{ "ticker": { "uuid": "bcd5501e-3ca4-445d-afe1-4f4964e2966f", "symbol": "RNGR", "name": "Ranger Energy Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/bcd5501e-3ca4-445d-afe1-4f4964e2966f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcd5501e-3ca4-445d-afe1-4f4964e2966f/" }, "ticker_metadata": { "id": 3404, "uuid": "bcd5501e-3ca4-445d-afe1-4f4964e2966f", "symbol": "RNGR", "name": "Ranger Energy Services Inc", "asset_type": "equity", "market_cap": 367830000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Ranger Energy Services, Inc. provides high specification onshore well service platforms, cable termination services and ancillary services to exploration and production companies in the United States. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bcd5501e-3ca4-445d-afe1-4f4964e2966f", "symbol": "RNGR", "name": "Ranger Energy Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/bcd5501e-3ca4-445d-afe1-4f4964e2966f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcd5501e-3ca4-445d-afe1-4f4964e2966f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.85, "quality": 0.14, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.43, "market_cap": 370891234.03, "pe_ratio": 25.2307, "earnings_yield": 0.0396, "ebitda_to_ev": 0.1861, "shareholder_yield": 0.0113, "roe": 0.0489, "piotroski_f_score": 4, "momentum_12_1": 0.3383, "volatility_252d": 0.3104 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:21.827300+00:00", "batch_id": "" }, "size": { "price_close": 15.43, "market_cap": 370891234.03, "market_cap_usd": 370891234.03, "enterprise_value": 401491234.03, "shares_outstanding": 24037021, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.2307, "pb_ratio": 1.2347, "ptbv_ratio": 1.2543, "ps_ratio": 0.6498, "pcf_ratio": 6.7435, "pfcf_ratio": 4.0227, "ev_ebitda": 5.3747, "ev_ebit": 17.6093, "ev_sales": 0.7034, "ev_fcf": 4.3546, "earnings_yield": 0.0396, "fcf_yield": 0.2296, "price_to_sales": 0.6498, "price_to_book": 1.2347, "price_to_cashflow": 6.7435, "ebitda_to_ev": 0.1861, "sales_yield": 1.4217 }, "yield": { "dividend_yield": 0.0113, "buyback_yield": 0, "shareholder_yield": 0.0113, "debt_paydown_yield": null, "total_yield": 0.0113 }, "quality": { "gross_margin": 0.0825, "operating_margin": 0.0399, "net_margin": 0.0258, "ebitda_margin": 0.1309, "fcf_margin": 0.1615, "roe": 0.0489, "roa": 0.032, "roic": 0.0475, "roc_greenblatt": null, "asset_turnover": 1.243, "cash_conversion": 6.2721, "accruals_ratio": -0.0878, "sbc_to_revenue": 0.0114, "piotroski_f_score": 4, "altman_z_score": 3.1271, "earnings_stability_5y": 0.6615, "revenue_stability_5y": 0.3916, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1026, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5286, "net_debt_to_ebitda": 0.4096, "debt_to_assets": 0.0817, "interest_coverage": 15.2, "current_ratio": 1.6587, "quick_ratio": 1.6263, "net_debt": 30600000, "local_beta": 0.001, "volatility_252d": 0.3104, "volatility_60d": 0.7009, "max_drawdown_12m": -0.1546, "risk_adjusted_momentum": 1.0897 }, "growth": { "revenue_growth_1y": 0.0025, "revenue_growth_3y_cagr": -0.035, "revenue_growth_5y_cagr": 0.2383, "eps_growth_1y": -0.2576, "eps_growth_3y_cagr": -0.0661, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.218, "book_value_growth_1y": 0.1046, "revenue_growth": 0.0025, "earnings_growth": -0.2576 }, "momentum": { "price_return_1m": -0.0247, "price_return_3m": -0.0545, "price_return_6m": 0.1134, "price_return_9m": 0.1035, "price_return_12m": 0.3053, "price_return_12m_ex1m": 0.3383, "momentum_6m": 0.1134, "momentum_12m": 0.3053, "momentum_12_1": 0.3383, "distance_from_52w_high": -0.1546, "distance_from_52w_low": 0.3584, "relative_strength": 0.2053 }, "raw_ttm": { "revenue_ttm": 570800000, "gross_profit_ttm": 47100000, "ebit_ttm": 22800000, "ebitda_ttm": 74700000, "net_income_ttm": 14700000, "eps_diluted_ttm": 0.6116, "operating_cash_flow_ttm": 55000000, "capital_expenditure_ttm": 37200000, "fcf_ttm": 92200000, "dividends_paid_ttm": 4200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1500000, "cash_and_equivalents": 6900000, "total_current_assets": 158900000, "total_current_liabilities": 95800000, "net_ppe": null, "total_assets": 459200000, "total_debt": 37500000, "total_equity": 300400000, "net_working_capital": 93700000, "book_value_per_share": 12.4974, "retained_earnings": 50500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 295700000, "tangible_book_per_share": 12.3019 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 18, "rank_pcf": 27, "rank_ev_ebitda": 14, "rank_ev_ebit": 64, "rank_earnings_yield": 63, "rank_fcf_yield": 13, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 61, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 94, "rank_fcf_margin": 56, "rank_piotroski": 84, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 34 }, "composites": { "value_composite": 15, "quality_composite": 86, "momentum_composite": 23, "growth_composite": 92, "yield_composite": 30, "svqf_composite": 82, "vc1_composite": 13, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.345, "os_score": 0.81, "value_percentile": 0.85, "quality_percentile": 0.14, "momentum_percentile": 0.77, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 16, "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": 4824, "ticker_id": 3404, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:21.827300+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.43, "market_cap": 370891234.03, "market_cap_usd": 370891234.03, "enterprise_value": 401491234.03, "shares_outstanding": 24037021, "fx_rate_to_usd": null, "pe_ratio": 25.23069619, "pb_ratio": 1.2346579, "ptbv_ratio": 1.25428216, "ps_ratio": 0.64977441, "pcf_ratio": 6.74347698, "pfcf_ratio": 4.0226815, "ev_ebitda": 5.37471531, "ev_ebit": 17.60926465, "ev_sales": 0.70338338, "ev_fcf": 4.3545687, "earnings_yield": 0.03963426, "fcf_yield": 0.22964387, "dividend_yield": 0.01132407, "buyback_yield": 0, "shareholder_yield": 0.01132407, "debt_paydown_yield": null, "total_yield": 0.01132407, "gross_margin": 0.08251577, "operating_margin": 0.03994394, "net_margin": 0.02575333, "ebitda_margin": 0.13086896, "fcf_margin": 0.16152768, "roe": 0.04893475, "roa": 0.0320122, "roic": 0.0475384, "roc_greenblatt": null, "asset_turnover": 1.24303136, "cash_conversion": 6.27210884, "accruals_ratio": -0.08776132, "sbc_to_revenue": 0.01138753, "debt_to_equity": 0.5286285, "net_debt_to_ebitda": 0.40963855, "debt_to_assets": 0.08166376, "interest_coverage": 15.2, "current_ratio": 1.65866388, "quick_ratio": 1.6263048, "net_debt": 30600000, "revenue_growth_1y": 0.00245873, "revenue_growth_3y_cagr": -0.03495156, "revenue_growth_5y_cagr": 0.23834732, "eps_growth_1y": -0.25757576, "eps_growth_3y_cagr": -0.06608062, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21798134, "book_value_growth_1y": 0.10464748, "piotroski_f_score": 4, "altman_z_score": 3.12709269, "earnings_stability_5y": 0.661516, "revenue_stability_5y": 0.391625, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02465234, "price_return_3m": -0.05452273, "price_return_6m": 0.11344432, "price_return_9m": 0.10353015, "price_return_12m": 0.30525995, "price_return_12m_ex1m": 0.33825097, "distance_from_52w_high": -0.15455761, "distance_from_52w_low": 0.35838227, "relative_strength": 0.20529637, "local_beta": 0.001, "volatility_252d": 0.310421, "volatility_60d": 0.700882, "max_drawdown_12m": -0.15455761, "revenue_ttm": 570800000, "gross_profit_ttm": 47100000, "ebit_ttm": 22800000, "ebitda_ttm": 74700000, "net_income_ttm": 14700000, "eps_diluted_ttm": 0.61155665, "operating_cash_flow_ttm": 55000000, "capital_expenditure_ttm": 37200000, "fcf_ttm": 92200000, "dividends_paid_ttm": 4200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1500000, "cash_and_equivalents": 6900000, "total_current_assets": 158900000, "total_current_liabilities": 95800000, "net_ppe": null, "total_assets": 459200000, "total_debt": 37500000, "total_equity": 300400000, "net_working_capital": 93700000, "book_value_per_share": 12.49738892, "retained_earnings": 50500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 295700000, "tangible_book_per_share": 12.30185721, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 63, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 18, "rank_pcf": 27, "rank_ev_ebitda": 14, "rank_ev_ebit": 64, "rank_earnings_yield": 63, "rank_fcf_yield": 13, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 61, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 94, "rank_fcf_margin": 56, "rank_piotroski": 84, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 34, "value_composite": 15, "quality_composite": 86, "momentum_composite": 23, "growth_composite": 92, "yield_composite": 30, "svqf_composite": 82, "vc1_composite": 13, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 16, "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": 15.43, "os": 0.81, "value": 0.85, "quality": 0.14, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 25.2307, "earnings_yield": 0.0396, "shareholder_yield": 0.0113, "roe": 0.0489, "momentum_12_1": 0.3383, "complete_fields": { "id": 4824, "ticker_id": 3404, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:21.827300+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.43, "market_cap": 370891234.03, "market_cap_usd": 370891234.03, "enterprise_value": 401491234.03, "shares_outstanding": 24037021, "fx_rate_to_usd": null, "pe_ratio": 25.23069619, "pb_ratio": 1.2346579, "ptbv_ratio": 1.25428216, "ps_ratio": 0.64977441, "pcf_ratio": 6.74347698, "pfcf_ratio": 4.0226815, "ev_ebitda": 5.37471531, "ev_ebit": 17.60926465, "ev_sales": 0.70338338, "ev_fcf": 4.3545687, "earnings_yield": 0.03963426, "fcf_yield": 0.22964387, "dividend_yield": 0.01132407, "buyback_yield": 0, "shareholder_yield": 0.01132407, "debt_paydown_yield": null, "total_yield": 0.01132407, "gross_margin": 0.08251577, "operating_margin": 0.03994394, "net_margin": 0.02575333, "ebitda_margin": 0.13086896, "fcf_margin": 0.16152768, "roe": 0.04893475, "roa": 0.0320122, "roic": 0.0475384, "roc_greenblatt": null, "asset_turnover": 1.24303136, "cash_conversion": 6.27210884, "accruals_ratio": -0.08776132, "sbc_to_revenue": 0.01138753, "debt_to_equity": 0.5286285, "net_debt_to_ebitda": 0.40963855, "debt_to_assets": 0.08166376, "interest_coverage": 15.2, "current_ratio": 1.65866388, "quick_ratio": 1.6263048, "net_debt": 30600000, "revenue_growth_1y": 0.00245873, "revenue_growth_3y_cagr": -0.03495156, "revenue_growth_5y_cagr": 0.23834732, "eps_growth_1y": -0.25757576, "eps_growth_3y_cagr": -0.06608062, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21798134, "book_value_growth_1y": 0.10464748, "piotroski_f_score": 4, "altman_z_score": 3.12709269, "earnings_stability_5y": 0.661516, "revenue_stability_5y": 0.391625, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02465234, "price_return_3m": -0.05452273, "price_return_6m": 0.11344432, "price_return_9m": 0.10353015, "price_return_12m": 0.30525995, "price_return_12m_ex1m": 0.33825097, "distance_from_52w_high": -0.15455761, "distance_from_52w_low": 0.35838227, "relative_strength": 0.20529637, "local_beta": 0.001, "volatility_252d": 0.310421, "volatility_60d": 0.700882, "max_drawdown_12m": -0.15455761, "revenue_ttm": 570800000, "gross_profit_ttm": 47100000, "ebit_ttm": 22800000, "ebitda_ttm": 74700000, "net_income_ttm": 14700000, "eps_diluted_ttm": 0.61155665, "operating_cash_flow_ttm": 55000000, "capital_expenditure_ttm": 37200000, "fcf_ttm": 92200000, "dividends_paid_ttm": 4200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1500000, "cash_and_equivalents": 6900000, "total_current_assets": 158900000, "total_current_liabilities": 95800000, "net_ppe": null, "total_assets": 459200000, "total_debt": 37500000, "total_equity": 300400000, "net_working_capital": 93700000, "book_value_per_share": 12.49738892, "retained_earnings": 50500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 295700000, "tangible_book_per_share": 12.30185721, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 63, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 18, "rank_pcf": 27, "rank_ev_ebitda": 14, "rank_ev_ebit": 64, "rank_earnings_yield": 63, "rank_fcf_yield": 13, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 61, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 94, "rank_fcf_margin": 56, "rank_piotroski": 84, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 34, "value_composite": 15, "quality_composite": 86, "momentum_composite": 23, "growth_composite": 92, "yield_composite": 30, "svqf_composite": 82, "vc1_composite": 13, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 546900000, "cost_of_revenue": 502900000, "gross_profit": 44000000, "ebit": 19000000, "ebitda": 65300000, "pretax_income": 17800000, "tax_provision": 5500000, "net_income": 12300000, "net_income_to_common": 12300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10300000, "total_current_assets": 121200000, "total_assets": 419300000, "short_term_debt": 14800000, "long_term_debt": null, "total_debt": 14800000, "total_liabilities": 119200000, "total_equity": 300100000, "shares_outstanding": 22675249, "goodwill_and_intangibles": 4900000 }, "cash_flow": { "operating_cash_flow": 69000000, "capital_expenditure": 26100000, "free_cash_flow": 95100000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323312, "ticker_id": 3404, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19000000", "ebitda": "65300000", "netIncome": "12300000", "grossProfit": "44000000", "depreciation": "None", "totalRevenue": "546900000", "costOfRevenue": "502900000", "interestIncome": "None", "incomeBeforeTax": "17800000", "interestExpense": "1200000", "operatingIncome": "14400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-1200000", "nonInterestIncome": "None", "operatingExpenses": "29600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46300000", "sellingGeneralAndAdministrative": "29600000", "netIncomeFromContinuingOperations": "12300000" }, "balance": { "goodwill": "None", "inventory": "3100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "419300000", "longTermDebt": "None", "shortTermDebt": "14800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4900000", "reportedCurrency": "USD", "retainedEarnings": "48900000", "totalLiabilities": "119200000", "otherCurrentAssets": "12800000", "totalCurrentAssets": "121200000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298100000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31600000", "totalShareholderEquity": "300100000", "capitalLeaseObligations": "28100000", "otherCurrentLiabilities": "20000000", "totalCurrentLiabilities": "69200000", "otherNonCurrentLiabilities": "9700000", "totalNonCurrentLiabilities": "50000000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "22675249", "intangibleAssetsExcludingGoodwill": "4900000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12300000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "69000000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23500000", "cashflowFromInvestment": "-76100000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546900000, "cost_of_revenue": 502900000, "gross_profit": 44000000, "research_and_development": null, "selling_general_admin": 29600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19000000, "depreciation_amortisation": 46300000, "ebitda": 65300000, "interest_expense": 1200000, "interest_income": null, "other_non_operating": null, "pretax_income": 17800000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": 12300000, "net_income_continuing_ops": 12300000, "net_income_to_common": 12300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10300000, "short_term_investments": null, "net_receivables": 95000000, "inventory": 3100000, "other_current_assets": null, "total_current_assets": 121200000, "net_ppe": null, "goodwill": null, "intangible_assets": 4900000, "goodwill_and_intangibles": 4900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 298100000, "total_assets": 419300000, "short_term_debt": 14800000, "accounts_payable": 34400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50000000, "total_liabilities": 119200000, "total_debt": 14800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48900000, "total_equity": 300100000, "shares_outstanding": 22675249, "operating_cash_flow": 69000000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76100000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23500000, "free_cash_flow": 95100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19000000", "ebitda": "65300000", "netIncome": "12300000", "grossProfit": "44000000", "depreciation": "None", "totalRevenue": "546900000", "costOfRevenue": "502900000", "interestIncome": "None", "incomeBeforeTax": "17800000", "interestExpense": "1200000", "operatingIncome": "14400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-1200000", "nonInterestIncome": "None", "operatingExpenses": "29600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46300000", "sellingGeneralAndAdministrative": "29600000", "netIncomeFromContinuingOperations": "12300000" }, "balance": { "goodwill": "None", "inventory": "3100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "419300000", "longTermDebt": "None", "shortTermDebt": "14800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4900000", "reportedCurrency": "USD", "retainedEarnings": "48900000", "totalLiabilities": "119200000", "otherCurrentAssets": "12800000", "totalCurrentAssets": "121200000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298100000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31600000", "totalShareholderEquity": "300100000", "capitalLeaseObligations": "28100000", "otherCurrentLiabilities": "20000000", "totalCurrentLiabilities": "69200000", "otherNonCurrentLiabilities": "9700000", "totalNonCurrentLiabilities": "50000000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "22675249", "intangibleAssetsExcludingGoodwill": "4900000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12300000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "69000000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23500000", "cashflowFromInvestment": "-76100000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 571100000, "cost_of_revenue": 516900000, "gross_profit": 54200000, "ebit": 28600000, "ebitda": 72700000, "pretax_income": 26000000, "tax_provision": 7600000, "net_income": 18400000, "net_income_to_common": 18400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40900000, "total_current_assets": 143900000, "total_assets": 381600000, "short_term_debt": 8700000, "long_term_debt": null, "total_debt": 8700000, "total_liabilities": 107800000, "total_equity": 273800000, "shares_outstanding": 22853000, "goodwill_and_intangibles": 5600000 }, "cash_flow": { "operating_cash_flow": 84500000, "capital_expenditure": 34100000, "free_cash_flow": 118600000, "dividends_paid": 4500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323317, "ticker_id": 3404, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28600000", "ebitda": "72700000", "netIncome": "18400000", "grossProfit": "54200000", "depreciation": "None", "totalRevenue": "571100000", "costOfRevenue": "516900000", "interestIncome": "None", "incomeBeforeTax": "26000000", "interestExpense": "2600000", "operatingIncome": "26400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-2600000", "nonInterestIncome": "None", "operatingExpenses": "27800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44100000", "sellingGeneralAndAdministrative": "27800000", "netIncomeFromContinuingOperations": "18400000" }, "balance": { "goodwill": "None", "inventory": "5700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381600000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5600000", "reportedCurrency": "USD", "retainedEarnings": "42200000", "totalLiabilities": "107800000", "otherCurrentAssets": "12200000", "totalCurrentAssets": "143900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237700000", "currentAccountsPayable": "34900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22800000", "totalShareholderEquity": "273800000", "capitalLeaseObligations": "22800000", "otherCurrentLiabilities": "19400000", "totalCurrentLiabilities": "65200000", "otherNonCurrentLiabilities": "10300000", "totalNonCurrentLiabilities": "42600000", "cashAndShortTermInvestments": "40900000", "commonStockSharesOutstanding": "22853000", "intangibleAssetsExcludingGoodwill": "5600000", "cashAndCashEquivalentsAtCarryingValue": "40900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18400000", "profitLoss": "None", "dividendPayout": "4500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "84500000", "capitalExpenditures": "34100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28200000", "cashflowFromInvestment": "-31100000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571100000, "cost_of_revenue": 516900000, "gross_profit": 54200000, "research_and_development": null, "selling_general_admin": 27800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28600000, "depreciation_amortisation": 44100000, "ebitda": 72700000, "interest_expense": 2600000, "interest_income": null, "other_non_operating": null, "pretax_income": 26000000, "tax_provision": 7600000, "effective_tax_rate": null, "net_income": 18400000, "net_income_continuing_ops": 18400000, "net_income_to_common": 18400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40900000, "short_term_investments": null, "net_receivables": 85100000, "inventory": 5700000, "other_current_assets": null, "total_current_assets": 143900000, "net_ppe": null, "goodwill": null, "intangible_assets": 5600000, "goodwill_and_intangibles": 5600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 237700000, "total_assets": 381600000, "short_term_debt": 8700000, "accounts_payable": 34900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42600000, "total_liabilities": 107800000, "total_debt": 8700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 42200000, "total_equity": 273800000, "shares_outstanding": 22853000, "operating_cash_flow": 84500000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31100000, "dividends_paid": 4500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28200000, "free_cash_flow": 118600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28600000", "ebitda": "72700000", "netIncome": "18400000", "grossProfit": "54200000", "depreciation": "None", "totalRevenue": "571100000", "costOfRevenue": "516900000", "interestIncome": "None", "incomeBeforeTax": "26000000", "interestExpense": "2600000", "operatingIncome": "26400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-2600000", "nonInterestIncome": "None", "operatingExpenses": "27800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44100000", "sellingGeneralAndAdministrative": "27800000", "netIncomeFromContinuingOperations": "18400000" }, "balance": { "goodwill": "None", "inventory": "5700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381600000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5600000", "reportedCurrency": "USD", "retainedEarnings": "42200000", "totalLiabilities": "107800000", "otherCurrentAssets": "12200000", "totalCurrentAssets": "143900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237700000", "currentAccountsPayable": "34900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22800000", "totalShareholderEquity": "273800000", "capitalLeaseObligations": "22800000", "otherCurrentLiabilities": "19400000", "totalCurrentLiabilities": "65200000", "otherNonCurrentLiabilities": "10300000", "totalNonCurrentLiabilities": "42600000", "cashAndShortTermInvestments": "40900000", "commonStockSharesOutstanding": "22853000", "intangibleAssetsExcludingGoodwill": "5600000", "cashAndCashEquivalentsAtCarryingValue": "40900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18400000", "profitLoss": "None", "dividendPayout": "4500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "84500000", "capitalExpenditures": "34100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28200000", "cashflowFromInvestment": "-31100000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 636600000, "cost_of_revenue": 571600000, "gross_profit": 65000000, "ebit": 34500000, "ebitda": 74400000, "pretax_income": 31000000, "tax_provision": 7200000, "net_income": 23800000, "net_income_to_common": 23800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15700000, "total_current_assets": 135400000, "total_assets": 378000000, "short_term_debt": 8000000, "long_term_debt": null, "total_debt": 8000000, "total_liabilities": 106200000, "total_equity": 271800000, "shares_outstanding": 24991494, "goodwill_and_intangibles": 6300000 }, "cash_flow": { "operating_cash_flow": 90800000, "capital_expenditure": 36500000, "free_cash_flow": 127300000, "dividends_paid": 2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323322, "ticker_id": 3404, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34500000", "ebitda": "74400000", "netIncome": "23800000", "grossProfit": "65000000", "depreciation": "None", "totalRevenue": "636600000", "costOfRevenue": "571600000", "interestIncome": "None", "incomeBeforeTax": "31000000", "interestExpense": "3500000", "operatingIncome": "35500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-4400000", "nonInterestIncome": "None", "operatingExpenses": "29500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39900000", "sellingGeneralAndAdministrative": "29500000", "netIncomeFromContinuingOperations": "29300000" }, "balance": { "goodwill": "None", "inventory": "6400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "378000000", "longTermDebt": "None", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "28400000", "totalLiabilities": "106200000", "otherCurrentAssets": "27900000", "totalCurrentAssets": "135400000", "currentLongTermDebt": "100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242600000", "currentAccountsPayable": "31300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14900000", "totalShareholderEquity": "271800000", "capitalLeaseObligations": "33800000", "otherCurrentLiabilities": "37700000", "totalCurrentLiabilities": "69000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "37200000", "cashAndShortTermInvestments": "15700000", "commonStockSharesOutstanding": "24991494", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "15700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23800000", "profitLoss": "None", "dividendPayout": "2400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "90800000", "capitalExpenditures": "36500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49100000", "cashflowFromInvestment": "-29700000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636600000, "cost_of_revenue": 571600000, "gross_profit": 65000000, "research_and_development": null, "selling_general_admin": 29500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34500000, "depreciation_amortisation": 39900000, "ebitda": 74400000, "interest_expense": 3500000, "interest_income": null, "other_non_operating": null, "pretax_income": 31000000, "tax_provision": 7200000, "effective_tax_rate": null, "net_income": 23800000, "net_income_continuing_ops": 29300000, "net_income_to_common": 23800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15700000, "short_term_investments": null, "net_receivables": 85400000, "inventory": 6400000, "other_current_assets": null, "total_current_assets": 135400000, "net_ppe": null, "goodwill": null, "intangible_assets": 6300000, "goodwill_and_intangibles": 6300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242600000, "total_assets": 378000000, "short_term_debt": 8000000, "accounts_payable": 31300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37200000, "total_liabilities": 106200000, "total_debt": 8000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28400000, "total_equity": 271800000, "shares_outstanding": 24991494, "operating_cash_flow": 90800000, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29700000, "dividends_paid": 2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49100000, "free_cash_flow": 127300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34500000", "ebitda": "74400000", "netIncome": "23800000", "grossProfit": "65000000", "depreciation": "None", "totalRevenue": "636600000", "costOfRevenue": "571600000", "interestIncome": "None", "incomeBeforeTax": "31000000", "interestExpense": "3500000", "operatingIncome": "35500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-4400000", "nonInterestIncome": "None", "operatingExpenses": "29500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39900000", "sellingGeneralAndAdministrative": "29500000", "netIncomeFromContinuingOperations": "29300000" }, "balance": { "goodwill": "None", "inventory": "6400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "378000000", "longTermDebt": "None", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "28400000", "totalLiabilities": "106200000", "otherCurrentAssets": "27900000", "totalCurrentAssets": "135400000", "currentLongTermDebt": "100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242600000", "currentAccountsPayable": "31300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14900000", "totalShareholderEquity": "271800000", "capitalLeaseObligations": "33800000", "otherCurrentLiabilities": "37700000", "totalCurrentLiabilities": "69000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "37200000", "cashAndShortTermInvestments": "15700000", "commonStockSharesOutstanding": "24991494", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "15700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23800000", "profitLoss": "None", "dividendPayout": "2400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "90800000", "capitalExpenditures": "36500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49100000", "cashflowFromInvestment": "-29700000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 608500000, "cost_of_revenue": 548300000, "gross_profit": 60200000, "ebit": 23300000, "ebitda": 67700000, "pretax_income": 16000000, "tax_provision": 900000, "net_income": 15100000, "net_income_to_common": 15100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3700000, "total_current_assets": 140100000, "total_assets": 381600000, "short_term_debt": 13400000, "long_term_debt": 11600000, "total_debt": 25000000, "total_liabilities": 115400000, "total_equity": 266200000, "shares_outstanding": 23370598, "goodwill_and_intangibles": 7100000 }, "cash_flow": { "operating_cash_flow": 44500000, "capital_expenditure": 13800000, "free_cash_flow": 58300000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323327, "ticker_id": 3404, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23300000", "ebitda": "67700000", "netIncome": "15100000", "grossProfit": "60200000", "depreciation": "None", "totalRevenue": "608500000", "costOfRevenue": "548300000", "interestIncome": "None", "incomeBeforeTax": "16000000", "interestExpense": "7300000", "operatingIncome": "20300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "39900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3600000", "costofGoodsAndServicesSold": "548300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44400000", "sellingGeneralAndAdministrative": "39900000", "netIncomeFromContinuingOperations": "15100000" }, "balance": { "goodwill": "None", "inventory": "5900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381600000", "longTermDebt": "11600000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7100000", "reportedCurrency": "USD", "retainedEarnings": "7100000", "totalLiabilities": "115400000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "140100000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241500000", "currentAccountsPayable": "40200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "232800000", "shortLongTermDebtTotal": "38100000", "totalShareholderEquity": "266200000", "capitalLeaseObligations": "9600000", "otherCurrentLiabilities": "18800000", "totalCurrentLiabilities": "74500000", "otherNonCurrentLiabilities": "19700000", "totalNonCurrentLiabilities": "40900000", "cashAndShortTermInvestments": "3700000", "commonStockSharesOutstanding": "23370598", "intangibleAssetsExcludingGoodwill": "7100000", "cashAndCashEquivalentsAtCarryingValue": "3700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15100000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "44500000", "capitalExpenditures": "13800000", "changeInReceivables": "-10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52700000", "cashflowFromInvestment": "11300000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 608500000, "cost_of_revenue": 548300000, "gross_profit": 60200000, "research_and_development": null, "selling_general_admin": 39900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23300000, "depreciation_amortisation": 44400000, "ebitda": 67700000, "interest_expense": 7300000, "interest_income": null, "other_non_operating": null, "pretax_income": 16000000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": 15100000, "net_income_continuing_ops": 15100000, "net_income_to_common": 15100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3700000, "short_term_investments": null, "net_receivables": 118100000, "inventory": 5900000, "other_current_assets": null, "total_current_assets": 140100000, "net_ppe": null, "goodwill": null, "intangible_assets": 7100000, "goodwill_and_intangibles": 7100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241500000, "total_assets": 381600000, "short_term_debt": 13400000, "accounts_payable": 40200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74500000, "long_term_debt": 11600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40900000, "total_liabilities": 115400000, "total_debt": 25000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7100000, "total_equity": 266200000, "shares_outstanding": 23370598, "operating_cash_flow": 44500000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11300000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52700000, "free_cash_flow": 58300000, "net_change_in_cash": 3100000 }, "raw_data": { "income": { "ebit": "23300000", "ebitda": "67700000", "netIncome": "15100000", "grossProfit": "60200000", "depreciation": "None", "totalRevenue": "608500000", "costOfRevenue": "548300000", "interestIncome": "None", "incomeBeforeTax": "16000000", "interestExpense": "7300000", "operatingIncome": "20300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "39900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3600000", "costofGoodsAndServicesSold": "548300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44400000", "sellingGeneralAndAdministrative": "39900000", "netIncomeFromContinuingOperations": "15100000" }, "balance": { "goodwill": "None", "inventory": "5900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381600000", "longTermDebt": "11600000", "shortTermDebt": "13400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7100000", "reportedCurrency": "USD", "retainedEarnings": "7100000", "totalLiabilities": "115400000", "otherCurrentAssets": "12400000", "totalCurrentAssets": "140100000", "currentLongTermDebt": "6800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241500000", "currentAccountsPayable": "40200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "232800000", "shortLongTermDebtTotal": "38100000", "totalShareholderEquity": "266200000", "capitalLeaseObligations": "9600000", "otherCurrentLiabilities": "18800000", "totalCurrentLiabilities": "74500000", "otherNonCurrentLiabilities": "19700000", "totalNonCurrentLiabilities": "40900000", "cashAndShortTermInvestments": "3700000", "commonStockSharesOutstanding": "23370598", "intangibleAssetsExcludingGoodwill": "7100000", "cashAndCashEquivalentsAtCarryingValue": "3700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15100000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "44500000", "capitalExpenditures": "13800000", "changeInReceivables": "-10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52700000", "cashflowFromInvestment": "11300000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 293100000, "cost_of_revenue": 300100000, "gross_profit": -7000000, "ebit": -3300000, "ebitda": 33500000, "pretax_income": -8300000, "tax_provision": -6200000, "net_income": 8600000, "net_income_to_common": 8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600000, "total_current_assets": 105200000, "total_assets": 393100000, "short_term_debt": 46300000, "long_term_debt": 18400000, "total_debt": 64700000, "total_liabilities": 144400000, "total_equity": 248700000, "shares_outstanding": 13552166, "goodwill_and_intangibles": 7800000 }, "cash_flow": { "operating_cash_flow": -39400000, "capital_expenditure": 5600000, "free_cash_flow": -33800000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323332, "ticker_id": 3404, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3300000", "ebitda": "33500000", "netIncome": "8600000", "grossProfit": "-7000000", "depreciation": "None", "totalRevenue": "293100000", "costOfRevenue": "300100000", "interestIncome": "None", "incomeBeforeTax": "-8300000", "interestExpense": "5000000", "operatingIncome": "-41600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6200000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "34600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36800000", "sellingGeneralAndAdministrative": "34600000", "netIncomeFromContinuingOperations": "-2100000" }, "balance": { "goodwill": "None", "inventory": "2500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "393100000", "longTermDebt": "18400000", "shortTermDebt": "46300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7800000", "reportedCurrency": "USD", "retainedEarnings": "-8000000", "totalLiabilities": "144400000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "105200000", "currentLongTermDebt": "44100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287900000", "currentAccountsPayable": "33200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277400000", "shortLongTermDebtTotal": "83000000", "totalShareholderEquity": "248700000", "capitalLeaseObligations": "5800000", "otherCurrentLiabilities": "21100000", "totalCurrentLiabilities": "102700000", "otherNonCurrentLiabilities": "17500000", "totalNonCurrentLiabilities": "41700000", "cashAndShortTermInvestments": "600000", "commonStockSharesOutstanding": "13552166", "intangibleAssetsExcludingGoodwill": "7800000", "cashAndCashEquivalentsAtCarryingValue": "600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2100000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "-39400000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73600000", "cashflowFromInvestment": "-36400000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293100000, "cost_of_revenue": 300100000, "gross_profit": -7000000, "research_and_development": null, "selling_general_admin": 34600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3300000, "depreciation_amortisation": 36800000, "ebitda": 33500000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": -8300000, "tax_provision": -6200000, "effective_tax_rate": null, "net_income": 8600000, "net_income_continuing_ops": -2100000, "net_income_to_common": 8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600000, "short_term_investments": null, "net_receivables": 93800000, "inventory": 2500000, "other_current_assets": null, "total_current_assets": 105200000, "net_ppe": null, "goodwill": null, "intangible_assets": 7800000, "goodwill_and_intangibles": 7800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287900000, "total_assets": 393100000, "short_term_debt": 46300000, "accounts_payable": 33200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102700000, "long_term_debt": 18400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41700000, "total_liabilities": 144400000, "total_debt": 64700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8000000, "total_equity": 248700000, "shares_outstanding": 13552166, "operating_cash_flow": -39400000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36400000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73600000, "free_cash_flow": -33800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3300000", "ebitda": "33500000", "netIncome": "8600000", "grossProfit": "-7000000", "depreciation": "None", "totalRevenue": "293100000", "costOfRevenue": "300100000", "interestIncome": "None", "incomeBeforeTax": "-8300000", "interestExpense": "5000000", "operatingIncome": "-41600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6200000", "reportedCurrency": "USD", "netInterestIncome": "-4800000", "nonInterestIncome": "None", "operatingExpenses": "34600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36800000", "sellingGeneralAndAdministrative": "34600000", "netIncomeFromContinuingOperations": "-2100000" }, "balance": { "goodwill": "None", "inventory": "2500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "393100000", "longTermDebt": "18400000", "shortTermDebt": "46300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7800000", "reportedCurrency": "USD", "retainedEarnings": "-8000000", "totalLiabilities": "144400000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "105200000", "currentLongTermDebt": "44100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287900000", "currentAccountsPayable": "33200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277400000", "shortLongTermDebtTotal": "83000000", "totalShareholderEquity": "248700000", "capitalLeaseObligations": "5800000", "otherCurrentLiabilities": "21100000", "totalCurrentLiabilities": "102700000", "otherNonCurrentLiabilities": "17500000", "totalNonCurrentLiabilities": "41700000", "cashAndShortTermInvestments": "600000", "commonStockSharesOutstanding": "13552166", "intangibleAssetsExcludingGoodwill": "7800000", "cashAndCashEquivalentsAtCarryingValue": "600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2100000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "-39400000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73600000", "cashflowFromInvestment": "-36400000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 187800000, "cost_of_revenue": 182900000, "gross_profit": 4900000, "ebit": -15100000, "ebitda": 19900000, "pretax_income": -18500000, "tax_provision": -2700000, "net_income": -10300000, "net_income_to_common": -10300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 35700000, "total_assets": 240600000, "short_term_debt": 10000000, "long_term_debt": 14500000, "total_debt": 24500000, "total_liabilities": 55800000, "total_equity": 101900000, "shares_outstanding": 8532923, "goodwill_and_intangibles": 9500000 }, "cash_flow": { "operating_cash_flow": 25500000, "capital_expenditure": 7200000, "free_cash_flow": 32700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323337, "ticker_id": 3404, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15100000", "ebitda": "19900000", "netIncome": "-10300000", "grossProfit": "4900000", "depreciation": "None", "totalRevenue": "187800000", "costOfRevenue": "182900000", "interestIncome": "None", "incomeBeforeTax": "-18500000", "interestExpense": "3400000", "operatingIncome": "-17200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2700000", "reportedCurrency": "USD", "netInterestIncome": "-3400000", "nonInterestIncome": "None", "operatingExpenses": "22100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "22100000", "netIncomeFromContinuingOperations": "-18500000" }, "balance": { "goodwill": "1000000", "inventory": "2300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "240600000", "longTermDebt": "14500000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8500000", "reportedCurrency": "USD", "retainedEarnings": "-18400000", "totalLiabilities": "55800000", "otherCurrentAssets": "3600000", "totalCurrentAssets": "35700000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204900000", "currentAccountsPayable": "13200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195200000", "shortLongTermDebtTotal": "29700000", "totalShareholderEquity": "101900000", "capitalLeaseObligations": "9000000", "otherCurrentLiabilities": "8800000", "totalCurrentLiabilities": "33000000", "otherNonCurrentLiabilities": "1800000", "totalNonCurrentLiabilities": "22800000", "cashAndShortTermInvestments": "2800000", "commonStockSharesOutstanding": "8532923", "intangibleAssetsExcludingGoodwill": "8500000", "cashAndCashEquivalentsAtCarryingValue": "2800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "25500000", "capitalExpenditures": "7200000", "changeInReceivables": "15600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24200000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187800000, "cost_of_revenue": 182900000, "gross_profit": 4900000, "research_and_development": null, "selling_general_admin": 22100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15100000, "depreciation_amortisation": 35000000, "ebitda": 19900000, "interest_expense": 3400000, "interest_income": null, "other_non_operating": null, "pretax_income": -18500000, "tax_provision": -2700000, "effective_tax_rate": null, "net_income": -10300000, "net_income_continuing_ops": -18500000, "net_income_to_common": -10300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2800000, "short_term_investments": null, "net_receivables": 27000000, "inventory": 2300000, "other_current_assets": null, "total_current_assets": 35700000, "net_ppe": null, "goodwill": 1000000, "intangible_assets": 8500000, "goodwill_and_intangibles": 9500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 204900000, "total_assets": 240600000, "short_term_debt": 10000000, "accounts_payable": 13200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33000000, "long_term_debt": 14500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22800000, "total_liabilities": 55800000, "total_debt": 24500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18400000, "total_equity": 101900000, "shares_outstanding": 8532923, "operating_cash_flow": 25500000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24200000, "free_cash_flow": 32700000, "net_change_in_cash": -4100000 }, "raw_data": { "income": { "ebit": "-15100000", "ebitda": "19900000", "netIncome": "-10300000", "grossProfit": "4900000", "depreciation": "None", "totalRevenue": "187800000", "costOfRevenue": "182900000", "interestIncome": "None", "incomeBeforeTax": "-18500000", "interestExpense": "3400000", "operatingIncome": "-17200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2700000", "reportedCurrency": "USD", "netInterestIncome": "-3400000", "nonInterestIncome": "None", "operatingExpenses": "22100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "22100000", "netIncomeFromContinuingOperations": "-18500000" }, "balance": { "goodwill": "1000000", "inventory": "2300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "240600000", "longTermDebt": "14500000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8500000", "reportedCurrency": "USD", "retainedEarnings": "-18400000", "totalLiabilities": "55800000", "otherCurrentAssets": "3600000", "totalCurrentAssets": "35700000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204900000", "currentAccountsPayable": "13200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195200000", "shortLongTermDebtTotal": "29700000", "totalShareholderEquity": "101900000", "capitalLeaseObligations": "9000000", "otherCurrentLiabilities": "8800000", "totalCurrentLiabilities": "33000000", "otherNonCurrentLiabilities": "1800000", "totalNonCurrentLiabilities": "22800000", "cashAndShortTermInvestments": "2800000", "commonStockSharesOutstanding": "8532923", "intangibleAssetsExcludingGoodwill": "8500000", "cashAndCashEquivalentsAtCarryingValue": "2800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "25500000", "capitalExpenditures": "7200000", "changeInReceivables": "15600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24200000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 336900000, "cost_of_revenue": 297800000, "gross_profit": 39100000, "ebit": 12400000, "ebitda": 47200000, "pretax_income": 6600000, "tax_provision": 2200000, "net_income": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6900000, "total_current_assets": 58700000, "total_assets": 293500000, "short_term_debt": 20900000, "long_term_debt": 26600000, "total_debt": 47500000, "total_liabilities": 90500000, "total_equity": 113200000, "shares_outstanding": 8634013, "goodwill_and_intangibles": 9300000 }, "cash_flow": { "operating_cash_flow": 51900000, "capital_expenditure": 24200000, "free_cash_flow": 76100000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323342, "ticker_id": 3404, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12400000", "ebitda": "47200000", "netIncome": "1800000", "grossProfit": "39100000", "depreciation": "None", "totalRevenue": "336900000", "costOfRevenue": "297800000", "interestIncome": "5800000", "incomeBeforeTax": "6600000", "interestExpense": "5800000", "operatingIncome": "12400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-5800000", "nonInterestIncome": "None", "operatingExpenses": "26700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34800000", "sellingGeneralAndAdministrative": "26700000", "netIncomeFromContinuingOperations": "4400000" }, "balance": { "goodwill": "None", "inventory": "3800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "293500000", "longTermDebt": "26600000", "shortTermDebt": "20900000", "treasuryStock": "-700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9300000", "reportedCurrency": "USD", "retainedEarnings": "-8100000", "totalLiabilities": "90500000", "otherCurrentAssets": "5300000", "totalCurrentAssets": "58700000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234800000", "currentAccountsPayable": "22100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225400000", "shortLongTermDebtTotal": "55600000", "totalShareholderEquity": "113200000", "capitalLeaseObligations": "13200000", "otherCurrentLiabilities": "10300000", "totalCurrentLiabilities": "55100000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "35400000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "8634013", "intangibleAssetsExcludingGoodwill": "9300000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4400000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "51900000", "capitalExpenditures": "24200000", "changeInReceivables": "5200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24200000", "cashflowFromInvestment": "-23400000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336900000, "cost_of_revenue": 297800000, "gross_profit": 39100000, "research_and_development": null, "selling_general_admin": 26700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12400000, "depreciation_amortisation": 34800000, "ebitda": 47200000, "interest_expense": 5800000, "interest_income": null, "other_non_operating": null, "pretax_income": 6600000, "tax_provision": 2200000, "effective_tax_rate": null, "net_income": 1800000, "net_income_continuing_ops": 4400000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6900000, "short_term_investments": null, "net_receivables": 42700000, "inventory": 3800000, "other_current_assets": null, "total_current_assets": 58700000, "net_ppe": null, "goodwill": null, "intangible_assets": 9300000, "goodwill_and_intangibles": 9300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 234800000, "total_assets": 293500000, "short_term_debt": 20900000, "accounts_payable": 22100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55100000, "long_term_debt": 26600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35400000, "total_liabilities": 90500000, "total_debt": 47500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8100000, "total_equity": 113200000, "shares_outstanding": 8634013, "operating_cash_flow": 51900000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23400000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24200000, "free_cash_flow": 76100000, "net_change_in_cash": 4300000 }, "raw_data": { "income": { "ebit": "12400000", "ebitda": "47200000", "netIncome": "1800000", "grossProfit": "39100000", "depreciation": "None", "totalRevenue": "336900000", "costOfRevenue": "297800000", "interestIncome": "5800000", "incomeBeforeTax": "6600000", "interestExpense": "5800000", "operatingIncome": "12400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-5800000", "nonInterestIncome": "None", "operatingExpenses": "26700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34800000", "sellingGeneralAndAdministrative": "26700000", "netIncomeFromContinuingOperations": "4400000" }, "balance": { "goodwill": "None", "inventory": "3800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "293500000", "longTermDebt": "26600000", "shortTermDebt": "20900000", "treasuryStock": "-700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9300000", "reportedCurrency": "USD", "retainedEarnings": "-8100000", "totalLiabilities": "90500000", "otherCurrentAssets": "5300000", "totalCurrentAssets": "58700000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234800000", "currentAccountsPayable": "22100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225400000", "shortLongTermDebtTotal": "55600000", "totalShareholderEquity": "113200000", "capitalLeaseObligations": "13200000", "otherCurrentLiabilities": "10300000", "totalCurrentLiabilities": "55100000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "35400000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "8634013", "intangibleAssetsExcludingGoodwill": "9300000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4400000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "51900000", "capitalExpenditures": "24200000", "changeInReceivables": "5200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24200000", "cashflowFromInvestment": "-23400000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 303100000, "cost_of_revenue": 267200000, "gross_profit": 35900000, "ebit": -2100000, "ebitda": 28200000, "pretax_income": -5800000, "tax_provision": -2500000, "net_income": -3300000, "net_income_to_common": -3300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2600000, "total_current_assets": 61100000, "total_assets": 302500000, "short_term_debt": 20200000, "long_term_debt": 44700000, "total_debt": 64900000, "total_liabilities": 110500000, "total_equity": 101900000, "shares_outstanding": 8425593, "goodwill_and_intangibles": 10000000 }, "cash_flow": { "operating_cash_flow": 27600000, "capital_expenditure": 75900000, "free_cash_flow": 103500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323347, "ticker_id": 3404, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2100000", "ebitda": "28200000", "netIncome": "-3300000", "grossProfit": "35900000", "depreciation": "None", "totalRevenue": "303100000", "costOfRevenue": "267200000", "interestIncome": "3700000", "incomeBeforeTax": "-5800000", "interestExpense": "3700000", "operatingIncome": "-2100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-3700000", "nonInterestIncome": "None", "operatingExpenses": "38000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30300000", "sellingGeneralAndAdministrative": "29000000", "netIncomeFromContinuingOperations": "-5800000" }, "balance": { "goodwill": "0", "inventory": "4900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "302500000", "longTermDebt": "44700000", "shortTermDebt": "20200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "-9900000", "totalLiabilities": "110500000", "otherCurrentAssets": "5100000", "totalCurrentAssets": "61100000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241400000", "currentAccountsPayable": "22800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229800000", "shortLongTermDebtTotal": "71500000", "totalShareholderEquity": "101900000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "13000000", "totalCurrentLiabilities": "58900000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "51600000", "cashAndShortTermInvestments": "2600000", "commonStockSharesOutstanding": "8425593", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "2600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "27600000", "capitalExpenditures": "75900000", "changeInReceivables": "-10600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44100000", "cashflowFromInvestment": "-74400000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303100000, "cost_of_revenue": 267200000, "gross_profit": 35900000, "research_and_development": 0, "selling_general_admin": 29000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2100000, "depreciation_amortisation": 30300000, "ebitda": 28200000, "interest_expense": 3700000, "interest_income": null, "other_non_operating": null, "pretax_income": -5800000, "tax_provision": -2500000, "effective_tax_rate": null, "net_income": -3300000, "net_income_continuing_ops": -5800000, "net_income_to_common": -3300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2600000, "short_term_investments": null, "net_receivables": 48500000, "inventory": 4900000, "other_current_assets": null, "total_current_assets": 61100000, "net_ppe": null, "goodwill": 0, "intangible_assets": 10000000, "goodwill_and_intangibles": 10000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241400000, "total_assets": 302500000, "short_term_debt": 20200000, "accounts_payable": 22800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58900000, "long_term_debt": 44700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51600000, "total_liabilities": 110500000, "total_debt": 64900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9900000, "total_equity": 101900000, "shares_outstanding": 8425593, "operating_cash_flow": 27600000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44100000, "free_cash_flow": 103500000, "net_change_in_cash": -2700000 }, "raw_data": { "income": { "ebit": "-2100000", "ebitda": "28200000", "netIncome": "-3300000", "grossProfit": "35900000", "depreciation": "None", "totalRevenue": "303100000", "costOfRevenue": "267200000", "interestIncome": "3700000", "incomeBeforeTax": "-5800000", "interestExpense": "3700000", "operatingIncome": "-2100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-3700000", "nonInterestIncome": "None", "operatingExpenses": "38000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30300000", "sellingGeneralAndAdministrative": "29000000", "netIncomeFromContinuingOperations": "-5800000" }, "balance": { "goodwill": "0", "inventory": "4900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "302500000", "longTermDebt": "44700000", "shortTermDebt": "20200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10000000", "reportedCurrency": "USD", "retainedEarnings": "-9900000", "totalLiabilities": "110500000", "otherCurrentAssets": "5100000", "totalCurrentAssets": "61100000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241400000", "currentAccountsPayable": "22800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "229800000", "shortLongTermDebtTotal": "71500000", "totalShareholderEquity": "101900000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "13000000", "totalCurrentLiabilities": "58900000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "51600000", "cashAndShortTermInvestments": "2600000", "commonStockSharesOutstanding": "8425593", "intangibleAssetsExcludingGoodwill": "10000000", "cashAndCashEquivalentsAtCarryingValue": "2600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "27600000", "capitalExpenditures": "75900000", "changeInReceivables": "-10600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44100000", "cashflowFromInvestment": "-74400000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30300000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 159100000, "cost_of_revenue": 146800000, "gross_profit": 12300000, "ebit": 4800000, "ebitda": 21000000, "pretax_income": 4000000, "tax_provision": 1000000, "net_income": 3000000, "net_income_to_common": 3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6900000, "total_current_assets": 158900000, "total_assets": 459200000, "short_term_debt": 37500000, "long_term_debt": null, "total_debt": 37500000, "total_liabilities": 158800000, "total_equity": 300400000, "shares_outstanding": 24037021, "goodwill_and_intangibles": 4700000 }, "cash_flow": { "operating_cash_flow": -3400000, "capital_expenditure": 18300000, "free_cash_flow": 14900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323310, "ticker_id": 3404, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4800000", "ebitda": "21000000", "netIncome": "3000000", "grossProfit": "12300000", "depreciation": "None", "totalRevenue": "159100000", "costOfRevenue": "146800000", "interestIncome": "None", "incomeBeforeTax": "4000000", "interestExpense": "800000", "operatingIncome": "4500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "7800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16200000", "sellingGeneralAndAdministrative": "7800000", "netIncomeFromContinuingOperations": "3000000" }, "balance": { "goodwill": "None", "inventory": "3100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "459200000", "longTermDebt": "None", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4700000", "reportedCurrency": "USD", "retainedEarnings": "50500000", "totalLiabilities": "158800000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "158900000", "currentLongTermDebt": "26800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300300000", "currentAccountsPayable": "33500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53300000", "totalShareholderEquity": "300400000", "capitalLeaseObligations": "26500000", "otherCurrentLiabilities": "24800000", "totalCurrentLiabilities": "95800000", "otherNonCurrentLiabilities": "9500000", "totalNonCurrentLiabilities": "63000000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "24037021", "intangibleAssetsExcludingGoodwill": "4700000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "-3400000", "capitalExpenditures": "18300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17300000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159100000, "cost_of_revenue": 146800000, "gross_profit": 12300000, "research_and_development": null, "selling_general_admin": 7800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4800000, "depreciation_amortisation": 16200000, "ebitda": 21000000, "interest_expense": 800000, "interest_income": null, "other_non_operating": null, "pretax_income": 4000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 3000000, "net_income_continuing_ops": 3000000, "net_income_to_common": 3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6900000, "short_term_investments": null, "net_receivables": 138900000, "inventory": 3100000, "other_current_assets": null, "total_current_assets": 158900000, "net_ppe": null, "goodwill": null, "intangible_assets": 4700000, "goodwill_and_intangibles": 4700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 300300000, "total_assets": 459200000, "short_term_debt": 37500000, "accounts_payable": 33500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63000000, "total_liabilities": 158800000, "total_debt": 37500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50500000, "total_equity": 300400000, "shares_outstanding": 24037021, "operating_cash_flow": -3400000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17300000, "free_cash_flow": 14900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4800000", "ebitda": "21000000", "netIncome": "3000000", "grossProfit": "12300000", "depreciation": "None", "totalRevenue": "159100000", "costOfRevenue": "146800000", "interestIncome": "None", "incomeBeforeTax": "4000000", "interestExpense": "800000", "operatingIncome": "4500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "7800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16200000", "sellingGeneralAndAdministrative": "7800000", "netIncomeFromContinuingOperations": "3000000" }, "balance": { "goodwill": "None", "inventory": "3100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "459200000", "longTermDebt": "None", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4700000", "reportedCurrency": "USD", "retainedEarnings": "50500000", "totalLiabilities": "158800000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "158900000", "currentLongTermDebt": "26800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300300000", "currentAccountsPayable": "33500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53300000", "totalShareholderEquity": "300400000", "capitalLeaseObligations": "26500000", "otherCurrentLiabilities": "24800000", "totalCurrentLiabilities": "95800000", "otherNonCurrentLiabilities": "9500000", "totalNonCurrentLiabilities": "63000000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "24037021", "intangibleAssetsExcludingGoodwill": "4700000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "-3400000", "capitalExpenditures": "18300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17300000", "cashflowFromInvestment": "-17300000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16200000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 142200000, "cost_of_revenue": 130900000, "gross_profit": 11300000, "ebit": 4900000, "ebitda": 18700000, "pretax_income": 4700000, "tax_provision": 1500000, "net_income": 3200000, "net_income_to_common": 3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10300000, "total_current_assets": 121200000, "total_assets": 419300000, "short_term_debt": 14800000, "long_term_debt": null, "total_debt": 14800000, "total_liabilities": 119200000, "total_equity": 300100000, "shares_outstanding": 23228396, "goodwill_and_intangibles": 4900000 }, "cash_flow": { "operating_cash_flow": 24100000, "capital_expenditure": 7000000, "free_cash_flow": 31100000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323311, "ticker_id": 3404, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4900000", "ebitda": "18700000", "netIncome": "3200000", "grossProfit": "11300000", "depreciation": "None", "totalRevenue": "142200000", "costOfRevenue": "130900000", "interestIncome": "None", "incomeBeforeTax": "4700000", "interestExpense": "200000", "operatingIncome": "2400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1500000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "8900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13800000", "sellingGeneralAndAdministrative": "8900000", "netIncomeFromContinuingOperations": "3200000" }, "balance": { "goodwill": "None", "inventory": "3100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "419300000", "longTermDebt": "None", "shortTermDebt": "14800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4900000", "reportedCurrency": "USD", "retainedEarnings": "48900000", "totalLiabilities": "119200000", "otherCurrentAssets": "12800000", "totalCurrentAssets": "121200000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298100000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31600000", "totalShareholderEquity": "300100000", "capitalLeaseObligations": "28100000", "otherCurrentLiabilities": "20000000", "totalCurrentLiabilities": "69200000", "otherNonCurrentLiabilities": "9700000", "totalNonCurrentLiabilities": "50000000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "23228396", "intangibleAssetsExcludingGoodwill": "4900000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3200000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "24100000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400000", "cashflowFromInvestment": "-58600000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142200000, "cost_of_revenue": 130900000, "gross_profit": 11300000, "research_and_development": null, "selling_general_admin": 8900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4900000, "depreciation_amortisation": 13800000, "ebitda": 18700000, "interest_expense": 200000, "interest_income": null, "other_non_operating": null, "pretax_income": 4700000, "tax_provision": 1500000, "effective_tax_rate": null, "net_income": 3200000, "net_income_continuing_ops": 3200000, "net_income_to_common": 3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10300000, "short_term_investments": null, "net_receivables": 95000000, "inventory": 3100000, "other_current_assets": null, "total_current_assets": 121200000, "net_ppe": null, "goodwill": null, "intangible_assets": 4900000, "goodwill_and_intangibles": 4900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 298100000, "total_assets": 419300000, "short_term_debt": 14800000, "accounts_payable": 34400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50000000, "total_liabilities": 119200000, "total_debt": 14800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48900000, "total_equity": 300100000, "shares_outstanding": 23228396, "operating_cash_flow": 24100000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58600000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -400000, "free_cash_flow": 31100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4900000", "ebitda": "18700000", "netIncome": "3200000", "grossProfit": "11300000", "depreciation": "None", "totalRevenue": "142200000", "costOfRevenue": "130900000", "interestIncome": "None", "incomeBeforeTax": "4700000", "interestExpense": "200000", "operatingIncome": "2400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1500000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "8900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13800000", "sellingGeneralAndAdministrative": "8900000", "netIncomeFromContinuingOperations": "3200000" }, "balance": { "goodwill": "None", "inventory": "3100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "419300000", "longTermDebt": "None", "shortTermDebt": "14800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4900000", "reportedCurrency": "USD", "retainedEarnings": "48900000", "totalLiabilities": "119200000", "otherCurrentAssets": "12800000", "totalCurrentAssets": "121200000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298100000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31600000", "totalShareholderEquity": "300100000", "capitalLeaseObligations": "28100000", "otherCurrentLiabilities": "20000000", "totalCurrentLiabilities": "69200000", "otherNonCurrentLiabilities": "9700000", "totalNonCurrentLiabilities": "50000000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "23228396", "intangibleAssetsExcludingGoodwill": "4900000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3200000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "24100000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400000", "cashflowFromInvestment": "-58600000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13800000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 128900000, "cost_of_revenue": 120100000, "gross_profit": 8800000, "ebit": 2900000, "ebitda": 13900000, "pretax_income": 2500000, "tax_provision": 1300000, "net_income": 1200000, "net_income_to_common": 1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45200000, "total_current_assets": 147200000, "total_assets": 372800000, "short_term_debt": 8500000, "long_term_debt": null, "total_debt": 8500000, "total_liabilities": 102800000, "total_equity": 270000000, "shares_outstanding": 22082764, "goodwill_and_intangibles": 5000000 }, "cash_flow": { "operating_cash_flow": 13600000, "capital_expenditure": 5600000, "free_cash_flow": 19200000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323313, "ticker_id": 3404, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2900000", "ebitda": "13900000", "netIncome": "1200000", "grossProfit": "8800000", "depreciation": "None", "totalRevenue": "128900000", "costOfRevenue": "120100000", "interestIncome": "None", "incomeBeforeTax": "2500000", "interestExpense": "400000", "operatingIncome": "2200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-400000", "nonInterestIncome": "None", "operatingExpenses": "6600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000000", "sellingGeneralAndAdministrative": "6600000", "netIncomeFromContinuingOperations": "1200000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "372800000", "longTermDebt": "None", "shortTermDebt": "8500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "47200000", "totalLiabilities": "102800000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "147200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225600000", "currentAccountsPayable": "34200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19900000", "totalShareholderEquity": "270000000", "capitalLeaseObligations": "19900000", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "59700000", "otherNonCurrentLiabilities": "9900000", "totalNonCurrentLiabilities": "43100000", "cashAndShortTermInvestments": "45200000", "commonStockSharesOutstanding": "22082764", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "45200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1200000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "13600000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-5900000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128900000, "cost_of_revenue": 120100000, "gross_profit": 8800000, "research_and_development": null, "selling_general_admin": 6600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2900000, "depreciation_amortisation": 11000000, "ebitda": 13900000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": 2500000, "tax_provision": 1300000, "effective_tax_rate": null, "net_income": 1200000, "net_income_continuing_ops": 1200000, "net_income_to_common": 1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45200000, "short_term_investments": null, "net_receivables": 89800000, "inventory": 4000000, "other_current_assets": null, "total_current_assets": 147200000, "net_ppe": null, "goodwill": null, "intangible_assets": 5000000, "goodwill_and_intangibles": 5000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 225600000, "total_assets": 372800000, "short_term_debt": 8500000, "accounts_payable": 34200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43100000, "total_liabilities": 102800000, "total_debt": 8500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47200000, "total_equity": 270000000, "shares_outstanding": 22082764, "operating_cash_flow": 13600000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5900000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11400000, "free_cash_flow": 19200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2900000", "ebitda": "13900000", "netIncome": "1200000", "grossProfit": "8800000", "depreciation": "None", "totalRevenue": "128900000", "costOfRevenue": "120100000", "interestIncome": "None", "incomeBeforeTax": "2500000", "interestExpense": "400000", "operatingIncome": "2200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-400000", "nonInterestIncome": "None", "operatingExpenses": "6600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000000", "sellingGeneralAndAdministrative": "6600000", "netIncomeFromContinuingOperations": "1200000" }, "balance": { "goodwill": "None", "inventory": "4000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "372800000", "longTermDebt": "None", "shortTermDebt": "8500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "47200000", "totalLiabilities": "102800000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "147200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225600000", "currentAccountsPayable": "34200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19900000", "totalShareholderEquity": "270000000", "capitalLeaseObligations": "19900000", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "59700000", "otherNonCurrentLiabilities": "9900000", "totalNonCurrentLiabilities": "43100000", "cashAndShortTermInvestments": "45200000", "commonStockSharesOutstanding": "22082764", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "45200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1200000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "13600000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-5900000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11000000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 140600000, "cost_of_revenue": 125900000, "gross_profit": 14700000, "ebit": 10200000, "ebitda": 21100000, "pretax_income": 10100000, "tax_provision": 2800000, "net_income": 7300000, "net_income_to_common": 7300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48900000, "total_current_assets": 151600000, "total_assets": 381700000, "short_term_debt": 8700000, "long_term_debt": null, "total_debt": 8700000, "total_liabilities": 104800000, "total_equity": 276900000, "shares_outstanding": 22673369, "goodwill_and_intangibles": 5200000 }, "cash_flow": { "operating_cash_flow": 20700000, "capital_expenditure": 6300000, "free_cash_flow": 27000000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323314, "ticker_id": 3404, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10200000", "ebitda": "21100000", "netIncome": "7300000", "grossProfit": "14700000", "depreciation": "None", "totalRevenue": "140600000", "costOfRevenue": "125900000", "interestIncome": "None", "incomeBeforeTax": "10100000", "interestExpense": "100000", "operatingIncome": "7700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "7000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10900000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "7300000" }, "balance": { "goodwill": "None", "inventory": "5600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381700000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5200000", "reportedCurrency": "USD", "retainedEarnings": "47300000", "totalLiabilities": "104800000", "otherCurrentAssets": "9100000", "totalCurrentAssets": "151600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230100000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21600000", "totalShareholderEquity": "276900000", "capitalLeaseObligations": "21600000", "otherCurrentLiabilities": "18200000", "totalCurrentLiabilities": "61300000", "otherNonCurrentLiabilities": "9900000", "totalNonCurrentLiabilities": "43500000", "cashAndShortTermInvestments": "48900000", "commonStockSharesOutstanding": "22673369", "intangibleAssetsExcludingGoodwill": "5200000", "cashAndCashEquivalentsAtCarryingValue": "48900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7300000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "20700000", "capitalExpenditures": "6300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-5500000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140600000, "cost_of_revenue": 125900000, "gross_profit": 14700000, "research_and_development": null, "selling_general_admin": 7000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10200000, "depreciation_amortisation": 10900000, "ebitda": 21100000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": 10100000, "tax_provision": 2800000, "effective_tax_rate": null, "net_income": 7300000, "net_income_continuing_ops": 7300000, "net_income_to_common": 7300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48900000, "short_term_investments": null, "net_receivables": 88000000, "inventory": 5600000, "other_current_assets": null, "total_current_assets": 151600000, "net_ppe": null, "goodwill": null, "intangible_assets": 5200000, "goodwill_and_intangibles": 5200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 230100000, "total_assets": 381700000, "short_term_debt": 8700000, "accounts_payable": 34400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43500000, "total_liabilities": 104800000, "total_debt": 8700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47300000, "total_equity": 276900000, "shares_outstanding": 22673369, "operating_cash_flow": 20700000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5500000, "dividends_paid": 1500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6600000, "free_cash_flow": 27000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10200000", "ebitda": "21100000", "netIncome": "7300000", "grossProfit": "14700000", "depreciation": "None", "totalRevenue": "140600000", "costOfRevenue": "125900000", "interestIncome": "None", "incomeBeforeTax": "10100000", "interestExpense": "100000", "operatingIncome": "7700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "7000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10900000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "7300000" }, "balance": { "goodwill": "None", "inventory": "5600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381700000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5200000", "reportedCurrency": "USD", "retainedEarnings": "47300000", "totalLiabilities": "104800000", "otherCurrentAssets": "9100000", "totalCurrentAssets": "151600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230100000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21600000", "totalShareholderEquity": "276900000", "capitalLeaseObligations": "21600000", "otherCurrentLiabilities": "18200000", "totalCurrentLiabilities": "61300000", "otherNonCurrentLiabilities": "9900000", "totalNonCurrentLiabilities": "43500000", "cashAndShortTermInvestments": "48900000", "commonStockSharesOutstanding": "22673369", "intangibleAssetsExcludingGoodwill": "5200000", "cashAndCashEquivalentsAtCarryingValue": "48900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7300000", "profitLoss": "None", "dividendPayout": "1500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "20700000", "capitalExpenditures": "6300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-5500000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10900000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 135200000, "cost_of_revenue": 126000000, "gross_profit": 9200000, "ebit": 1000000, "ebitda": 11600000, "pretax_income": 500000, "tax_provision": -100000, "net_income": 600000, "net_income_to_common": 600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40300000, "total_current_assets": 143500000, "total_assets": 376500000, "short_term_debt": 8700000, "long_term_debt": null, "total_debt": 8700000, "total_liabilities": 103900000, "total_equity": 272600000, "shares_outstanding": 23111467, "goodwill_and_intangibles": 5400000 }, "cash_flow": { "operating_cash_flow": 10600000, "capital_expenditure": 7200000, "free_cash_flow": 17800000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323315, "ticker_id": 3404, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1000000", "ebitda": "11600000", "netIncome": "600000", "grossProfit": "9200000", "depreciation": "None", "totalRevenue": "135200000", "costOfRevenue": "126000000", "interestIncome": "None", "incomeBeforeTax": "500000", "interestExpense": "500000", "operatingIncome": "2100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-500000", "nonInterestIncome": "None", "operatingExpenses": "7100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "7100000", "netIncomeFromContinuingOperations": "600000" }, "balance": { "goodwill": "None", "inventory": "5800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "376500000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5400000", "reportedCurrency": "USD", "retainedEarnings": "41400000", "totalLiabilities": "103900000", "otherCurrentAssets": "10500000", "totalCurrentAssets": "143500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233000000", "currentAccountsPayable": "36900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22100000", "totalShareholderEquity": "272600000", "capitalLeaseObligations": "22100000", "otherCurrentLiabilities": "16700000", "totalCurrentLiabilities": "62300000", "otherNonCurrentLiabilities": "10100000", "totalNonCurrentLiabilities": "41600000", "cashAndShortTermInvestments": "40300000", "commonStockSharesOutstanding": "23111467", "intangibleAssetsExcludingGoodwill": "5400000", "cashAndCashEquivalentsAtCarryingValue": "40300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "600000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "10600000", "capitalExpenditures": "7200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5100000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135200000, "cost_of_revenue": 126000000, "gross_profit": 9200000, "research_and_development": null, "selling_general_admin": 7100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1000000, "depreciation_amortisation": 10600000, "ebitda": 11600000, "interest_expense": 500000, "interest_income": null, "other_non_operating": null, "pretax_income": 500000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": 600000, "net_income_continuing_ops": 600000, "net_income_to_common": 600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40300000, "short_term_investments": null, "net_receivables": 86900000, "inventory": 5800000, "other_current_assets": null, "total_current_assets": 143500000, "net_ppe": null, "goodwill": null, "intangible_assets": 5400000, "goodwill_and_intangibles": 5400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 233000000, "total_assets": 376500000, "short_term_debt": 8700000, "accounts_payable": 36900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41600000, "total_liabilities": 103900000, "total_debt": 8700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41400000, "total_equity": 272600000, "shares_outstanding": 23111467, "operating_cash_flow": 10600000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6100000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5100000, "free_cash_flow": 17800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1000000", "ebitda": "11600000", "netIncome": "600000", "grossProfit": "9200000", "depreciation": "None", "totalRevenue": "135200000", "costOfRevenue": "126000000", "interestIncome": "None", "incomeBeforeTax": "500000", "interestExpense": "500000", "operatingIncome": "2100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-500000", "nonInterestIncome": "None", "operatingExpenses": "7100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "7100000", "netIncomeFromContinuingOperations": "600000" }, "balance": { "goodwill": "None", "inventory": "5800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "376500000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5400000", "reportedCurrency": "USD", "retainedEarnings": "41400000", "totalLiabilities": "103900000", "otherCurrentAssets": "10500000", "totalCurrentAssets": "143500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233000000", "currentAccountsPayable": "36900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22100000", "totalShareholderEquity": "272600000", "capitalLeaseObligations": "22100000", "otherCurrentLiabilities": "16700000", "totalCurrentLiabilities": "62300000", "otherNonCurrentLiabilities": "10100000", "totalNonCurrentLiabilities": "41600000", "cashAndShortTermInvestments": "40300000", "commonStockSharesOutstanding": "23111467", "intangibleAssetsExcludingGoodwill": "5400000", "cashAndCashEquivalentsAtCarryingValue": "40300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "600000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "10600000", "capitalExpenditures": "7200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5100000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 143100000, "cost_of_revenue": 127600000, "gross_profit": 15500000, "ebit": 8900000, "ebitda": 19700000, "pretax_income": 8400000, "tax_provision": 2600000, "net_income": 5800000, "net_income_to_common": 5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40900000, "total_current_assets": 143900000, "total_assets": 381600000, "short_term_debt": 8700000, "long_term_debt": null, "total_debt": 8700000, "total_liabilities": 107800000, "total_equity": 273800000, "shares_outstanding": 22852632, "goodwill_and_intangibles": 5600000 }, "cash_flow": { "operating_cash_flow": 32700000, "capital_expenditure": 5400000, "free_cash_flow": 38100000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323316, "ticker_id": 3404, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8900000", "ebitda": "19700000", "netIncome": "5800000", "grossProfit": "15500000", "depreciation": "None", "totalRevenue": "143100000", "costOfRevenue": "127600000", "interestIncome": "None", "incomeBeforeTax": "8400000", "interestExpense": "500000", "operatingIncome": "8400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-500000", "nonInterestIncome": "None", "operatingExpenses": "7100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10800000", "sellingGeneralAndAdministrative": "7100000", "netIncomeFromContinuingOperations": "5800000" }, "balance": { "goodwill": "None", "inventory": "5700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381600000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5600000", "reportedCurrency": "USD", "retainedEarnings": "42200000", "totalLiabilities": "107800000", "otherCurrentAssets": "12200000", "totalCurrentAssets": "143900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237700000", "currentAccountsPayable": "34900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22800000", "totalShareholderEquity": "273800000", "capitalLeaseObligations": "22800000", "otherCurrentLiabilities": "19400000", "totalCurrentLiabilities": "65200000", "otherNonCurrentLiabilities": "10300000", "totalNonCurrentLiabilities": "42600000", "cashAndShortTermInvestments": "40900000", "commonStockSharesOutstanding": "22852632", "intangibleAssetsExcludingGoodwill": "5600000", "cashAndCashEquivalentsAtCarryingValue": "40900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5800000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "32700000", "capitalExpenditures": "5400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2700000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143100000, "cost_of_revenue": 127600000, "gross_profit": 15500000, "research_and_development": null, "selling_general_admin": 7100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8900000, "depreciation_amortisation": 10800000, "ebitda": 19700000, "interest_expense": 500000, "interest_income": null, "other_non_operating": null, "pretax_income": 8400000, "tax_provision": 2600000, "effective_tax_rate": null, "net_income": 5800000, "net_income_continuing_ops": 5800000, "net_income_to_common": 5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40900000, "short_term_investments": null, "net_receivables": 85100000, "inventory": 5700000, "other_current_assets": null, "total_current_assets": 143900000, "net_ppe": null, "goodwill": null, "intangible_assets": 5600000, "goodwill_and_intangibles": 5600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 237700000, "total_assets": 381600000, "short_term_debt": 8700000, "accounts_payable": 34900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42600000, "total_liabilities": 107800000, "total_debt": 8700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 42200000, "total_equity": 273800000, "shares_outstanding": 22852632, "operating_cash_flow": 32700000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3900000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2700000, "free_cash_flow": 38100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8900000", "ebitda": "19700000", "netIncome": "5800000", "grossProfit": "15500000", "depreciation": "None", "totalRevenue": "143100000", "costOfRevenue": "127600000", "interestIncome": "None", "incomeBeforeTax": "8400000", "interestExpense": "500000", "operatingIncome": "8400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2600000", "reportedCurrency": "USD", "netInterestIncome": "-500000", "nonInterestIncome": "None", "operatingExpenses": "7100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10800000", "sellingGeneralAndAdministrative": "7100000", "netIncomeFromContinuingOperations": "5800000" }, "balance": { "goodwill": "None", "inventory": "5700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "381600000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5600000", "reportedCurrency": "USD", "retainedEarnings": "42200000", "totalLiabilities": "107800000", "otherCurrentAssets": "12200000", "totalCurrentAssets": "143900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237700000", "currentAccountsPayable": "34900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22800000", "totalShareholderEquity": "273800000", "capitalLeaseObligations": "22800000", "otherCurrentLiabilities": "19400000", "totalCurrentLiabilities": "65200000", "otherNonCurrentLiabilities": "10300000", "totalNonCurrentLiabilities": "42600000", "cashAndShortTermInvestments": "40900000", "commonStockSharesOutstanding": "22852632", "intangibleAssetsExcludingGoodwill": "5600000", "cashAndCashEquivalentsAtCarryingValue": "40900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5800000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "32700000", "capitalExpenditures": "5400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2700000", "cashflowFromInvestment": "-3900000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10800000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 153000000, "cost_of_revenue": 133100000, "gross_profit": 19900000, "ebit": 12900000, "ebitda": 24000000, "pretax_income": 12200000, "tax_provision": 3500000, "net_income": 8700000, "net_income_to_common": 8700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14800000, "total_current_assets": 132700000, "total_assets": 373900000, "short_term_debt": 8200000, "long_term_debt": null, "total_debt": 8200000, "total_liabilities": 106300000, "total_equity": 267600000, "shares_outstanding": 22494453, "goodwill_and_intangibles": 5800000 }, "cash_flow": { "operating_cash_flow": 17700000, "capital_expenditure": 6900000, "free_cash_flow": 24600000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323318, "ticker_id": 3404, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12900000", "ebitda": "24000000", "netIncome": "8700000", "grossProfit": "19900000", "depreciation": "None", "totalRevenue": "153000000", "costOfRevenue": "133100000", "interestIncome": "None", "incomeBeforeTax": "12200000", "interestExpense": "700000", "operatingIncome": "12800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "7100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11100000", "sellingGeneralAndAdministrative": "7100000", "netIncomeFromContinuingOperations": "8700000" }, "balance": { "goodwill": "None", "inventory": "5700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "373900000", "longTermDebt": "None", "shortTermDebt": "8200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5800000", "reportedCurrency": "USD", "retainedEarnings": "37500000", "totalLiabilities": "106300000", "otherCurrentAssets": "6600000", "totalCurrentAssets": "132700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241200000", "currentAccountsPayable": "38200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21500000", "totalShareholderEquity": "267600000", "capitalLeaseObligations": "21500000", "otherCurrentLiabilities": "18400000", "totalCurrentLiabilities": "66500000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "39800000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "22494453", "intangibleAssetsExcludingGoodwill": "5800000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8700000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "17700000", "capitalExpenditures": "6900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4700000", "cashflowFromInvestment": "-6900000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153000000, "cost_of_revenue": 133100000, "gross_profit": 19900000, "research_and_development": null, "selling_general_admin": 7100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12900000, "depreciation_amortisation": 11100000, "ebitda": 24000000, "interest_expense": 700000, "interest_income": null, "other_non_operating": null, "pretax_income": 12200000, "tax_provision": 3500000, "effective_tax_rate": null, "net_income": 8700000, "net_income_continuing_ops": 8700000, "net_income_to_common": 8700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14800000, "short_term_investments": null, "net_receivables": 105600000, "inventory": 5700000, "other_current_assets": null, "total_current_assets": 132700000, "net_ppe": null, "goodwill": null, "intangible_assets": 5800000, "goodwill_and_intangibles": 5800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241200000, "total_assets": 373900000, "short_term_debt": 8200000, "accounts_payable": 38200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39800000, "total_liabilities": 106300000, "total_debt": 8200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37500000, "total_equity": 267600000, "shares_outstanding": 22494453, "operating_cash_flow": 17700000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6900000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4700000, "free_cash_flow": 24600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12900000", "ebitda": "24000000", "netIncome": "8700000", "grossProfit": "19900000", "depreciation": "None", "totalRevenue": "153000000", "costOfRevenue": "133100000", "interestIncome": "None", "incomeBeforeTax": "12200000", "interestExpense": "700000", "operatingIncome": "12800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "7100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11100000", "sellingGeneralAndAdministrative": "7100000", "netIncomeFromContinuingOperations": "8700000" }, "balance": { "goodwill": "None", "inventory": "5700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "373900000", "longTermDebt": "None", "shortTermDebt": "8200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5800000", "reportedCurrency": "USD", "retainedEarnings": "37500000", "totalLiabilities": "106300000", "otherCurrentAssets": "6600000", "totalCurrentAssets": "132700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241200000", "currentAccountsPayable": "38200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21500000", "totalShareholderEquity": "267600000", "capitalLeaseObligations": "21500000", "otherCurrentLiabilities": "18400000", "totalCurrentLiabilities": "66500000", "otherNonCurrentLiabilities": "10500000", "totalNonCurrentLiabilities": "39800000", "cashAndShortTermInvestments": "14800000", "commonStockSharesOutstanding": "22494453", "intangibleAssetsExcludingGoodwill": "5800000", "cashAndCashEquivalentsAtCarryingValue": "14800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8700000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "17700000", "capitalExpenditures": "6900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4700000", "cashflowFromInvestment": "-6900000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11100000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 138100000, "cost_of_revenue": 124200000, "gross_profit": 13900000, "ebit": 7300000, "ebitda": 18300000, "pretax_income": 6700000, "tax_provision": 2000000, "net_income": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8700000, "total_current_assets": 114400000, "total_assets": 359600000, "short_term_debt": 7900000, "long_term_debt": null, "total_debt": 7900000, "total_liabilities": 99100000, "total_equity": 260500000, "shares_outstanding": 22364422, "goodwill_and_intangibles": 6000000 }, "cash_flow": { "operating_cash_flow": 22100000, "capital_expenditure": 15300000, "free_cash_flow": 37400000, "dividends_paid": 2300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323319, "ticker_id": 3404, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7300000", "ebitda": "18300000", "netIncome": "4700000", "grossProfit": "13900000", "depreciation": "None", "totalRevenue": "138100000", "costOfRevenue": "124200000", "interestIncome": "None", "incomeBeforeTax": "6700000", "interestExpense": "600000", "operatingIncome": "7300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-600000", "nonInterestIncome": "None", "operatingExpenses": "6600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000000", "sellingGeneralAndAdministrative": "6900000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "None", "inventory": "6500000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "359600000", "longTermDebt": "None", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "30000000", "totalLiabilities": "99100000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "114400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245200000", "currentAccountsPayable": "34300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22400000", "totalShareholderEquity": "260500000", "capitalLeaseObligations": "22400000", "otherCurrentLiabilities": "18200000", "totalCurrentLiabilities": "61500000", "otherNonCurrentLiabilities": "10600000", "totalNonCurrentLiabilities": "37600000", "cashAndShortTermInvestments": "8700000", "commonStockSharesOutstanding": "22364422", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "8700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "2300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "22100000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9900000", "cashflowFromInvestment": "-14600000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138100000, "cost_of_revenue": 124200000, "gross_profit": 13900000, "research_and_development": null, "selling_general_admin": 6900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7300000, "depreciation_amortisation": 11000000, "ebitda": 18300000, "interest_expense": 600000, "interest_income": null, "other_non_operating": null, "pretax_income": 6700000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 4700000, "net_income_continuing_ops": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8700000, "short_term_investments": null, "net_receivables": 92200000, "inventory": 6500000, "other_current_assets": null, "total_current_assets": 114400000, "net_ppe": null, "goodwill": null, "intangible_assets": 6000000, "goodwill_and_intangibles": 6000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 245200000, "total_assets": 359600000, "short_term_debt": 7900000, "accounts_payable": 34300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37600000, "total_liabilities": 99100000, "total_debt": 7900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30000000, "total_equity": 260500000, "shares_outstanding": 22364422, "operating_cash_flow": 22100000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14600000, "dividends_paid": 2300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9900000, "free_cash_flow": 37400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7300000", "ebitda": "18300000", "netIncome": "4700000", "grossProfit": "13900000", "depreciation": "None", "totalRevenue": "138100000", "costOfRevenue": "124200000", "interestIncome": "None", "incomeBeforeTax": "6700000", "interestExpense": "600000", "operatingIncome": "7300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-600000", "nonInterestIncome": "None", "operatingExpenses": "6600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000000", "sellingGeneralAndAdministrative": "6900000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "None", "inventory": "6500000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "359600000", "longTermDebt": "None", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "30000000", "totalLiabilities": "99100000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "114400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245200000", "currentAccountsPayable": "34300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22400000", "totalShareholderEquity": "260500000", "capitalLeaseObligations": "22400000", "otherCurrentLiabilities": "18200000", "totalCurrentLiabilities": "61500000", "otherNonCurrentLiabilities": "10600000", "totalNonCurrentLiabilities": "37600000", "cashAndShortTermInvestments": "8700000", "commonStockSharesOutstanding": "22364422", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "8700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "2300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "22100000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9900000", "cashflowFromInvestment": "-14600000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11000000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 136900000, "cost_of_revenue": 132000000, "gross_profit": 4900000, "ebit": -500000, "ebitda": 10700000, "pretax_income": -1300000, "tax_provision": -500000, "net_income": -800000, "net_income_to_common": -800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11100000, "total_current_assets": 116500000, "total_assets": 355500000, "short_term_debt": 7400000, "long_term_debt": null, "total_debt": 7400000, "total_liabilities": 93800000, "total_equity": 261700000, "shares_outstanding": 22738286, "goodwill_and_intangibles": 6100000 }, "cash_flow": { "operating_cash_flow": 12000000, "capital_expenditure": 6500000, "free_cash_flow": 18500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323320, "ticker_id": 3404, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-500000", "ebitda": "10700000", "netIncome": "-800000", "grossProfit": "4900000", "depreciation": "None", "totalRevenue": "136900000", "costOfRevenue": "132000000", "interestIncome": "None", "incomeBeforeTax": "-1300000", "interestExpense": "800000", "operatingIncome": "-500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "5400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11200000", "sellingGeneralAndAdministrative": "6700000", "netIncomeFromContinuingOperations": "-800000" }, "balance": { "goodwill": "None", "inventory": "6400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "355500000", "longTermDebt": "None", "shortTermDebt": "7400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "26500000", "totalLiabilities": "93800000", "otherCurrentAssets": "7200000", "totalCurrentAssets": "116500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239000000", "currentAccountsPayable": "35400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21600000", "totalShareholderEquity": "261700000", "capitalLeaseObligations": "21600000", "otherCurrentLiabilities": "13200000", "totalCurrentLiabilities": "58000000", "otherNonCurrentLiabilities": "10800000", "totalNonCurrentLiabilities": "35800000", "cashAndShortTermInvestments": "11100000", "commonStockSharesOutstanding": "22738286", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "11100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "12000000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10900000", "cashflowFromInvestment": "-5700000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136900000, "cost_of_revenue": 132000000, "gross_profit": 4900000, "research_and_development": null, "selling_general_admin": 6700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -500000, "depreciation_amortisation": 11200000, "ebitda": 10700000, "interest_expense": 800000, "interest_income": null, "other_non_operating": null, "pretax_income": -1300000, "tax_provision": -500000, "effective_tax_rate": null, "net_income": -800000, "net_income_continuing_ops": -800000, "net_income_to_common": -800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11100000, "short_term_investments": null, "net_receivables": 91800000, "inventory": 6400000, "other_current_assets": null, "total_current_assets": 116500000, "net_ppe": null, "goodwill": null, "intangible_assets": 6100000, "goodwill_and_intangibles": 6100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 239000000, "total_assets": 355500000, "short_term_debt": 7400000, "accounts_payable": 35400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35800000, "total_liabilities": 93800000, "total_debt": 7400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26500000, "total_equity": 261700000, "shares_outstanding": 22738286, "operating_cash_flow": 12000000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10900000, "free_cash_flow": 18500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-500000", "ebitda": "10700000", "netIncome": "-800000", "grossProfit": "4900000", "depreciation": "None", "totalRevenue": "136900000", "costOfRevenue": "132000000", "interestIncome": "None", "incomeBeforeTax": "-1300000", "interestExpense": "800000", "operatingIncome": "-500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "5400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11200000", "sellingGeneralAndAdministrative": "6700000", "netIncomeFromContinuingOperations": "-800000" }, "balance": { "goodwill": "None", "inventory": "6400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "355500000", "longTermDebt": "None", "shortTermDebt": "7400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6100000", "reportedCurrency": "USD", "retainedEarnings": "26500000", "totalLiabilities": "93800000", "otherCurrentAssets": "7200000", "totalCurrentAssets": "116500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239000000", "currentAccountsPayable": "35400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21600000", "totalShareholderEquity": "261700000", "capitalLeaseObligations": "21600000", "otherCurrentLiabilities": "13200000", "totalCurrentLiabilities": "58000000", "otherNonCurrentLiabilities": "10800000", "totalNonCurrentLiabilities": "35800000", "cashAndShortTermInvestments": "11100000", "commonStockSharesOutstanding": "22738286", "intangibleAssetsExcludingGoodwill": "6100000", "cashAndCashEquivalentsAtCarryingValue": "11100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "12000000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10900000", "cashflowFromInvestment": "-5700000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11200000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 151500000, "cost_of_revenue": 140300000, "gross_profit": 11200000, "ebit": 4600000, "ebitda": 15200000, "pretax_income": 3900000, "tax_provision": 1800000, "net_income": 2100000, "net_income_to_common": 2100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15700000, "total_current_assets": 135400000, "total_assets": 378000000, "short_term_debt": 8000000, "long_term_debt": null, "total_debt": 8000000, "total_liabilities": 106200000, "total_equity": 271800000, "shares_outstanding": 24537046, "goodwill_and_intangibles": 6300000 }, "cash_flow": { "operating_cash_flow": 37700000, "capital_expenditure": 8600000, "free_cash_flow": 46300000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323321, "ticker_id": 3404, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4600000", "ebitda": "15200000", "netIncome": "2100000", "grossProfit": "11200000", "depreciation": "None", "totalRevenue": "151500000", "costOfRevenue": "140300000", "interestIncome": "None", "incomeBeforeTax": "3900000", "interestExpense": "700000", "operatingIncome": "4600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "6600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "6800000", "netIncomeFromContinuingOperations": "2100000" }, "balance": { "goodwill": "None", "inventory": "6400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "378000000", "longTermDebt": "None", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "28400000", "totalLiabilities": "106200000", "otherCurrentAssets": "27900000", "totalCurrentAssets": "135400000", "currentLongTermDebt": "100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242600000", "currentAccountsPayable": "31300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14900000", "totalShareholderEquity": "271800000", "capitalLeaseObligations": "33800000", "otherCurrentLiabilities": "37700000", "totalCurrentLiabilities": "69000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "37200000", "cashAndShortTermInvestments": "15700000", "commonStockSharesOutstanding": "24537046", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "15700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "37700000", "capitalExpenditures": "8600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23500000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151500000, "cost_of_revenue": 140300000, "gross_profit": 11200000, "research_and_development": null, "selling_general_admin": 6800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4600000, "depreciation_amortisation": 10600000, "ebitda": 15200000, "interest_expense": 700000, "interest_income": null, "other_non_operating": null, "pretax_income": 3900000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": 2100000, "net_income_continuing_ops": 2100000, "net_income_to_common": 2100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15700000, "short_term_investments": null, "net_receivables": 85400000, "inventory": 6400000, "other_current_assets": null, "total_current_assets": 135400000, "net_ppe": null, "goodwill": null, "intangible_assets": 6300000, "goodwill_and_intangibles": 6300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242600000, "total_assets": 378000000, "short_term_debt": 8000000, "accounts_payable": 31300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37200000, "total_liabilities": 106200000, "total_debt": 8000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28400000, "total_equity": 271800000, "shares_outstanding": 24537046, "operating_cash_flow": 37700000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6700000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23500000, "free_cash_flow": 46300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4600000", "ebitda": "15200000", "netIncome": "2100000", "grossProfit": "11200000", "depreciation": "None", "totalRevenue": "151500000", "costOfRevenue": "140300000", "interestIncome": "None", "incomeBeforeTax": "3900000", "interestExpense": "700000", "operatingIncome": "4600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "6600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "6800000", "netIncomeFromContinuingOperations": "2100000" }, "balance": { "goodwill": "None", "inventory": "6400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "378000000", "longTermDebt": "None", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "28400000", "totalLiabilities": "106200000", "otherCurrentAssets": "27900000", "totalCurrentAssets": "135400000", "currentLongTermDebt": "100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242600000", "currentAccountsPayable": "31300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14900000", "totalShareholderEquity": "271800000", "capitalLeaseObligations": "33800000", "otherCurrentLiabilities": "37700000", "totalCurrentLiabilities": "69000000", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "37200000", "cashAndShortTermInvestments": "15700000", "commonStockSharesOutstanding": "24537046", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "15700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1100000", "operatingCashflow": "37700000", "capitalExpenditures": "8600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23500000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 164400000, "cost_of_revenue": 145400000, "gross_profit": 19000000, "ebit": 11700000, "ebitda": 22300000, "pretax_income": 11000000, "tax_provision": 1600000, "net_income": 9400000, "net_income_to_common": 9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8200000, "total_current_assets": 151000000, "total_assets": 393500000, "short_term_debt": 10300000, "long_term_debt": null, "total_debt": 10300000, "total_liabilities": 113000000, "total_equity": 280500000, "shares_outstanding": 24887275, "goodwill_and_intangibles": 6500000 }, "cash_flow": { "operating_cash_flow": 12200000, "capital_expenditure": 15000000, "free_cash_flow": 27200000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323323, "ticker_id": 3404, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11700000", "ebitda": "22300000", "netIncome": "9400000", "grossProfit": "19000000", "depreciation": "None", "totalRevenue": "164400000", "costOfRevenue": "145400000", "interestIncome": "None", "incomeBeforeTax": "11000000", "interestExpense": "700000", "operatingIncome": "11700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "7300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "9400000" }, "balance": { "goodwill": "None", "inventory": "7700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "393500000", "longTermDebt": "None", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6500000", "reportedCurrency": "USD", "retainedEarnings": "27600000", "totalLiabilities": "113000000", "otherCurrentAssets": "9600000", "totalCurrentAssets": "151000000", "currentLongTermDebt": "10300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242500000", "currentAccountsPayable": "47200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234800000", "shortLongTermDebtTotal": "18300000", "totalShareholderEquity": "280500000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "20300000", "totalCurrentLiabilities": "79600000", "otherNonCurrentLiabilities": "25400000", "totalNonCurrentLiabilities": "33400000", "cashAndShortTermInvestments": "8200000", "commonStockSharesOutstanding": "24887275", "intangibleAssetsExcludingGoodwill": "6500000", "cashAndCashEquivalentsAtCarryingValue": "8200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9400000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "12200000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4400000", "cashflowFromInvestment": "-14800000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164400000, "cost_of_revenue": 145400000, "gross_profit": 19000000, "research_and_development": null, "selling_general_admin": 7000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11700000, "depreciation_amortisation": 10600000, "ebitda": 22300000, "interest_expense": 700000, "interest_income": null, "other_non_operating": null, "pretax_income": 11000000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 9400000, "net_income_continuing_ops": 9400000, "net_income_to_common": 9400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8200000, "short_term_investments": null, "net_receivables": 125500000, "inventory": 7700000, "other_current_assets": null, "total_current_assets": 151000000, "net_ppe": null, "goodwill": null, "intangible_assets": 6500000, "goodwill_and_intangibles": 6500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242500000, "total_assets": 393500000, "short_term_debt": 10300000, "accounts_payable": 47200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33400000, "total_liabilities": 113000000, "total_debt": 10300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27600000, "total_equity": 280500000, "shares_outstanding": 24887275, "operating_cash_flow": 12200000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14800000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4400000, "free_cash_flow": 27200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11700000", "ebitda": "22300000", "netIncome": "9400000", "grossProfit": "19000000", "depreciation": "None", "totalRevenue": "164400000", "costOfRevenue": "145400000", "interestIncome": "None", "incomeBeforeTax": "11000000", "interestExpense": "700000", "operatingIncome": "11700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "7300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "9400000" }, "balance": { "goodwill": "None", "inventory": "7700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "393500000", "longTermDebt": "None", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6500000", "reportedCurrency": "USD", "retainedEarnings": "27600000", "totalLiabilities": "113000000", "otherCurrentAssets": "9600000", "totalCurrentAssets": "151000000", "currentLongTermDebt": "10300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242500000", "currentAccountsPayable": "47200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234800000", "shortLongTermDebtTotal": "18300000", "totalShareholderEquity": "280500000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "20300000", "totalCurrentLiabilities": "79600000", "otherNonCurrentLiabilities": "25400000", "totalNonCurrentLiabilities": "33400000", "cashAndShortTermInvestments": "8200000", "commonStockSharesOutstanding": "24887275", "intangibleAssetsExcludingGoodwill": "6500000", "cashAndCashEquivalentsAtCarryingValue": "8200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9400000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "12200000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4400000", "cashflowFromInvestment": "-14800000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "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": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "income_statement": { "revenue": 163200000, "cost_of_revenue": 145000000, "gross_profit": 18200000, "ebit": 9000000, "ebitda": 17700000, "pretax_income": 8100000, "tax_provision": 2000000, "net_income": 6100000, "net_income_to_common": 6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6400000, "total_current_assets": 128100000, "total_assets": 364800000, "short_term_debt": 300000, "long_term_debt": null, "total_debt": 300000, "total_liabilities": 90800000, "total_equity": 274000000, "shares_outstanding": 25188123, "goodwill_and_intangibles": 6700000 }, "cash_flow": { "operating_cash_flow": 23500000, "capital_expenditure": 7500000, "free_cash_flow": 31000000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323324, "ticker_id": 3404, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:23.255632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9000000", "ebitda": "17700000", "netIncome": "6100000", "grossProfit": "18200000", "depreciation": "None", "totalRevenue": "163200000", "costOfRevenue": "145000000", "interestIncome": "None", "incomeBeforeTax": "8100000", "interestExpense": "900000", "operatingIncome": "11400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-900000", "nonInterestIncome": "None", "operatingExpenses": "6800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2400000", "costofGoodsAndServicesSold": "145000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8700000", "sellingGeneralAndAdministrative": "7300000", "netIncomeFromContinuingOperations": "6100000" }, "balance": { "goodwill": "None", "inventory": "7500000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "364800000", "longTermDebt": "None", "shortTermDebt": "300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "19500000", "totalLiabilities": "90800000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "128100000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236700000", "currentAccountsPayable": "34900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "228800000", "shortLongTermDebtTotal": "8700000", "totalShareholderEquity": "274000000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "21900000", "totalCurrentLiabilities": "60300000", "otherNonCurrentLiabilities": "22100000", "totalNonCurrentLiabilities": "30500000", "cashAndShortTermInvestments": "6400000", "commonStockSharesOutstanding": "25188123", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "6400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "23500000", "capitalExpenditures": "7500000", "changeInReceivables": "3500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24400000", "cashflowFromInvestment": "-7100000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163200000, "cost_of_revenue": 145000000, "gross_profit": 18200000, "research_and_development": null, "selling_general_admin": 7300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9000000, "depreciation_amortisation": 8700000, "ebitda": 17700000, "interest_expense": 900000, "interest_income": null, "other_non_operating": null, "pretax_income": 8100000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 6100000, "net_income_continuing_ops": 6100000, "net_income_to_common": 6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6400000, "short_term_investments": null, "net_receivables": 106000000, "inventory": 7500000, "other_current_assets": null, "total_current_assets": 128100000, "net_ppe": null, "goodwill": null, "intangible_assets": 6700000, "goodwill_and_intangibles": 6700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236700000, "total_assets": 364800000, "short_term_debt": 300000, "accounts_payable": 34900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30500000, "total_liabilities": 90800000, "total_debt": 300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19500000, "total_equity": 274000000, "shares_outstanding": 25188123, "operating_cash_flow": 23500000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7100000, "dividends_paid": 1200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24400000, "free_cash_flow": 31000000, "net_change_in_cash": -8000000 }, "raw_data": { "income": { "ebit": "9000000", "ebitda": "17700000", "netIncome": "6100000", "grossProfit": "18200000", "depreciation": "None", "totalRevenue": "163200000", "costOfRevenue": "145000000", "interestIncome": "None", "incomeBeforeTax": "8100000", "interestExpense": "900000", "operatingIncome": "11400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-900000", "nonInterestIncome": "None", "operatingExpenses": "6800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2400000", "costofGoodsAndServicesSold": "145000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8700000", "sellingGeneralAndAdministrative": "7300000", "netIncomeFromContinuingOperations": "6100000" }, "balance": { "goodwill": "None", "inventory": "7500000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "364800000", "longTermDebt": "None", "shortTermDebt": "300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "19500000", "totalLiabilities": "90800000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "128100000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236700000", "currentAccountsPayable": "34900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "228800000", "shortLongTermDebtTotal": "8700000", "totalShareholderEquity": "274000000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "21900000", "totalCurrentLiabilities": "60300000", "otherNonCurrentLiabilities": "22100000", "totalNonCurrentLiabilities": "30500000", "cashAndShortTermInvestments": "6400000", "commonStockSharesOutstanding": "25188123", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "6400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6100000", "profitLoss": "None", "dividendPayout": "1200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "23500000", "capitalExpenditures": "7500000", "changeInReceivables": "3500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24400000", "cashflowFromInvestment": "-7100000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }