalShareholderEquity": "364877776", "capitalLeaseObligations": "5723930", "otherCurrentLiabilities": "57753693", "totalCurrentLiabilities": "65837252", "otherNonCurrentLiabilities": "593185", "totalNonCurrentLiabilities": "433089976", "cashAndShortTermInvestments": "21386140", "commonStockSharesOutstanding": "65949000", "intangibleAssetsExcludingGoodwill": "719673219", "cashAndCashEquivalentsAtCarryingValue": "21386140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2721046", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "387091", "operatingCashflow": "12174691", "capitalExpenditures": "26306547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16002046", "cashflowFromInvestment": "-24788651", "stockBasedCompensation": "1051402", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100920", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6770836", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41417784, "cost_of_revenue": 14249005, "gross_profit": 27168779, "research_and_development": null, "selling_general_admin": 9977954, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9407835, "depreciation_amortisation": 6770836, "ebitda": 16178671, "interest_expense": 6086654, "interest_income": null, "other_non_operating": null, "pretax_income": 3321181, "tax_provision": 600135, "effective_tax_rate": null, "net_income": 2667462, "net_income_continuing_ops": 2721046, "net_income_to_common": 2667462, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21386140, "short_term_investments": null, "net_receivables": 37848611, "inventory": 4867081, "other_current_assets": null, "total_current_assets": 79284295, "net_ppe": null, "goodwill": 402067, "intangible_assets": 719673219, "goodwill_and_intangibles": 720075286, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 785842715, "total_assets": 865127010, "short_term_debt": 988099, "accounts_payable": 5394755, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65837252, "long_term_debt": 388134754, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433089976, "total_liabilities": 498927228, "total_debt": 389122853, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23147570, "total_equity": 364877776, "shares_outstanding": 65949000, "operating_cash_flow": 12174691, "stock_based_compensation": 1051402, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26306547, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24788651, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16002046, "free_cash_flow": 38481238, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9407835", "ebitda": "16178671", "netIncome": "2667462", "grossProfit": "27168779", "depreciation": "None", "totalRevenue": "41417784", "costOfRevenue": "14249005", "interestIncome": "7017540", "incomeBeforeTax": "3321181", "interestExpense": "6086654", "operatingIncome": "10419518", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "600135", "reportedCurrency": "USD", "netInterestIncome": "-6086654", "nonInterestIncome": "None", "operatingExpenses": "16749261", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14249005", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6770836", "sellingGeneralAndAdministrative": "9977954", "netIncomeFromContinuingOperations": "2721046" }, "balance": { "goodwill": "402067", "inventory": "4867081", "commonStock": "6524", "currentDebt": "None", "investments": "None", "totalAssets": "865127010", "longTermDebt": "388134754", "shortTermDebt": "988099", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "719673219", "reportedCurrency": "USD", "retainedEarnings": "23147570", "totalLiabilities": "498927228", "otherCurrentAssets": "15182463", "totalCurrentAssets": "79284295", "currentLongTermDebt": "None", "longTermInvestments": "1100000", "shortTermInvestments": "None", "currentNetReceivables": "37848611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785842715", "currentAccountsPayable": "5394755", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6356200", "shortLongTermDebtTotal": "393858684", "totalShareholderEquity": "364877776", "capitalLeaseObligations": "5723930", "otherCurrentLiabilities": "57753693", "totalCurrentLiabilities": "65837252", "otherNonCurrentLiabilities": "593185", "totalNonCurrentLiabilities": "433089976", "cashAndShortTermInvestments": "21386140", "commonStockSharesOutstanding": "65949000", "intangibleAssetsExcludingGoodwill": "719673219", "cashAndCashEquivalentsAtCarryingValue": "21386140", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2721046", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "387091", "operatingCashflow": "12174691", "capitalExpenditures": "26306547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16002046", "cashflowFromInvestment": "-24788651", "stockBasedCompensation": "1051402", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100920", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6770836", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 42303716, "cost_of_revenue": 15068000, "gross_profit": 27235716, "ebit": 13075550, "ebitda": 19789171, "pretax_income": 7298689, "tax_provision": 1987150, "net_income": 5244091, "net_income_to_common": 5244091, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17760030, "total_current_assets": 73997365, "total_assets": 832366342, "short_term_debt": 0, "long_term_debt": 371798967, "total_debt": 371798967, "total_liabilities": 471583398, "total_equity": 359514522, "shares_outstanding": 66106474, "goodwill_and_intangibles": 693430240000 }, "cash_flow": { "operating_cash_flow": 11233261, "capital_expenditure": 59655861, "free_cash_flow": 70889122, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162531, "ticker_id": 8080, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13075550", "ebitda": "19789171", "netIncome": "5244091", "grossProfit": "27235716", "depreciation": "None", "totalRevenue": "42303716", "costOfRevenue": "15068000", "interestIncome": "2768530", "incomeBeforeTax": "7298689", "interestExpense": "5776861", "operatingIncome": "9557957", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1987150", "reportedCurrency": "USD", "netInterestIncome": "-5776861", "nonInterestIncome": "None", "operatingExpenses": "17677759", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6713621", "sellingGeneralAndAdministrative": "10964096", "netIncomeFromContinuingOperations": "5311539" }, "balance": { "goodwill": "692736809760", "inventory": "7871389", "commonStock": "6523", "currentDebt": "None", "investments": "None", "totalAssets": "832366342", "longTermDebt": "371798967", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "693430240", "reportedCurrency": "USD", "retainedEarnings": "20480108", "totalLiabilities": "471583398", "otherCurrentAssets": "13693367", "totalCurrentAssets": "73997365", "currentLongTermDebt": "None", "longTermInvestments": "599998", "shortTermInvestments": "599398000", "currentNetReceivables": "34672579", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "758368977", "currentAccountsPayable": "5412023", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6647960", "shortLongTermDebtTotal": "377715953", "totalShareholderEquity": "359514522", "capitalLeaseObligations": "5916986", "otherCurrentLiabilities": "53834921", "totalCurrentLiabilities": "61720755", "otherNonCurrentLiabilities": "600339", "totalNonCurrentLiabilities": "409862643", "cashAndShortTermInvestments": "17760030", "commonStockSharesOutstanding": "66106474", "intangibleAssetsExcludingGoodwill": "693430240", "cashAndCashEquivalentsAtCarryingValue": "17760030", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5311539", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "387091", "operatingCashflow": "11233261", "capitalExpenditures": "59655861", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46854387", "cashflowFromInvestment": "-61228686", "stockBasedCompensation": "1006468", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1432864", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6713621", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42303716, "cost_of_revenue": 15068000, "gross_profit": 27235716, "research_and_development": null, "selling_general_admin": 10964096, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13075550, "depreciation_amortisation": 6713621, "ebitda": 19789171, "interest_expense": 5776861, "interest_income": null, "other_non_operating": null, "pretax_income": 7298689, "tax_provision": 1987150, "effective_tax_rate": null, "net_income": 5244091, "net_income_continuing_ops": 5311539, "net_income_to_common": 5244091, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17760030, "short_term_investments": 599398000, "net_receivables": 34672579, "inventory": 7871389, "other_current_assets": null, "total_current_assets": 73997365, "net_ppe": null, "goodwill": 692736809760, "intangible_assets": 693430240, "goodwill_and_intangibles": 693430240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 758368977, "total_assets": 832366342, "short_term_debt": 0, "accounts_payable": 5412023, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61720755, "long_term_debt": 371798967, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409862643, "total_liabilities": 471583398, "total_debt": 371798967, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20480108, "total_equity": 359514522, "shares_outstanding": 66106474, "operating_cash_flow": 11233261, "stock_based_compensation": 1006468, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59655861, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61228686, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46854387, "free_cash_flow": 70889122, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13075550", "ebitda": "19789171", "netIncome": "5244091", "grossProfit": "27235716", "depreciation": "None", "totalRevenue": "42303716", "costOfRevenue": "15068000", "interestIncome": "2768530", "incomeBeforeTax": "7298689", "interestExpense": "5776861", "operatingIncome": "9557957", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1987150", "reportedCurrency": "USD", "netInterestIncome": "-5776861", "nonInterestIncome": "None", "operatingExpenses": "17677759", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6713621", "sellingGeneralAndAdministrative": "10964096", "netIncomeFromContinuingOperations": "5311539" }, "balance": { "goodwill": "692736809760", "inventory": "7871389", "commonStock": "6523", "currentDebt": "None", "investments": "None", "totalAssets": "832366342", "longTermDebt": "371798967", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "693430240", "reportedCurrency": "USD", "retainedEarnings": "20480108", "totalLiabilities": "471583398", "otherCurrentAssets": "13693367", "totalCurrentAssets": "73997365", "currentLongTermDebt": "None", "longTermInvestments": "599998", "shortTermInvestments": "599398000", "currentNetReceivables": "34672579", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "758368977", "currentAccountsPayable": "5412023", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6647960", "shortLongTermDebtTotal": "377715953", "totalShareholderEquity": "359514522", "capitalLeaseObligations": "5916986", "otherCurrentLiabilities": "53834921", "totalCurrentLiabilities": "61720755", "otherNonCurrentLiabilities": "600339", "totalNonCurrentLiabilities": "409862643", "cashAndShortTermInvestments": "17760030", "commonStockSharesOutstanding": "66106474", "intangibleAssetsExcludingGoodwill": "693430240", "cashAndCashEquivalentsAtCarryingValue": "17760030", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5311539", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "387091", "operatingCashflow": "11233261", "capitalExpenditures": "59655861", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46854387", "cashflowFromInvestment": "-61228686", "stockBasedCompensation": "1006468", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1432864", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6713621", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 40667393, "cost_of_revenue": 14831000, "gross_profit": 25836393, "ebit": 4959804, "ebitda": 11389823, "pretax_income": -604, "tax_provision": -152593, "net_income": 185015, "net_income_to_common": 185015, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21067735, "total_current_assets": 77011766, "total_assets": 778231835, "short_term_debt": -4238471, "long_term_debt": 324463180, "total_debt": 320224709, "total_liabilities": 418966283, "total_equity": 357914877, "shares_outstanding": 65837273, "goodwill_and_intangibles": 637401193 }, "cash_flow": { "operating_cash_flow": 13315833, "capital_expenditure": 8703025, "free_cash_flow": 22018858, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162532, "ticker_id": 8080, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4959804", "ebitda": "11389823", "netIncome": "185015", "grossProfit": "25836393", "depreciation": "None", "totalRevenue": "40667393", "costOfRevenue": "14831000", "interestIncome": "10123670", "incomeBeforeTax": "-604", "interestExpense": "4960408", "operatingIncome": "10122026", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-152593", "reportedCurrency": "USD", "netInterestIncome": "-4960408", "nonInterestIncome": "None", "operatingExpenses": "15714367", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6430019", "sellingGeneralAndAdministrative": "9283977", "netIncomeFromContinuingOperations": "151989" }, "balance": { "goodwill": "None", "inventory": "6688006", "commonStock": "6523", "currentDebt": "None", "investments": "None", "totalAssets": "778231835", "longTermDebt": "324463180", "shortTermDebt": "-4238471", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "637401193", "reportedCurrency": "USD", "retainedEarnings": "15236017", "totalLiabilities": "418966283", "otherCurrentAssets": "13014904", "totalCurrentAssets": "77011766", "currentLongTermDebt": "None", "longTermInvestments": "1564432", "shortTermInvestments": "1562867568", "currentNetReceivables": "36241121", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701220069", "currentAccountsPayable": "4238471", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6985820", "shortLongTermDebtTotal": "330584039", "totalShareholderEquity": "357914877", "capitalLeaseObligations": "6120859", "otherCurrentLiabilities": "48932055", "totalCurrentLiabilities": "56047641", "otherNonCurrentLiabilities": "762665", "totalNonCurrentLiabilities": "362918642", "cashAndShortTermInvestments": "21067735", "commonStockSharesOutstanding": "65837273", "intangibleAssetsExcludingGoodwill": "637401193", "cashAndCashEquivalentsAtCarryingValue": "21067735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151989", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-524230", "operatingCashflow": "13315833", "capitalExpenditures": "8703025", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76647", "cashflowFromInvestment": "-8803025", "stockBasedCompensation": "1053711", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "94790", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6430019", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40667393, "cost_of_revenue": 14831000, "gross_profit": 25836393, "research_and_development": null, "selling_general_admin": 9283977, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4959804, "depreciation_amortisation": 6430019, "ebitda": 11389823, "interest_expense": 4960408, "interest_income": null, "other_non_operating": null, "pretax_income": -604, "tax_provision": -152593, "effective_tax_rate": null, "net_income": 185015, "net_income_continuing_ops": 151989, "net_income_to_common": 185015, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21067735, "short_term_investments": 1562867568, "net_receivables": 36241121, "inventory": 6688006, "other_current_assets": null, "total_current_assets": 77011766, "net_ppe": null, "goodwill": null, "intangible_assets": 637401193, "goodwill_and_intangibles": 637401193, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 701220069, "total_assets": 778231835, "short_term_debt": -4238471, "accounts_payable": 4238471, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56047641, "long_term_debt": 324463180, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 362918642, "total_liabilities": 418966283, "total_debt": 320224709, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15236017, "total_equity": 357914877, "shares_outstanding": 65837273, "operating_cash_flow": 13315833, "stock_based_compensation": 1053711, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8703025, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8803025, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76647, "free_cash_flow": 22018858, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4959804", "ebitda": "11389823", "netIncome": "185015", "grossProfit": "25836393", "depreciation": "None", "totalRevenue": "40667393", "costOfRevenue": "14831000", "interestIncome": "10123670", "incomeBeforeTax": "-604", "interestExpense": "4960408", "operatingIncome": "10122026", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-152593", "reportedCurrency": "USD", "netInterestIncome": "-4960408", "nonInterestIncome": "None", "operatingExpenses": "15714367", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6430019", "sellingGeneralAndAdministrative": "9283977", "netIncomeFromContinuingOperations": "151989" }, "balance": { "goodwill": "None", "inventory": "6688006", "commonStock": "6523", "currentDebt": "None", "investments": "None", "totalAssets": "778231835", "longTermDebt": "324463180", "shortTermDebt": "-4238471", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "637401193", "reportedCurrency": "USD", "retainedEarnings": "15236017", "totalLiabilities": "418966283", "otherCurrentAssets": "13014904", "totalCurrentAssets": "77011766", "currentLongTermDebt": "None", "longTermInvestments": "1564432", "shortTermInvestments": "1562867568", "currentNetReceivables": "36241121", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701220069", "currentAccountsPayable": "4238471", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6985820", "shortLongTermDebtTotal": "330584039", "totalShareholderEquity": "357914877", "capitalLeaseObligations": "6120859", "otherCurrentLiabilities": "48932055", "totalCurrentLiabilities": "56047641", "otherNonCurrentLiabilities": "762665", "totalNonCurrentLiabilities": "362918642", "cashAndShortTermInvestments": "21067735", "commonStockSharesOutstanding": "65837273", "intangibleAssetsExcludingGoodwill": "637401193", "cashAndCashEquivalentsAtCarryingValue": "21067735", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151989", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-524230", "operatingCashflow": "13315833", "capitalExpenditures": "8703025", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76647", "cashflowFromInvestment": "-8803025", "stockBasedCompensation": "1053711", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "94790", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6430019", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 34316843, "cost_of_revenue": 13281000, "gross_profit": 21035843, "ebit": 4312253, "ebitda": 10697010, "pretax_income": -747145, "tax_provision": -293968, "net_income": -346655, "net_income_to_common": -346655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16358506, "total_current_assets": 67521406, "total_assets": 768158050, "short_term_debt": 541503, "long_term_debt": 324127393, "total_debt": 324668896, "total_liabilities": 413735098, "total_equity": 353039251, "shares_outstanding": 64970693, "goodwill_and_intangibles": 634724872 }, "cash_flow": { "operating_cash_flow": 8555704, "capital_expenditure": 1898661, "free_cash_flow": 10454365, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162533, "ticker_id": 8080, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4312253", "ebitda": "10697010", "netIncome": "-346655", "grossProfit": "21035843", "depreciation": "None", "totalRevenue": "34316843", "costOfRevenue": "13281000", "interestIncome": "None", "incomeBeforeTax": "-747145", "interestExpense": "5059398", "operatingIncome": "4961533", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-293968", "reportedCurrency": "USD", "netInterestIncome": "-5059398", "nonInterestIncome": "None", "operatingExpenses": "16074310", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6384757", "sellingGeneralAndAdministrative": "9689437", "netIncomeFromContinuingOperations": "-453177" }, "balance": { "goodwill": "None", "inventory": "6163776", "commonStock": "6508", "currentDebt": "None", "investments": "None", "totalAssets": "768158050", "longTermDebt": "324127393", "shortTermDebt": "541503", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "634724872", "reportedCurrency": "USD", "retainedEarnings": "15051002", "totalLiabilities": "413735098", "otherCurrentAssets": "12917635", "totalCurrentAssets": "67521406", "currentLongTermDebt": "None", "longTermInvestments": "1355019", "shortTermInvestments": "None", "currentNetReceivables": "32081489", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "700636644", "currentAccountsPayable": "5123049", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330558732", "totalShareholderEquity": "353039251", "capitalLeaseObligations": "6431339", "otherCurrentLiabilities": "45911615", "totalCurrentLiabilities": "52678428", "otherNonCurrentLiabilities": "469589", "totalNonCurrentLiabilities": "361056670", "cashAndShortTermInvestments": "16358506", "commonStockSharesOutstanding": "64970693", "intangibleAssetsExcludingGoodwill": "634724872", "cashAndCashEquivalentsAtCarryingValue": "16358506", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-453177", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "137139", "operatingCashflow": "8555704", "capitalExpenditures": "1898661", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8414724", "cashflowFromInvestment": "-1898661", "stockBasedCompensation": "1273674", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1432864", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6384757", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34316843, "cost_of_revenue": 13281000, "gross_profit": 21035843, "research_and_development": null, "selling_general_admin": 9689437, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4312253, "depreciation_amortisation": 6384757, "ebitda": 10697010, "interest_expense": 5059398, "interest_income": null, "other_non_operating": null, "pretax_income": -747145, "tax_provision": -293968, "effective_tax_rate": null, "net_income": -346655, "net_income_continuing_ops": -453177, "net_income_to_common": -346655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16358506, "short_term_investments": null, "net_receivables": 32081489, "inventory": 6163776, "other_current_assets": null, "total_current_assets": 67521406, "net_ppe": null, "goodwill": null, "intangible_assets": 634724872, "goodwill_and_intangibles": 634724872, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 700636644, "total_assets": 768158050, "short_term_debt": 541503, "accounts_payable": 5123049, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52678428, "long_term_debt": 324127393, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361056670, "total_liabilities": 413735098, "total_debt": 324668896, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15051002, "total_equity": 353039251, "shares_outstanding": 64970693, "operating_cash_flow": 8555704, "stock_based_compensation": 1273674, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1898661, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1898661, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8414724, "free_cash_flow": 10454365, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4312253", "ebitda": "10697010", "netIncome": "-346655", "grossProfit": "21035843", "depreciation": "None", "totalRevenue": "34316843", "costOfRevenue": "13281000", "interestIncome": "None", "incomeBeforeTax": "-747145", "interestExpense": "5059398", "operatingIncome": "4961533", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-293968", "reportedCurrency": "USD", "netInterestIncome": "-5059398", "nonInterestIncome": "None", "operatingExpenses": "16074310", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6384757", "sellingGeneralAndAdministrative": "9689437", "netIncomeFromContinuingOperations": "-453177" }, "balance": { "goodwill": "None", "inventory": "6163776", "commonStock": "6508", "currentDebt": "None", "investments": "None", "totalAssets": "768158050", "longTermDebt": "324127393", "shortTermDebt": "541503", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "634724872", "reportedCurrency": "USD", "retainedEarnings": "15051002", "totalLiabilities": "413735098", "otherCurrentAssets": "12917635", "totalCurrentAssets": "67521406", "currentLongTermDebt": "None", "longTermInvestments": "1355019", "shortTermInvestments": "None", "currentNetReceivables": "32081489", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "700636644", "currentAccountsPayable": "5123049", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330558732", "totalShareholderEquity": "353039251", "capitalLeaseObligations": "6431339", "otherCurrentLiabilities": "45911615", "totalCurrentLiabilities": "52678428", "otherNonCurrentLiabilities": "469589", "totalNonCurrentLiabilities": "361056670", "cashAndShortTermInvestments": "16358506", "commonStockSharesOutstanding": "64970693", "intangibleAssetsExcludingGoodwill": "634724872", "cashAndCashEquivalentsAtCarryingValue": "16358506", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-453177", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "137139", "operatingCashflow": "8555704", "capitalExpenditures": "1898661", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8414724", "cashflowFromInvestment": "-1898661", "stockBasedCompensation": "1273674", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1432864", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6384757", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 39145632, "cost_of_revenue": 54006286, "gross_profit": -14860654, "ebit": 9281656, "ebitda": 15654318, "pretax_income": 4059267, "tax_provision": 1207467, "net_income": 2795273, "net_income_to_common": 2795273, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18132015, "total_current_assets": 70908320, "total_assets": 783534568, "short_term_debt": 968420, "long_term_debt": 330791607, "total_debt": 331760027, "total_liabilities": 429049587, "total_equity": 352994758, "shares_outstanding": 65600530, "goodwill_and_intangibles": 640624067 }, "cash_flow": { "operating_cash_flow": 13785308, "capital_expenditure": 3371607, "free_cash_flow": 17156915, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162534, "ticker_id": 8080, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9281656", "ebitda": "15654318", "netIncome": "2795273", "grossProfit": "-14860654", "depreciation": "None", "totalRevenue": "39145632", "costOfRevenue": "54006286", "interestIncome": "None", "incomeBeforeTax": "4059267", "interestExpense": "5222389", "operatingIncome": "8763877", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1207467", "reportedCurrency": "USD", "netInterestIncome": "-5222389", "nonInterestIncome": "None", "operatingExpenses": "-23624531", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54006286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6372662", "sellingGeneralAndAdministrative": "9667044", "netIncomeFromContinuingOperations": "2851800" }, "balance": { "goodwill": "402067", "inventory": "6300915", "commonStock": "6483", "currentDebt": "None", "investments": "None", "totalAssets": "783534568", "longTermDebt": "330791607", "shortTermDebt": "968420", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "640222000", "reportedCurrency": "USD", "retainedEarnings": "15397657", "totalLiabilities": "429049587", "otherCurrentAssets": "13248008", "totalCurrentAssets": "70908320", "currentLongTermDebt": "None", "longTermInvestments": "1451924", "shortTermInvestments": "None", "currentNetReceivables": "33227382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712626248", "currentAccountsPayable": "9015939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337511894", "totalShareholderEquity": "352994758", "capitalLeaseObligations": "6720287", "otherCurrentLiabilities": "49752592", "totalCurrentLiabilities": "60371636", "otherNonCurrentLiabilities": "572705", "totalNonCurrentLiabilities": "368677951", "cashAndShortTermInvestments": "18132015", "commonStockSharesOutstanding": "65600530", "intangibleAssetsExcludingGoodwill": "640222000", "cashAndCashEquivalentsAtCarryingValue": "18132015", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2851800", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "495495", "operatingCashflow": "13785308", "capitalExpenditures": "3371607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11999996", "cashflowFromInvestment": "-3371607", "stockBasedCompensation": "846397", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "689155", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6372662", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39145632, "cost_of_revenue": 54006286, "gross_profit": -14860654, "research_and_development": null, "selling_general_admin": 9667044, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9281656, "depreciation_amortisation": 6372662, "ebitda": 15654318, "interest_expense": 5222389, "interest_income": null, "other_non_operating": null, "pretax_income": 4059267, "tax_provision": 1207467, "effective_tax_rate": null, "net_income": 2795273, "net_income_continuing_ops": 2851800, "net_income_to_common": 2795273, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18132015, "short_term_investments": null, "net_receivables": 33227382, "inventory": 6300915, "other_current_assets": null, "total_current_assets": 70908320, "net_ppe": null, "goodwill": 402067, "intangible_assets": 640222000, "goodwill_and_intangibles": 640624067, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712626248, "total_assets": 783534568, "short_term_debt": 968420, "accounts_payable": 9015939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60371636, "long_term_debt": 330791607, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368677951, "total_liabilities": 429049587, "total_debt": 331760027, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15397657, "total_equity": 352994758, "shares_outstanding": 65600530, "operating_cash_flow": 13785308, "stock_based_compensation": 846397, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3371607, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3371607, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11999996, "free_cash_flow": 17156915, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9281656", "ebitda": "15654318", "netIncome": "2795273", "grossProfit": "-14860654", "depreciation": "None", "totalRevenue": "39145632", "costOfRevenue": "54006286", "interestIncome": "None", "incomeBeforeTax": "4059267", "interestExpense": "5222389", "operatingIncome": "8763877", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1207467", "reportedCurrency": "USD", "netInterestIncome": "-5222389", "nonInterestIncome": "None", "operatingExpenses": "-23624531", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54006286", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6372662", "sellingGeneralAndAdministrative": "9667044", "netIncomeFromContinuingOperations": "2851800" }, "balance": { "goodwill": "402067", "inventory": "6300915", "commonStock": "6483", "currentDebt": "None", "investments": "None", "totalAssets": "783534568", "longTermDebt": "330791607", "shortTermDebt": "968420", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "640222000", "reportedCurrency": "USD", "retainedEarnings": "15397657", "totalLiabilities": "429049587", "otherCurrentAssets": "13248008", "totalCurrentAssets": "70908320", "currentLongTermDebt": "None", "longTermInvestments": "1451924", "shortTermInvestments": "None", "currentNetReceivables": "33227382", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712626248", "currentAccountsPayable": "9015939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337511894", "totalShareholderEquity": "352994758", "capitalLeaseObligations": "6720287", "otherCurrentLiabilities": "49752592", "totalCurrentLiabilities": "60371636", "otherNonCurrentLiabilities": "572705", "totalNonCurrentLiabilities": "368677951", "cashAndShortTermInvestments": "18132015", "commonStockSharesOutstanding": "65600530", "intangibleAssetsExcludingGoodwill": "640222000", "cashAndCashEquivalentsAtCarryingValue": "18132015", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2851800", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "495495", "operatingCashflow": "13785308", "capitalExpenditures": "3371607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11999996", "cashflowFromInvestment": "-3371607", "stockBasedCompensation": "846397", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "689155", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6372662", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 35476172, "cost_of_revenue": 13222000, "gross_profit": 22254172, "ebit": 1284189, "ebitda": 7627107, "pretax_income": -4088096, "tax_provision": -1226649, "net_income": -2963059, "net_income_to_common": -2963059, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19514381, "total_current_assets": 70621526, "total_assets": 787343642, "short_term_debt": 0, "long_term_debt": 342455820, "total_debt": 342455820, "total_liabilities": 436088105, "total_equity": 349821841, "shares_outstanding": 64826026, "goodwill_and_intangibles": 645865125 }, "cash_flow": { "operating_cash_flow": 3550319, "capital_expenditure": 14465370, "free_cash_flow": 18015689, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162536, "ticker_id": 8080, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1284189", "ebitda": "7627107", "netIncome": "-2963059", "grossProfit": "22254172", "depreciation": "None", "totalRevenue": "35476172", "costOfRevenue": "13222000", "interestIncome": "None", "incomeBeforeTax": "-4088096", "interestExpense": "5372285", "operatingIncome": "6521936", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1226649", "reportedCurrency": "USD", "netInterestIncome": "-5372285", "nonInterestIncome": "None", "operatingExpenses": "15732236", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6342918", "sellingGeneralAndAdministrative": "9389344", "netIncomeFromContinuingOperations": "-2861447" }, "balance": { "goodwill": "1339652", "inventory": "6796410", "commonStock": "6481", "currentDebt": "None", "investments": "None", "totalAssets": "787343642", "longTermDebt": "342455820", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "644525473", "reportedCurrency": "USD", "retainedEarnings": "12602384", "totalLiabilities": "436088105", "otherCurrentAssets": "13726825", "totalCurrentAssets": "70621526", "currentLongTermDebt": "None", "longTermInvestments": "1567663", "shortTermInvestments": "None", "currentNetReceivables": "30583910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716722116", "currentAccountsPayable": "7376882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349439193", "totalShareholderEquity": "349821841", "capitalLeaseObligations": "6983373", "otherCurrentLiabilities": "46866857", "totalCurrentLiabilities": "56181389", "otherNonCurrentLiabilities": "588745", "totalNonCurrentLiabilities": "379906716", "cashAndShortTermInvestments": "19514381", "commonStockSharesOutstanding": "64826026", "intangibleAssetsExcludingGoodwill": "644525473", "cashAndCashEquivalentsAtCarryingValue": "19514381", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2861447", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-345992", "operatingCashflow": "3550319", "capitalExpenditures": "14465370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9986527", "cashflowFromInvestment": "-14665370", "stockBasedCompensation": "812860", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6342918", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35476172, "cost_of_revenue": 13222000, "gross_profit": 22254172, "research_and_development": null, "selling_general_admin": 9389344, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1284189, "depreciation_amortisation": 6342918, "ebitda": 7627107, "interest_expense": 5372285, "interest_income": null, "other_non_operating": null, "pretax_income": -4088096, "tax_provision": -1226649, "effective_tax_rate": null, "net_income": -2963059, "net_income_continuing_ops": -2861447, "net_income_to_common": -2963059, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19514381, "short_term_investments": null, "net_receivables": 30583910, "inventory": 6796410, "other_current_assets": null, "total_current_assets": 70621526, "net_ppe": null, "goodwill": 1339652, "intangible_assets": 644525473, "goodwill_and_intangibles": 645865125, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 716722116, "total_assets": 787343642, "short_term_debt": 0, "accounts_payable": 7376882, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56181389, "long_term_debt": 342455820, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 379906716, "total_liabilities": 436088105, "total_debt": 342455820, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12602384, "total_equity": 349821841, "shares_outstanding": 64826026, "operating_cash_flow": 3550319, "stock_based_compensation": 812860, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14465370, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14665370, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9986527, "free_cash_flow": 18015689, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1284189", "ebitda": "7627107", "netIncome": "-2963059", "grossProfit": "22254172", "depreciation": "None", "totalRevenue": "35476172", "costOfRevenue": "13222000", "interestIncome": "None", "incomeBeforeTax": "-4088096", "interestExpense": "5372285", "operatingIncome": "6521936", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1226649", "reportedCurrency": "USD", "netInterestIncome": "-5372285", "nonInterestIncome": "None", "operatingExpenses": "15732236", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6342918", "sellingGeneralAndAdministrative": "9389344", "netIncomeFromContinuingOperations": "-2861447" }, "balance": { "goodwill": "1339652", "inventory": "6796410", "commonStock": "6481", "currentDebt": "None", "investments": "None", "totalAssets": "787343642", "longTermDebt": "342455820", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "644525473", "reportedCurrency": "USD", "retainedEarnings": "12602384", "totalLiabilities": "436088105", "otherCurrentAssets": "13726825", "totalCurrentAssets": "70621526", "currentLongTermDebt": "None", "longTermInvestments": "1567663", "shortTermInvestments": "None", "currentNetReceivables": "30583910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716722116", "currentAccountsPayable": "7376882", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349439193", "totalShareholderEquity": "349821841", "capitalLeaseObligations": "6983373", "otherCurrentLiabilities": "46866857", "totalCurrentLiabilities": "56181389", "otherNonCurrentLiabilities": "588745", "totalNonCurrentLiabilities": "379906716", "cashAndShortTermInvestments": "19514381", "commonStockSharesOutstanding": "64826026", "intangibleAssetsExcludingGoodwill": "644525473", "cashAndCashEquivalentsAtCarryingValue": "19514381", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2861447", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-345992", "operatingCashflow": "3550319", "capitalExpenditures": "14465370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9986527", "cashflowFromInvestment": "-14665370", "stockBasedCompensation": "812860", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6342918", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 38397300, "cost_of_revenue": 14442000, "gross_profit": 23955300, "ebit": 6733499, "ebitda": 12948039, "pretax_income": 973993, "tax_provision": 291638, "net_income": 535390, "net_income_to_common": 535390, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20555496, "total_current_assets": 69145297, "total_assets": 781469811, "short_term_debt": 41170273, "long_term_debt": 332134211, "total_debt": 373304484, "total_liabilities": 430349746, "total_equity": 349787981, "shares_outstanding": 65085654, "goodwill_and_intangibles": -634325876858 }, "cash_flow": { "operating_cash_flow": 19718260, "capital_expenditure": 17289741, "free_cash_flow": 37008001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162537, "ticker_id": 8080, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6733499", "ebitda": "12948039", "netIncome": "535390", "grossProfit": "23955300", "depreciation": "None", "totalRevenue": "38397300", "costOfRevenue": "14442000", "interestIncome": "None", "incomeBeforeTax": "973993", "interestExpense": "5759506", "operatingIncome": "6145090", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "291638", "reportedCurrency": "USD", "netInterestIncome": "-5759506", "nonInterestIncome": "None", "operatingExpenses": "17810210", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6214540", "sellingGeneralAndAdministrative": "11595004", "netIncomeFromContinuingOperations": "682355" }, "balance": { "goodwill": "-634961473929", "inventory": "6450418", "commonStock": "6481", "currentDebt": "None", "investments": "None", "totalAssets": "781469811", "longTermDebt": "332134211", "shortTermDebt": "41170273", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "635597071", "reportedCurrency": "USD", "retainedEarnings": "15565443", "totalLiabilities": "430349746", "otherCurrentAssets": "12882031", "totalCurrentAssets": "69145297", "currentLongTermDebt": "None", "longTermInvestments": "2281651", "shortTermInvestments": "2279369349", "currentNetReceivables": "29257352", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712324514", "currentAccountsPayable": "7022691", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338736451", "totalShareholderEquity": "349787981", "capitalLeaseObligations": "6602240", "otherCurrentLiabilities": "50784454", "totalCurrentLiabilities": "60688589", "otherNonCurrentLiabilities": "590519", "totalNonCurrentLiabilities": "369661157", "cashAndShortTermInvestments": "20555496", "commonStockSharesOutstanding": "65085654", "intangibleAssetsExcludingGoodwill": "635597071", "cashAndCashEquivalentsAtCarryingValue": "20555496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "682355", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1361737", "operatingCashflow": "19718260", "capitalExpenditures": "17289741", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6279532", "cashflowFromInvestment": "-17289741", "stockBasedCompensation": "812860", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6214540", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38397300, "cost_of_revenue": 14442000, "gross_profit": 23955300, "research_and_development": null, "selling_general_admin": 11595004, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6733499, "depreciation_amortisation": 6214540, "ebitda": 12948039, "interest_expense": 5759506, "interest_income": null, "other_non_operating": null, "pretax_income": 973993, "tax_provision": 291638, "effective_tax_rate": null, "net_income": 535390, "net_income_continuing_ops": 682355, "net_income_to_common": 535390, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20555496, "short_term_investments": 2279369349, "net_receivables": 29257352, "inventory": 6450418, "other_current_assets": null, "total_current_assets": 69145297, "net_ppe": null, "goodwill": -634961473929, "intangible_assets": 635597071, "goodwill_and_intangibles": -634325876858, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712324514, "total_assets": 781469811, "short_term_debt": 41170273, "accounts_payable": 7022691, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60688589, "long_term_debt": 332134211, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369661157, "total_liabilities": 430349746, "total_debt": 373304484, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15565443, "total_equity": 349787981, "shares_outstanding": 65085654, "operating_cash_flow": 19718260, "stock_based_compensation": 812860, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17289741, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17289741, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6279532, "free_cash_flow": 37008001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6733499", "ebitda": "12948039", "netIncome": "535390", "grossProfit": "23955300", "depreciation": "None", "totalRevenue": "38397300", "costOfRevenue": "14442000", "interestIncome": "None", "incomeBeforeTax": "973993", "interestExpense": "5759506", "operatingIncome": "6145090", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "291638", "reportedCurrency": "USD", "netInterestIncome": "-5759506", "nonInterestIncome": "None", "operatingExpenses": "17810210", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6214540", "sellingGeneralAndAdministrative": "11595004", "netIncomeFromContinuingOperations": "682355" }, "balance": { "goodwill": "-634961473929", "inventory": "6450418", "commonStock": "6481", "currentDebt": "None", "investments": "None", "totalAssets": "781469811", "longTermDebt": "332134211", "shortTermDebt": "41170273", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "635597071", "reportedCurrency": "USD", "retainedEarnings": "15565443", "totalLiabilities": "430349746", "otherCurrentAssets": "12882031", "totalCurrentAssets": "69145297", "currentLongTermDebt": "None", "longTermInvestments": "2281651", "shortTermInvestments": "2279369349", "currentNetReceivables": "29257352", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712324514", "currentAccountsPayable": "7022691", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338736451", "totalShareholderEquity": "349787981", "capitalLeaseObligations": "6602240", "otherCurrentLiabilities": "50784454", "totalCurrentLiabilities": "60688589", "otherNonCurrentLiabilities": "590519", "totalNonCurrentLiabilities": "369661157", "cashAndShortTermInvestments": "20555496", "commonStockSharesOutstanding": "65085654", "intangibleAssetsExcludingGoodwill": "635597071", "cashAndCashEquivalentsAtCarryingValue": "20555496", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "682355", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1361737", "operatingCashflow": "19718260", "capitalExpenditures": "17289741", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6279532", "cashflowFromInvestment": "-17289741", "stockBasedCompensation": "812860", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6214540", "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": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "income_statement": { "revenue": 31836586, "cost_of_revenue": 13472000, "gross_profit": 18364586, "ebit": 4960432, "ebitda": 11016000, "pretax_income": 226901, "tax_provision": 62348, "net_income": 277333, "net_income_to_common": 277333, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12250096, "total_current_assets": 61252269, "total_assets": 767258505, "short_term_debt": 33829615, "long_term_debt": 325808798, "total_debt": 359638413, "total_liabilities": 415603139, "total_equity": 350470247, "shares_outstanding": 64998543, "goodwill_and_intangibles": -626942524156 }, "cash_flow": { "operating_cash_flow": -861337, "capital_expenditure": 15226584, "free_cash_flow": 14365247, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162538, "ticker_id": 8080, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:31.410264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4960432", "ebitda": "11016000", "netIncome": "277333", "grossProfit": "18364586", "depreciation": "None", "totalRevenue": "31836586", "costOfRevenue": "13472000", "interestIncome": "None", "incomeBeforeTax": "226901", "interestExpense": "4733533", "operatingIncome": "3144921", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62348", "reportedCurrency": "USD", "netInterestIncome": "-4733533", "nonInterestIncome": "None", "operatingExpenses": "15219665", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1815513", "costofGoodsAndServicesSold": "13472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6055568", "sellingGeneralAndAdministrative": "9164500", "netIncomeFromContinuingOperations": "164553" }, "balance": { "goodwill": "-627570723078", "inventory": "5088681", "commonStock": "6465", "currentDebt": "None", "investments": "None", "totalAssets": "767258505", "longTermDebt": "325808798", "shortTermDebt": "33829615", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "628198922", "reportedCurrency": "USD", "retainedEarnings": "15030053", "totalLiabilities": "415603139", "otherCurrentAssets": "11898176", "totalCurrentAssets": "61252269", "currentLongTermDebt": "None", "longTermInvestments": "10946869", "shortTermInvestments": "2342253402", "currentNetReceivables": "32015316", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706006236", "currentAccountsPayable": "4883591", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "601943", "shortLongTermDebtTotal": "332654585", "totalShareholderEquity": "350470247", "capitalLeaseObligations": "6845787", "otherCurrentLiabilities": "44986169", "totalCurrentLiabilities": "51540430", "otherNonCurrentLiabilities": "694828", "totalNonCurrentLiabilities": "364062709", "cashAndShortTermInvestments": "12250096", "commonStockSharesOutstanding": "64998543", "intangibleAssetsExcludingGoodwill": "628198922", "cashAndCashEquivalentsAtCarryingValue": "12250096", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164553", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "369841", "operatingCashflow": "-861337", "capitalExpenditures": "15226584", "changeInReceivables": "-759449", "changeInExchangeRate": "None", "cashflowFromFinancing": "13293941", "cashflowFromInvestment": "-15226584", "stockBasedCompensation": "914426", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2793980", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689155", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6055568", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31836586, "cost_of_revenue": 13472000, "gross_profit": 18364586, "research_and_development": null, "selling_general_admin": 9164500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4960432, "depreciation_amortisation": 6055568, "ebitda": 11016000, "interest_expense": 4733533, "interest_income": null, "other_non_operating": null, "pretax_income": 226901, "tax_provision": 62348, "effective_tax_rate": null, "net_income": 277333, "net_income_continuing_ops": 164553, "net_income_to_common": 277333, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12250096, "short_term_investments": 2342253402, "net_receivables": 32015316, "inventory": 5088681, "other_current_assets": null, "total_current_assets": 61252269, "net_ppe": null, "goodwill": -627570723078, "intangible_assets": 628198922, "goodwill_and_intangibles": -626942524156, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 706006236, "total_assets": 767258505, "short_term_debt": 33829615, "accounts_payable": 4883591, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51540430, "long_term_debt": 325808798, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 364062709, "total_liabilities": 415603139, "total_debt": 359638413, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15030053, "total_equity": 350470247, "shares_outstanding": 64998543, "operating_cash_flow": -861337, "stock_based_compensation": 914426, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15226584, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15226584, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13293941, "free_cash_flow": 14365247, "net_change_in_cash": -2793980 }, "raw_data": { "income": { "ebit": "4960432", "ebitda": "11016000", "netIncome": "277333", "grossProfit": "18364586", "depreciation": "None", "totalRevenue": "31836586", "costOfRevenue": "13472000", "interestIncome": "None", "incomeBeforeTax": "226901", "interestExpense": "4733533", "operatingIncome": "3144921", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62348", "reportedCurrency": "USD", "netInterestIncome": "-4733533", "nonInterestIncome": "None", "operatingExpenses": "15219665", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1815513", "costofGoodsAndServicesSold": "13472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6055568", "sellingGeneralAndAdministrative": "9164500", "netIncomeFromContinuingOperations": "164553" }, "balance": { "goodwill": "-627570723078", "inventory": "5088681", "commonStock": "6465", "currentDebt": "None", "investments": "None", "totalAssets": "767258505", "longTermDebt": "325808798", "shortTermDebt": "33829615", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "628198922", "reportedCurrency": "USD", "retainedEarnings": "15030053", "totalLiabilities": "415603139", "otherCurrentAssets": "11898176", "totalCurrentAssets": "61252269", "currentLongTermDebt": "None", "longTermInvestments": "10946869", "shortTermInvestments": "2342253402", "currentNetReceivables": "32015316", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706006236", "currentAccountsPayable": "4883591", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "601943", "shortLongTermDebtTotal": "332654585", "totalShareholderEquity": "350470247", "capitalLeaseObligations": "6845787", "otherCurrentLiabilities": "44986169", "totalCurrentLiabilities": "51540430", "otherNonCurrentLiabilities": "694828", "totalNonCurrentLiabilities": "364062709", "cashAndShortTermInvestments": "12250096", "commonStockSharesOutstanding": "64998543", "intangibleAssetsExcludingGoodwill": "628198922", "cashAndCashEquivalentsAtCarryingValue": "12250096", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164553", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "369841", "operatingCashflow": "-861337", "capitalExpenditures": "15226584", "changeInReceivables": "-759449", "changeInExchangeRate": "None", "cashflowFromFinancing": "13293941", "cashflowFromInvestment": "-15226584", "stockBasedCompensation": "914426", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2793980", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689155", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6055568", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-03-31" }, "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" ] } } }