{ "ticker": { "uuid": "bef3a691-7f50-409c-aa36-8d91eb61ab8c", "symbol": "IPI", "name": "Intrepid Potash Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/bef3a691-7f50-409c-aa36-8d91eb61ab8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/bef3a691-7f50-409c-aa36-8d91eb61ab8c/" }, "ticker_metadata": { "id": 2153, "uuid": "bef3a691-7f50-409c-aa36-8d91eb61ab8c", "symbol": "IPI", "name": "Intrepid Potash Inc", "asset_type": "equity", "market_cap": 520664000, "stock_exchange_id": 3, "industry": "Agricultural Inputs", "sector": "Basic Materials", "description": "Intrepid Potash, Inc. produces and sells potash and langbeinite products in the United States and internationally. The company is headquartered in Denver, Colorado.", "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": "bef3a691-7f50-409c-aa36-8d91eb61ab8c", "symbol": "IPI", "name": "Intrepid Potash Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/bef3a691-7f50-409c-aa36-8d91eb61ab8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/bef3a691-7f50-409c-aa36-8d91eb61ab8c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.81, "quality": 0.67, "momentum": 0.21, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 34.96, "market_cap": 464513520, "pe_ratio": 33.1866, "earnings_yield": 0.0301, "ebitda_to_ev": 0.1616, "shareholder_yield": 0, "roe": 0.0281, "piotroski_f_score": 6, "momentum_12_1": 0.0139, "volatility_252d": 0.5281 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.052662+00:00", "batch_id": "" }, "size": { "price_close": 34.96, "market_cap": 464513520, "market_cap_usd": 464513520, "enterprise_value": 365254520, "shares_outstanding": 13287000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 33.1866, "pb_ratio": 0.9324, "ptbv_ratio": 0.9367, "ps_ratio": 1.5522, "pcf_ratio": 6.8282, "pfcf_ratio": 4.883, "ev_ebitda": 6.1888, "ev_ebit": 22.352, "ev_sales": 1.2206, "ev_fcf": 3.8396, "earnings_yield": 0.0301, "fcf_yield": 0.2604, "price_to_sales": 1.5522, "price_to_book": 0.9324, "price_to_cashflow": 6.8282, "ebitda_to_ev": 0.1616, "sales_yield": 0.8193 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1843, "operating_margin": 0.0546, "net_margin": 0.0468, "ebitda_margin": 0.1972, "fcf_margin": 0.3179, "roe": 0.0281, "roa": 0.0218, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.4665, "cash_conversion": 6.7964, "accruals_ratio": -0.0842, "sbc_to_revenue": 0.015, "piotroski_f_score": 6, "altman_z_score": 2.6199, "earnings_stability_5y": 3.1008, "revenue_stability_5y": 0.1779, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.086, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2877, "net_debt_to_ebitda": -1.6818, "debt_to_assets": null, "interest_coverage": 55.5816, "current_ratio": 5.2563, "quick_ratio": 3.5999, "net_debt": -99259000, "local_beta": 0.0006, "volatility_252d": 0.5281, "volatility_60d": 1.2303, "max_drawdown_12m": -0.3221, "risk_adjusted_momentum": 0.0264 }, "growth": { "revenue_growth_1y": 0.1086, "revenue_growth_3y_cagr": -0.0404, "revenue_growth_5y_cagr": 0.0866, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.463, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2293, "book_value_growth_1y": 0.0128, "revenue_growth": 0.1086, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0754, "price_return_3m": -0.178, "price_return_6m": 0.3813, "price_return_9m": 0.2297, "price_return_12m": -0.0625, "price_return_12m_ex1m": 0.0139, "momentum_6m": 0.3813, "momentum_12m": -0.0625, "momentum_12_1": 0.0139, "distance_from_52w_high": -0.2485, "distance_from_52w_low": 0.4029, "relative_strength": -0.1624 }, "raw_ttm": { "revenue_ttm": 299252000, "gross_profit_ttm": 55163000, "ebit_ttm": 16341000, "ebitda_ttm": 59019000, "net_income_ttm": 13997000, "eps_diluted_ttm": 1.0534, "operating_cash_flow_ttm": 68029000, "capital_expenditure_ttm": 27100000, "fcf_ttm": 95129000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 294000, "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_current_liabilities": 57768000, "net_ppe": null, "total_assets": 641542000, "total_debt": null, "total_equity": 498197000, "net_working_capital": 146617000, "book_value_per_share": 37.4951, "retained_earnings": -153452000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 495886000, "tangible_book_per_share": 37.3211 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 73, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 39, "rank_pcf": 27, "rank_ev_ebitda": 17, "rank_ev_ebit": 73, "rank_earnings_yield": 73, "rank_fcf_yield": 11, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 66, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 85, "rank_fcf_margin": 27, "rank_piotroski": 38, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 68 }, "composites": { "value_composite": 19, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 28, "yield_composite": 92, "svqf_composite": 87, "vc1_composite": 17, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.7367, "os_score": 0.76, "value_percentile": 0.81, "quality_percentile": 0.67, "momentum_percentile": 0.21, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 34, "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": 4346, "ticker_id": 2153, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.052662+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.96, "market_cap": 464513520, "market_cap_usd": 464513520, "enterprise_value": 365254520, "shares_outstanding": 13287000, "fx_rate_to_usd": null, "pe_ratio": 33.18664857, "pb_ratio": 0.93238924, "ptbv_ratio": 0.93673449, "ps_ratio": 1.55224867, "pcf_ratio": 6.82816916, "pfcf_ratio": 4.88298542, "ev_ebitda": 6.18876159, "ev_ebit": 22.35202986, "ev_sales": 1.22055833, "ev_fcf": 3.83957069, "earnings_yield": 0.0301326, "fcf_yield": 0.26044578, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18433628, "operating_margin": 0.05460615, "net_margin": 0.04677329, "ebitda_margin": 0.19722174, "fcf_margin": 0.31788927, "roe": 0.02809531, "roa": 0.02181775, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.46645738, "cash_conversion": 6.79638494, "accruals_ratio": -0.08422208, "sbc_to_revenue": 0.01504418, "debt_to_equity": 0.28772755, "net_debt_to_ebitda": -1.68181433, "debt_to_assets": null, "interest_coverage": 55.58163265, "current_ratio": 5.25626645, "quick_ratio": 3.5998996, "net_debt": -99259000, "revenue_growth_1y": 0.10861173, "revenue_growth_3y_cagr": -0.04035431, "revenue_growth_5y_cagr": 0.08659035, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.46297706, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22929508, "book_value_growth_1y": 0.01279519, "piotroski_f_score": 6, "altman_z_score": 2.61987006, "earnings_stability_5y": 3.100768, "revenue_stability_5y": 0.177856, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07537688, "price_return_3m": -0.17799201, "price_return_6m": 0.38127222, "price_return_9m": 0.22968695, "price_return_12m": -0.06248324, "price_return_12m_ex1m": 0.01394476, "distance_from_52w_high": -0.24849527, "distance_from_52w_low": 0.40288925, "relative_strength": -0.16244682, "local_beta": 0.0006, "volatility_252d": 0.528084, "volatility_60d": 1.230312, "max_drawdown_12m": -0.32208923, "revenue_ttm": 299252000, "gross_profit_ttm": 55163000, "ebit_ttm": 16341000, "ebitda_ttm": 59019000, "net_income_ttm": 13997000, "eps_diluted_ttm": 1.05343569, "operating_cash_flow_ttm": 68029000, "capital_expenditure_ttm": 27100000, "fcf_ttm": 95129000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 294000, "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_current_liabilities": 57768000, "net_ppe": null, "total_assets": 641542000, "total_debt": null, "total_equity": 498197000, "net_working_capital": 146617000, "book_value_per_share": 37.49507037, "retained_earnings": -153452000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 495886000, "tangible_book_per_share": 37.32114096, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 73, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 39, "rank_pcf": 27, "rank_ev_ebitda": 17, "rank_ev_ebit": 73, "rank_earnings_yield": 73, "rank_fcf_yield": 11, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 66, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 85, "rank_fcf_margin": 27, "rank_piotroski": 38, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 68, "value_composite": 19, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 28, "yield_composite": 92, "svqf_composite": 87, "vc1_composite": 17, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 34, "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": 34.96, "os": 0.76, "value": 0.81, "quality": 0.67, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 33.1866, "earnings_yield": 0.0301, "shareholder_yield": 0, "roe": 0.0281, "momentum_12_1": 0.0139, "complete_fields": { "id": 4346, "ticker_id": 2153, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.052662+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.96, "market_cap": 464513520, "market_cap_usd": 464513520, "enterprise_value": 365254520, "shares_outstanding": 13287000, "fx_rate_to_usd": null, "pe_ratio": 33.18664857, "pb_ratio": 0.93238924, "ptbv_ratio": 0.93673449, "ps_ratio": 1.55224867, "pcf_ratio": 6.82816916, "pfcf_ratio": 4.88298542, "ev_ebitda": 6.18876159, "ev_ebit": 22.35202986, "ev_sales": 1.22055833, "ev_fcf": 3.83957069, "earnings_yield": 0.0301326, "fcf_yield": 0.26044578, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18433628, "operating_margin": 0.05460615, "net_margin": 0.04677329, "ebitda_margin": 0.19722174, "fcf_margin": 0.31788927, "roe": 0.02809531, "roa": 0.02181775, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.46645738, "cash_conversion": 6.79638494, "accruals_ratio": -0.08422208, "sbc_to_revenue": 0.01504418, "debt_to_equity": 0.28772755, "net_debt_to_ebitda": -1.68181433, "debt_to_assets": null, "interest_coverage": 55.58163265, "current_ratio": 5.25626645, "quick_ratio": 3.5998996, "net_debt": -99259000, "revenue_growth_1y": 0.10861173, "revenue_growth_3y_cagr": -0.04035431, "revenue_growth_5y_cagr": 0.08659035, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.46297706, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22929508, "book_value_growth_1y": 0.01279519, "piotroski_f_score": 6, "altman_z_score": 2.61987006, "earnings_stability_5y": 3.100768, "revenue_stability_5y": 0.177856, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07537688, "price_return_3m": -0.17799201, "price_return_6m": 0.38127222, "price_return_9m": 0.22968695, "price_return_12m": -0.06248324, "price_return_12m_ex1m": 0.01394476, "distance_from_52w_high": -0.24849527, "distance_from_52w_low": 0.40288925, "relative_strength": -0.16244682, "local_beta": 0.0006, "volatility_252d": 0.528084, "volatility_60d": 1.230312, "max_drawdown_12m": -0.32208923, "revenue_ttm": 299252000, "gross_profit_ttm": 55163000, "ebit_ttm": 16341000, "ebitda_ttm": 59019000, "net_income_ttm": 13997000, "eps_diluted_ttm": 1.05343569, "operating_cash_flow_ttm": 68029000, "capital_expenditure_ttm": 27100000, "fcf_ttm": 95129000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 294000, "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_current_liabilities": 57768000, "net_ppe": null, "total_assets": 641542000, "total_debt": null, "total_equity": 498197000, "net_working_capital": 146617000, "book_value_per_share": 37.49507037, "retained_earnings": -153452000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 495886000, "tangible_book_per_share": 37.32114096, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 73, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 39, "rank_pcf": 27, "rank_ev_ebitda": 17, "rank_ev_ebit": 73, "rank_earnings_yield": 73, "rank_fcf_yield": 11, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 66, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 85, "rank_fcf_margin": 27, "rank_piotroski": 38, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 68, "value_composite": 19, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 28, "yield_composite": 92, "svqf_composite": 87, "vc1_composite": 17, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "ebit": 15508000, "ebitda": 58680000, "pretax_income": 11729000, "tax_provision": 544000, "net_income": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13174000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 55779000, "capital_expenditure": 30239000, "free_cash_flow": 86018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280804, "ticker_id": 2153, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15508000", "ebitda": "58680000", "netIncome": "11185000", "grossProfit": "52213000", "depreciation": "None", "totalRevenue": "298328000", "costOfRevenue": "246115000", "interestIncome": "2432000", "incomeBeforeTax": "11729000", "interestExpense": "232000", "operatingIncome": "15508000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "544000", "reportedCurrency": "USD", "netInterestIncome": "2200000", "nonInterestIncome": "None", "operatingExpenses": "36705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43172000", "sellingGeneralAndAdministrative": "36705000", "netIncomeFromContinuingOperations": "11185000" }, "balance": { "goodwill": "None", "inventory": "112305000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "632179000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-160870000", "totalLiabilities": "140750000", "otherCurrentAssets": "5355000", "totalCurrentAssets": "235132000", "currentLongTermDebt": "None", "longTermInvestments": "179000", "shortTermInvestments": "0", "currentNetReceivables": "33935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397047000", "currentAccountsPayable": "9844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334773000", "shortLongTermDebtTotal": "3291000", "totalShareholderEquity": "491429000", "capitalLeaseObligations": "3291000", "otherCurrentLiabilities": "578000", "totalCurrentLiabilities": "53655000", "otherNonCurrentLiabilities": "1730000", "totalNonCurrentLiabilities": "87095000", "cashAndShortTermInvestments": "83537000", "commonStockSharesOutstanding": "13174000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "83537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3932000", "operatingCashflow": "55779000", "capitalExpenditures": "30239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000", "cashflowFromInvestment": "-13266000", "stockBasedCompensation": "5085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298328000, "cost_of_revenue": 246115000, "gross_profit": 52213000, "research_and_development": null, "selling_general_admin": 36705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15508000, "depreciation_amortisation": 43172000, "ebitda": 58680000, "interest_expense": 232000, "interest_income": null, "other_non_operating": null, "pretax_income": 11729000, "tax_provision": 544000, "effective_tax_rate": null, "net_income": 11185000, "net_income_continuing_ops": 11185000, "net_income_to_common": 11185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83537000, "short_term_investments": 0, "net_receivables": 33935000, "inventory": 112305000, "other_current_assets": null, "total_current_assets": 235132000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 397047000, "total_assets": 632179000, "short_term_debt": 0, "accounts_payable": 9844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53655000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87095000, "total_liabilities": 140750000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -160870000, "total_equity": 491429000, "shares_outstanding": 13174000, "operating_cash_flow": 55779000, "stock_based_compensation": 5085000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13266000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276000, "free_cash_flow": 86018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15508000", "ebitda": "58680000", "netIncome": "11185000", "grossProfit": "52213000", "depreciation": "None", "totalRevenue": "298328000", "costOfRevenue": "246115000", "interestIncome": "2432000", "incomeBeforeTax": "11729000", "interestExpense": "232000", "operatingIncome": "15508000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "544000", "reportedCurrency": "USD", "netInterestIncome": "2200000", "nonInterestIncome": "None", "operatingExpenses": "36705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43172000", "sellingGeneralAndAdministrative": "36705000", "netIncomeFromContinuingOperations": "11185000" }, "balance": { "goodwill": "None", "inventory": "112305000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "632179000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-160870000", "totalLiabilities": "140750000", "otherCurrentAssets": "5355000", "totalCurrentAssets": "235132000", "currentLongTermDebt": "None", "longTermInvestments": "179000", "shortTermInvestments": "0", "currentNetReceivables": "33935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397047000", "currentAccountsPayable": "9844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334773000", "shortLongTermDebtTotal": "3291000", "totalShareholderEquity": "491429000", "capitalLeaseObligations": "3291000", "otherCurrentLiabilities": "578000", "totalCurrentLiabilities": "53655000", "otherNonCurrentLiabilities": "1730000", "totalNonCurrentLiabilities": "87095000", "cashAndShortTermInvestments": "83537000", "commonStockSharesOutstanding": "13174000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "83537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3932000", "operatingCashflow": "55779000", "capitalExpenditures": "30239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000", "cashflowFromInvestment": "-13266000", "stockBasedCompensation": "5085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 254694000, "cost_of_revenue": 225612000, "gross_profit": 29082000, "ebit": -18930000, "ebitda": 18759000, "pretax_income": -18512000, "tax_provision": 194333000, "net_income": -212845000, "net_income_to_common": -212845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41309000, "total_current_assets": 183763000, "total_assets": 594520000, "short_term_debt": 1630000, "long_term_debt": 0, "total_debt": 1630000, "total_liabilities": 120128000, "total_equity": 474392000, "shares_outstanding": 12880000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 72495000, "capital_expenditure": 38906000, "free_cash_flow": 111401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280809, "ticker_id": 2153, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18930000", "ebitda": "18759000", "netIncome": "-212845000", "grossProfit": "29082000", "depreciation": "None", "totalRevenue": "254694000", "costOfRevenue": "225612000", "interestIncome": "1712000", "incomeBeforeTax": "-18512000", "interestExpense": "112000", "operatingIncome": "-19858000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "194333000", "reportedCurrency": "USD", "netInterestIncome": "1600000", "nonInterestIncome": "None", "operatingExpenses": "48940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37689000", "sellingGeneralAndAdministrative": "32966000", "netIncomeFromContinuingOperations": "-212845000" }, "balance": { "goodwill": "None", "inventory": "112968000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "594520000", "longTermDebt": "0", "shortTermDebt": "1630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-172055000", "totalLiabilities": "120128000", "otherCurrentAssets": "5269000", "totalCurrentAssets": "183763000", "currentLongTermDebt": "None", "longTermInvestments": "3571000", "shortTermInvestments": "989000", "currentNetReceivables": "23228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410757000", "currentAccountsPayable": "8616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344338000", "shortLongTermDebtTotal": "4248000", "totalShareholderEquity": "474392000", "capitalLeaseObligations": "2618000", "otherCurrentLiabilities": "24657000", "totalCurrentLiabilities": "38003000", "otherNonCurrentLiabilities": "1664000", "totalNonCurrentLiabilities": "82125000", "cashAndShortTermInvestments": "41309000", "commonStockSharesOutstanding": "12880000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "41309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10833000", "operatingCashflow": "72495000", "capitalExpenditures": "38906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5717000", "cashflowFromInvestment": "-29531000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254694000, "cost_of_revenue": 225612000, "gross_profit": 29082000, "research_and_development": null, "selling_general_admin": 32966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18930000, "depreciation_amortisation": 37689000, "ebitda": 18759000, "interest_expense": 112000, "interest_income": null, "other_non_operating": null, "pretax_income": -18512000, "tax_provision": 194333000, "effective_tax_rate": null, "net_income": -212845000, "net_income_continuing_ops": -212845000, "net_income_to_common": -212845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41309000, "short_term_investments": 989000, "net_receivables": 23228000, "inventory": 112968000, "other_current_assets": null, "total_current_assets": 183763000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 410757000, "total_assets": 594520000, "short_term_debt": 1630000, "accounts_payable": 8616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38003000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82125000, "total_liabilities": 120128000, "total_debt": 1630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172055000, "total_equity": 474392000, "shares_outstanding": 12880000, "operating_cash_flow": 72495000, "stock_based_compensation": 3583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5717000, "free_cash_flow": 111401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18930000", "ebitda": "18759000", "netIncome": "-212845000", "grossProfit": "29082000", "depreciation": "None", "totalRevenue": "254694000", "costOfRevenue": "225612000", "interestIncome": "1712000", "incomeBeforeTax": "-18512000", "interestExpense": "112000", "operatingIncome": "-19858000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "194333000", "reportedCurrency": "USD", "netInterestIncome": "1600000", "nonInterestIncome": "None", "operatingExpenses": "48940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37689000", "sellingGeneralAndAdministrative": "32966000", "netIncomeFromContinuingOperations": "-212845000" }, "balance": { "goodwill": "None", "inventory": "112968000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "594520000", "longTermDebt": "0", "shortTermDebt": "1630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-172055000", "totalLiabilities": "120128000", "otherCurrentAssets": "5269000", "totalCurrentAssets": "183763000", "currentLongTermDebt": "None", "longTermInvestments": "3571000", "shortTermInvestments": "989000", "currentNetReceivables": "23228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410757000", "currentAccountsPayable": "8616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344338000", "shortLongTermDebtTotal": "4248000", "totalShareholderEquity": "474392000", "capitalLeaseObligations": "2618000", "otherCurrentLiabilities": "24657000", "totalCurrentLiabilities": "38003000", "otherNonCurrentLiabilities": "1664000", "totalNonCurrentLiabilities": "82125000", "cashAndShortTermInvestments": "41309000", "commonStockSharesOutstanding": "12880000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "41309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10833000", "operatingCashflow": "72495000", "capitalExpenditures": "38906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5717000", "cashflowFromInvestment": "-29531000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 279083000, "cost_of_revenue": 242237000, "gross_profit": 36846000, "ebit": -44589000, "ebitda": -5189000, "pretax_income": -44062000, "tax_provision": -8389000, "net_income": -35673000, "net_income_to_common": -35673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4071000, "total_current_assets": 151944000, "total_assets": 768474000, "short_term_debt": 2348000, "long_term_debt": 4000000, "total_debt": 6348000, "total_liabilities": 84046000, "total_equity": 684428000, "shares_outstanding": 12760937, "goodwill_and_intangibles": 24100000 }, "cash_flow": { "operating_cash_flow": 43229000, "capital_expenditure": 65060000, "free_cash_flow": 108289000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280814, "ticker_id": 2153, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44589000", "ebitda": "-5189000", "netIncome": "-35673000", "grossProfit": "36846000", "depreciation": "None", "totalRevenue": "279083000", "costOfRevenue": "242237000", "interestIncome": "331000", "incomeBeforeTax": "-44062000", "interestExpense": "101000", "operatingIncome": "-43969000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8389000", "reportedCurrency": "USD", "netInterestIncome": "315000", "nonInterestIncome": "None", "operatingExpenses": "80815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "33732000", "netIncomeFromContinuingOperations": "5597000" }, "balance": { "goodwill": "None", "inventory": "114252000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "768474000", "longTermDebt": "4000000", "shortTermDebt": "2348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "24100000", "reportedCurrency": "USD", "retainedEarnings": "40790000", "totalLiabilities": "84046000", "otherCurrentAssets": "29277000", "totalCurrentAssets": "151944000", "currentLongTermDebt": "None", "longTermInvestments": "6627000", "shortTermInvestments": "2970000", "currentNetReceivables": "1374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616530000", "currentAccountsPayable": "12848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "358249000", "shortLongTermDebtTotal": "2192000", "totalShareholderEquity": "684428000", "capitalLeaseObligations": "2192000", "otherCurrentLiabilities": "33620000", "totalCurrentLiabilities": "46468000", "otherNonCurrentLiabilities": "1309000", "totalNonCurrentLiabilities": "37578000", "cashAndShortTermInvestments": "4071000", "commonStockSharesOutstanding": "12760937", "intangibleAssetsExcludingGoodwill": "24100000", "cashAndCashEquivalentsAtCarryingValue": "4071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11861000", "operatingCashflow": "43229000", "capitalExpenditures": "65060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1892000", "cashflowFromInvestment": "-59554000", "stockBasedCompensation": "6534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279083000, "cost_of_revenue": 242237000, "gross_profit": 36846000, "research_and_development": null, "selling_general_admin": 33732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44589000, "depreciation_amortisation": 39400000, "ebitda": -5189000, "interest_expense": 101000, "interest_income": null, "other_non_operating": null, "pretax_income": -44062000, "tax_provision": -8389000, "effective_tax_rate": null, "net_income": -35673000, "net_income_continuing_ops": 5597000, "net_income_to_common": -35673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4071000, "short_term_investments": 2970000, "net_receivables": 1374000, "inventory": 114252000, "other_current_assets": null, "total_current_assets": 151944000, "net_ppe": null, "goodwill": null, "intangible_assets": 24100000, "goodwill_and_intangibles": 24100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 616530000, "total_assets": 768474000, "short_term_debt": 2348000, "accounts_payable": 12848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46468000, "long_term_debt": 4000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37578000, "total_liabilities": 84046000, "total_debt": 6348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 40790000, "total_equity": 684428000, "shares_outstanding": 12760937, "operating_cash_flow": 43229000, "stock_based_compensation": 6534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1892000, "free_cash_flow": 108289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44589000", "ebitda": "-5189000", "netIncome": "-35673000", "grossProfit": "36846000", "depreciation": "None", "totalRevenue": "279083000", "costOfRevenue": "242237000", "interestIncome": "331000", "incomeBeforeTax": "-44062000", "interestExpense": "101000", "operatingIncome": "-43969000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8389000", "reportedCurrency": "USD", "netInterestIncome": "315000", "nonInterestIncome": "None", "operatingExpenses": "80815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "33732000", "netIncomeFromContinuingOperations": "5597000" }, "balance": { "goodwill": "None", "inventory": "114252000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "768474000", "longTermDebt": "4000000", "shortTermDebt": "2348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "24100000", "reportedCurrency": "USD", "retainedEarnings": "40790000", "totalLiabilities": "84046000", "otherCurrentAssets": "29277000", "totalCurrentAssets": "151944000", "currentLongTermDebt": "None", "longTermInvestments": "6627000", "shortTermInvestments": "2970000", "currentNetReceivables": "1374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616530000", "currentAccountsPayable": "12848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "358249000", "shortLongTermDebtTotal": "2192000", "totalShareholderEquity": "684428000", "capitalLeaseObligations": "2192000", "otherCurrentLiabilities": "33620000", "totalCurrentLiabilities": "46468000", "otherNonCurrentLiabilities": "1309000", "totalNonCurrentLiabilities": "37578000", "cashAndShortTermInvestments": "4071000", "commonStockSharesOutstanding": "12760937", "intangibleAssetsExcludingGoodwill": "24100000", "cashAndCashEquivalentsAtCarryingValue": "4071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11861000", "operatingCashflow": "43229000", "capitalExpenditures": "65060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1892000", "cashflowFromInvestment": "-59554000", "stockBasedCompensation": "6534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 337568000, "cost_of_revenue": 196160000, "gross_profit": 141408000, "ebit": 96610000, "ebitda": 133604000, "pretax_income": 96509000, "tax_provision": 24289000, "net_income": 72220000, "net_income_to_common": 72220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18514000, "total_current_assets": 171679000, "total_assets": 794203000, "short_term_debt": 1608000, "long_term_debt": null, "total_debt": 1608000, "total_liabilities": 79125000, "total_equity": 715078000, "shares_outstanding": 13452233, "goodwill_and_intangibles": 24421000 }, "cash_flow": { "operating_cash_flow": 88821000, "capital_expenditure": 68696000, "free_cash_flow": 157517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280819, "ticker_id": 2153, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96610000", "ebitda": "133604000", "netIncome": "72220000", "grossProfit": "141408000", "depreciation": "None", "totalRevenue": "337568000", "costOfRevenue": "196160000", "interestIncome": "764000", "incomeBeforeTax": "96509000", "interestExpense": "101000", "operatingIncome": "95440000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24289000", "reportedCurrency": "USD", "netInterestIncome": "75000", "nonInterestIncome": "None", "operatingExpenses": "45968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1170000", "costofGoodsAndServicesSold": "196160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36994000", "sellingGeneralAndAdministrative": "31799000", "netIncomeFromContinuingOperations": "72220000" }, "balance": { "goodwill": "None", "inventory": "114816000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "794203000", "longTermDebt": "None", "shortTermDebt": "1608000", "treasuryStock": "-22012000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24421000", "reportedCurrency": "USD", "retainedEarnings": "76463000", "totalLiabilities": "79125000", "otherCurrentAssets": "4863000", "totalCurrentAssets": "171679000", "currentLongTermDebt": "None", "longTermInvestments": "9841000", "shortTermInvestments": "5959000", "currentNetReceivables": "27527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622524000", "currentAccountsPayable": "18645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24823000", "shortLongTermDebtTotal": "2206000", "totalShareholderEquity": "715078000", "capitalLeaseObligations": "2206000", "otherCurrentLiabilities": "30223000", "totalCurrentLiabilities": "48876000", "otherNonCurrentLiabilities": "30249000", "totalNonCurrentLiabilities": "30249000", "cashAndShortTermInvestments": "18514000", "commonStockSharesOutstanding": "13452233", "intangibleAssetsExcludingGoodwill": "24421000", "cashAndCashEquivalentsAtCarryingValue": "18514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33283000", "operatingCashflow": "88821000", "capitalExpenditures": "68696000", "changeInReceivables": "8813000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27704000", "cashflowFromInvestment": "-79179000", "stockBasedCompensation": "6152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337568000, "cost_of_revenue": 196160000, "gross_profit": 141408000, "research_and_development": null, "selling_general_admin": 31799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96610000, "depreciation_amortisation": 36994000, "ebitda": 133604000, "interest_expense": 101000, "interest_income": null, "other_non_operating": null, "pretax_income": 96509000, "tax_provision": 24289000, "effective_tax_rate": null, "net_income": 72220000, "net_income_continuing_ops": 72220000, "net_income_to_common": 72220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18514000, "short_term_investments": 5959000, "net_receivables": 27527000, "inventory": 114816000, "other_current_assets": null, "total_current_assets": 171679000, "net_ppe": null, "goodwill": null, "intangible_assets": 24421000, "goodwill_and_intangibles": 24421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 622524000, "total_assets": 794203000, "short_term_debt": 1608000, "accounts_payable": 18645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48876000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30249000, "total_liabilities": 79125000, "total_debt": 1608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76463000, "total_equity": 715078000, "shares_outstanding": 13452233, "operating_cash_flow": 88821000, "stock_based_compensation": 6152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27704000, "free_cash_flow": 157517000, "net_change_in_cash": -18062000 }, "raw_data": { "income": { "ebit": "96610000", "ebitda": "133604000", "netIncome": "72220000", "grossProfit": "141408000", "depreciation": "None", "totalRevenue": "337568000", "costOfRevenue": "196160000", "interestIncome": "764000", "incomeBeforeTax": "96509000", "interestExpense": "101000", "operatingIncome": "95440000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24289000", "reportedCurrency": "USD", "netInterestIncome": "75000", "nonInterestIncome": "None", "operatingExpenses": "45968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1170000", "costofGoodsAndServicesSold": "196160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36994000", "sellingGeneralAndAdministrative": "31799000", "netIncomeFromContinuingOperations": "72220000" }, "balance": { "goodwill": "None", "inventory": "114816000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "794203000", "longTermDebt": "None", "shortTermDebt": "1608000", "treasuryStock": "-22012000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24421000", "reportedCurrency": "USD", "retainedEarnings": "76463000", "totalLiabilities": "79125000", "otherCurrentAssets": "4863000", "totalCurrentAssets": "171679000", "currentLongTermDebt": "None", "longTermInvestments": "9841000", "shortTermInvestments": "5959000", "currentNetReceivables": "27527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622524000", "currentAccountsPayable": "18645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24823000", "shortLongTermDebtTotal": "2206000", "totalShareholderEquity": "715078000", "capitalLeaseObligations": "2206000", "otherCurrentLiabilities": "30223000", "totalCurrentLiabilities": "48876000", "otherNonCurrentLiabilities": "30249000", "totalNonCurrentLiabilities": "30249000", "cashAndShortTermInvestments": "18514000", "commonStockSharesOutstanding": "13452233", "intangibleAssetsExcludingGoodwill": "24421000", "cashAndCashEquivalentsAtCarryingValue": "18514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33283000", "operatingCashflow": "88821000", "capitalExpenditures": "68696000", "changeInReceivables": "8813000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27704000", "cashflowFromInvestment": "-79179000", "stockBasedCompensation": "6152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 270332000, "cost_of_revenue": 214568000, "gross_profit": 55764000, "ebit": 41544000, "ebitda": 77501000, "pretax_income": 40965000, "tax_provision": -208869000, "net_income": 249834000, "net_income_to_common": 249834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36452000, "total_current_assets": 156850000, "total_assets": 766895000, "short_term_debt": 1655000, "long_term_debt": 0, "total_debt": 1655000, "total_liabilities": 103492000, "total_equity": 663403000, "shares_outstanding": 13391362, "goodwill_and_intangibles": 24743000 }, "cash_flow": { "operating_cash_flow": 79067000, "capital_expenditure": 19789000, "free_cash_flow": 98856000, "dividends_paid": 702000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280824, "ticker_id": 2153, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41544000", "ebitda": "77501000", "netIncome": "249834000", "grossProfit": "55764000", "depreciation": "None", "totalRevenue": "270332000", "costOfRevenue": "214568000", "interestIncome": "1468000", "incomeBeforeTax": "40965000", "interestExpense": "1468000", "operatingIncome": "32272000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-208869000", "reportedCurrency": "USD", "netInterestIncome": "-1468000", "nonInterestIncome": "None", "operatingExpenses": "23492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10161000", "costofGoodsAndServicesSold": "214568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35957000", "sellingGeneralAndAdministrative": "23998000", "netIncomeFromContinuingOperations": "249834000" }, "balance": { "goodwill": "None", "inventory": "78856000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "766895000", "longTermDebt": "0", "shortTermDebt": "1655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24743000", "reportedCurrency": "USD", "retainedEarnings": "4243000", "totalLiabilities": "103492000", "otherCurrentAssets": "5144000", "totalCurrentAssets": "156850000", "currentLongTermDebt": "None", "longTermInvestments": "4576000", "shortTermInvestments": "0", "currentNetReceivables": "36398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610045000", "currentAccountsPayable": "9068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341117000", "shortLongTermDebtTotal": "1879000", "totalShareholderEquity": "663403000", "capitalLeaseObligations": "1879000", "otherCurrentLiabilities": "64314000", "totalCurrentLiabilities": "73423000", "otherNonCurrentLiabilities": "30069000", "totalNonCurrentLiabilities": "30069000", "cashAndShortTermInvestments": "36452000", "commonStockSharesOutstanding": "13391362", "intangibleAssetsExcludingGoodwill": "24743000", "cashAndCashEquivalentsAtCarryingValue": "36452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249834000", "profitLoss": "None", "dividendPayout": "702000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "7358000", "operatingCashflow": "79067000", "capitalExpenditures": "19789000", "changeInReceivables": "-12026000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47282000", "cashflowFromInvestment": "-14823000", "stockBasedCompensation": "3012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "702000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16962000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270332000, "cost_of_revenue": 214568000, "gross_profit": 55764000, "research_and_development": null, "selling_general_admin": 23998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41544000, "depreciation_amortisation": 35957000, "ebitda": 77501000, "interest_expense": 1468000, "interest_income": null, "other_non_operating": null, "pretax_income": 40965000, "tax_provision": -208869000, "effective_tax_rate": null, "net_income": 249834000, "net_income_continuing_ops": 249834000, "net_income_to_common": 249834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36452000, "short_term_investments": 0, "net_receivables": 36398000, "inventory": 78856000, "other_current_assets": null, "total_current_assets": 156850000, "net_ppe": null, "goodwill": null, "intangible_assets": 24743000, "goodwill_and_intangibles": 24743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 610045000, "total_assets": 766895000, "short_term_debt": 1655000, "accounts_payable": 9068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73423000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30069000, "total_liabilities": 103492000, "total_debt": 1655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4243000, "total_equity": 663403000, "shares_outstanding": 13391362, "operating_cash_flow": 79067000, "stock_based_compensation": 3012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14823000, "dividends_paid": 702000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47282000, "free_cash_flow": 98856000, "net_change_in_cash": 16962000 }, "raw_data": { "income": { "ebit": "41544000", "ebitda": "77501000", "netIncome": "249834000", "grossProfit": "55764000", "depreciation": "None", "totalRevenue": "270332000", "costOfRevenue": "214568000", "interestIncome": "1468000", "incomeBeforeTax": "40965000", "interestExpense": "1468000", "operatingIncome": "32272000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-208869000", "reportedCurrency": "USD", "netInterestIncome": "-1468000", "nonInterestIncome": "None", "operatingExpenses": "23492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10161000", "costofGoodsAndServicesSold": "214568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35957000", "sellingGeneralAndAdministrative": "23998000", "netIncomeFromContinuingOperations": "249834000" }, "balance": { "goodwill": "None", "inventory": "78856000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "766895000", "longTermDebt": "0", "shortTermDebt": "1655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24743000", "reportedCurrency": "USD", "retainedEarnings": "4243000", "totalLiabilities": "103492000", "otherCurrentAssets": "5144000", "totalCurrentAssets": "156850000", "currentLongTermDebt": "None", "longTermInvestments": "4576000", "shortTermInvestments": "0", "currentNetReceivables": "36398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610045000", "currentAccountsPayable": "9068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341117000", "shortLongTermDebtTotal": "1879000", "totalShareholderEquity": "663403000", "capitalLeaseObligations": "1879000", "otherCurrentLiabilities": "64314000", "totalCurrentLiabilities": "73423000", "otherNonCurrentLiabilities": "30069000", "totalNonCurrentLiabilities": "30069000", "cashAndShortTermInvestments": "36452000", "commonStockSharesOutstanding": "13391362", "intangibleAssetsExcludingGoodwill": "24743000", "cashAndCashEquivalentsAtCarryingValue": "36452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249834000", "profitLoss": "None", "dividendPayout": "702000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "7358000", "operatingCashflow": "79067000", "capitalExpenditures": "19789000", "changeInReceivables": "-12026000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47282000", "cashflowFromInvestment": "-14823000", "stockBasedCompensation": "3012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "702000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16962000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 196954000, "cost_of_revenue": 186424000, "gross_profit": 10530000, "ebit": -25227000, "ebitda": 10883000, "pretax_income": -27149000, "tax_provision": 5000, "net_income": -27154000, "net_income_to_common": -27154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19515000, "total_current_assets": 135788000, "total_assets": 550188000, "short_term_debt": 10000000, "long_term_debt": 44743000, "total_debt": 54743000, "total_liabilities": 138929000, "total_equity": 411259000, "shares_outstanding": 12993225, "goodwill_and_intangibles": 25065000 }, "cash_flow": { "operating_cash_flow": 31145000, "capital_expenditure": 16443000, "free_cash_flow": 47588000, "dividends_paid": 64000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280829, "ticker_id": 2153, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25227000", "ebitda": "10883000", "netIncome": "-27154000", "grossProfit": "10530000", "depreciation": "None", "totalRevenue": "196954000", "costOfRevenue": "186424000", "interestIncome": "4289000", "incomeBeforeTax": "-27149000", "interestExpense": "4289000", "operatingIncome": "-23244000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-4289000", "nonInterestIncome": "None", "operatingExpenses": "33774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "384000", "costofGoodsAndServicesSold": "186424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36110000", "sellingGeneralAndAdministrative": "25476000", "netIncomeFromContinuingOperations": "-27154000" }, "balance": { "goodwill": "None", "inventory": "88673000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "550188000", "longTermDebt": "44743000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25065000", "reportedCurrency": "USD", "retainedEarnings": "-245591000", "totalLiabilities": "138929000", "otherCurrentAssets": "3228000", "totalCurrentAssets": "135788000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "414400000", "currentAccountsPayable": "7278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384397000", "shortLongTermDebtTotal": "56879000", "totalShareholderEquity": "411259000", "capitalLeaseObligations": "2136000", "otherCurrentLiabilities": "49939000", "totalCurrentLiabilities": "67217000", "otherNonCurrentLiabilities": "26969000", "totalNonCurrentLiabilities": "71712000", "cashAndShortTermInvestments": "19515000", "commonStockSharesOutstanding": "12993225", "intangibleAssetsExcludingGoodwill": "25065000", "cashAndCashEquivalentsAtCarryingValue": "19515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27154000", "profitLoss": "None", "dividendPayout": "64000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-291000", "operatingCashflow": "31145000", "capitalExpenditures": "16443000", "changeInReceivables": "549000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17043000", "cashflowFromInvestment": "-15157000", "stockBasedCompensation": "3821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1055000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196954000, "cost_of_revenue": 186424000, "gross_profit": 10530000, "research_and_development": null, "selling_general_admin": 25476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25227000, "depreciation_amortisation": 36110000, "ebitda": 10883000, "interest_expense": 4289000, "interest_income": null, "other_non_operating": null, "pretax_income": -27149000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -27154000, "net_income_continuing_ops": -27154000, "net_income_to_common": -27154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19515000, "short_term_investments": null, "net_receivables": 24372000, "inventory": 88673000, "other_current_assets": null, "total_current_assets": 135788000, "net_ppe": null, "goodwill": null, "intangible_assets": 25065000, "goodwill_and_intangibles": 25065000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 414400000, "total_assets": 550188000, "short_term_debt": 10000000, "accounts_payable": 7278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67217000, "long_term_debt": 44743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71712000, "total_liabilities": 138929000, "total_debt": 54743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -245591000, "total_equity": 411259000, "shares_outstanding": 12993225, "operating_cash_flow": 31145000, "stock_based_compensation": 3821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15157000, "dividends_paid": 64000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17043000, "free_cash_flow": 47588000, "net_change_in_cash": -1055000 }, "raw_data": { "income": { "ebit": "-25227000", "ebitda": "10883000", "netIncome": "-27154000", "grossProfit": "10530000", "depreciation": "None", "totalRevenue": "196954000", "costOfRevenue": "186424000", "interestIncome": "4289000", "incomeBeforeTax": "-27149000", "interestExpense": "4289000", "operatingIncome": "-23244000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-4289000", "nonInterestIncome": "None", "operatingExpenses": "33774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "384000", "costofGoodsAndServicesSold": "186424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36110000", "sellingGeneralAndAdministrative": "25476000", "netIncomeFromContinuingOperations": "-27154000" }, "balance": { "goodwill": "None", "inventory": "88673000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "550188000", "longTermDebt": "44743000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25065000", "reportedCurrency": "USD", "retainedEarnings": "-245591000", "totalLiabilities": "138929000", "otherCurrentAssets": "3228000", "totalCurrentAssets": "135788000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "414400000", "currentAccountsPayable": "7278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384397000", "shortLongTermDebtTotal": "56879000", "totalShareholderEquity": "411259000", "capitalLeaseObligations": "2136000", "otherCurrentLiabilities": "49939000", "totalCurrentLiabilities": "67217000", "otherNonCurrentLiabilities": "26969000", "totalNonCurrentLiabilities": "71712000", "cashAndShortTermInvestments": "19515000", "commonStockSharesOutstanding": "12993225", "intangibleAssetsExcludingGoodwill": "25065000", "cashAndCashEquivalentsAtCarryingValue": "19515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27154000", "profitLoss": "None", "dividendPayout": "64000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-291000", "operatingCashflow": "31145000", "capitalExpenditures": "16443000", "changeInReceivables": "549000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17043000", "cashflowFromInvestment": "-15157000", "stockBasedCompensation": "3821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1055000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 220075000, "cost_of_revenue": 176597000, "gross_profit": 43478000, "ebit": 16715000, "ebitda": 52843000, "pretax_income": 13684000, "tax_provision": 53000, "net_income": 13631000, "net_income_to_common": 13631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20603000, "total_current_assets": 145343000, "total_assets": 578439000, "short_term_debt": 22187000, "long_term_debt": 29753000, "total_debt": 51940000, "total_liabilities": 143783000, "total_equity": 434656000, "shares_outstanding": 13105092, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 49381000, "capital_expenditure": 80709000, "free_cash_flow": 130090000, "dividends_paid": 519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280834, "ticker_id": 2153, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16715000", "ebitda": "52843000", "netIncome": "13631000", "grossProfit": "43478000", "depreciation": "None", "totalRevenue": "220075000", "costOfRevenue": "176597000", "interestIncome": "3031000", "incomeBeforeTax": "13684000", "interestExpense": "3031000", "operatingIncome": "16360000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-3031000", "nonInterestIncome": "None", "operatingExpenses": "27118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "355000", "costofGoodsAndServicesSold": "176597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36128000", "sellingGeneralAndAdministrative": "23556000", "netIncomeFromContinuingOperations": "13631000" }, "balance": { "goodwill": "None", "inventory": "94220000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "578439000", "longTermDebt": "29753000", "shortTermDebt": "22187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-218437000", "totalLiabilities": "143783000", "otherCurrentAssets": "5524000", "totalCurrentAssets": "145343000", "currentLongTermDebt": "39817000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433096000", "currentAccountsPayable": "9992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406078000", "shortLongTermDebtTotal": "55965000", "totalShareholderEquity": "434656000", "capitalLeaseObligations": "4025000", "otherCurrentLiabilities": "55216000", "totalCurrentLiabilities": "87445000", "otherNonCurrentLiabilities": "26585000", "totalNonCurrentLiabilities": "56338000", "cashAndShortTermInvestments": "20603000", "commonStockSharesOutstanding": "13105092", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "20603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13631000", "profitLoss": "None", "dividendPayout": "519000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11525000", "operatingCashflow": "49381000", "capitalExpenditures": "80709000", "changeInReceivables": "687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18795000", "cashflowFromInvestment": "-80641000", "stockBasedCompensation": "4281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220075000, "cost_of_revenue": 176597000, "gross_profit": 43478000, "research_and_development": null, "selling_general_admin": 23556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16715000, "depreciation_amortisation": 36128000, "ebitda": 52843000, "interest_expense": 3031000, "interest_income": null, "other_non_operating": null, "pretax_income": 13684000, "tax_provision": 53000, "effective_tax_rate": null, "net_income": 13631000, "net_income_continuing_ops": 13631000, "net_income_to_common": 13631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20603000, "short_term_investments": null, "net_receivables": 24996000, "inventory": 94220000, "other_current_assets": null, "total_current_assets": 145343000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433096000, "total_assets": 578439000, "short_term_debt": 22187000, "accounts_payable": 9992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87445000, "long_term_debt": 29753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56338000, "total_liabilities": 143783000, "total_debt": 51940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -218437000, "total_equity": 434656000, "shares_outstanding": 13105092, "operating_cash_flow": 49381000, "stock_based_compensation": 4281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80641000, "dividends_paid": 519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18795000, "free_cash_flow": 130090000, "net_change_in_cash": -12465000 }, "raw_data": { "income": { "ebit": "16715000", "ebitda": "52843000", "netIncome": "13631000", "grossProfit": "43478000", "depreciation": "None", "totalRevenue": "220075000", "costOfRevenue": "176597000", "interestIncome": "3031000", "incomeBeforeTax": "13684000", "interestExpense": "3031000", "operatingIncome": "16360000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-3031000", "nonInterestIncome": "None", "operatingExpenses": "27118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "355000", "costofGoodsAndServicesSold": "176597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36128000", "sellingGeneralAndAdministrative": "23556000", "netIncomeFromContinuingOperations": "13631000" }, "balance": { "goodwill": "None", "inventory": "94220000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "578439000", "longTermDebt": "29753000", "shortTermDebt": "22187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-218437000", "totalLiabilities": "143783000", "otherCurrentAssets": "5524000", "totalCurrentAssets": "145343000", "currentLongTermDebt": "39817000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433096000", "currentAccountsPayable": "9992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406078000", "shortLongTermDebtTotal": "55965000", "totalShareholderEquity": "434656000", "capitalLeaseObligations": "4025000", "otherCurrentLiabilities": "55216000", "totalCurrentLiabilities": "87445000", "otherNonCurrentLiabilities": "26585000", "totalNonCurrentLiabilities": "56338000", "cashAndShortTermInvestments": "20603000", "commonStockSharesOutstanding": "13105092", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "20603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13631000", "profitLoss": "None", "dividendPayout": "519000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11525000", "operatingCashflow": "49381000", "capitalExpenditures": "80709000", "changeInReceivables": "687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18795000", "cashflowFromInvestment": "-80641000", "stockBasedCompensation": "4281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 208270000, "cost_of_revenue": 169999000, "gross_profit": 38271000, "ebit": 17118000, "ebitda": 51001000, "pretax_income": 11891000, "tax_provision": 108000, "net_income": 11783000, "net_income_to_common": 11783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33222000, "total_current_assets": 145358000, "total_assets": 525231000, "short_term_debt": 0, "long_term_debt": 49642000, "total_debt": 49642000, "total_liabilities": 107968000, "total_equity": 417263000, "shares_outstanding": 13098591, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 64237000, "capital_expenditure": 16891000, "free_cash_flow": 81128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280839, "ticker_id": 2153, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17118000", "ebitda": "51001000", "netIncome": "11783000", "grossProfit": "38271000", "depreciation": "None", "totalRevenue": "208270000", "costOfRevenue": "169999000", "interestIncome": "110000", "incomeBeforeTax": "11891000", "interestExpense": "3855000", "operatingIncome": "15494000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "-3745000", "nonInterestIncome": "None", "operatingExpenses": "22777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "252000", "costofGoodsAndServicesSold": "169999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33883000", "sellingGeneralAndAdministrative": "530000", "netIncomeFromContinuingOperations": "11783000" }, "balance": { "goodwill": "None", "inventory": "82046000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "525231000", "longTermDebt": "49642000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2311000", "reportedCurrency": "USD", "retainedEarnings": "-232068000", "totalLiabilities": "107968000", "otherCurrentAssets": "4332000", "totalCurrentAssets": "145358000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379873000", "currentAccountsPayable": "9135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "376240000", "shortLongTermDebtTotal": "49642000", "totalShareholderEquity": "417263000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24732000", "totalCurrentLiabilities": "34781000", "otherNonCurrentLiabilities": "23545000", "totalNonCurrentLiabilities": "73187000", "cashAndShortTermInvestments": "33222000", "commonStockSharesOutstanding": "13098591", "intangibleAssetsExcludingGoodwill": "2311000", "cashAndCashEquivalentsAtCarryingValue": "33222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11783000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000", "operatingCashflow": "64237000", "capitalExpenditures": "16891000", "changeInReceivables": "-7319000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15301000", "cashflowFromInvestment": "-16781000", "stockBasedCompensation": "4179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208270000, "cost_of_revenue": 169999000, "gross_profit": 38271000, "research_and_development": null, "selling_general_admin": 530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17118000, "depreciation_amortisation": 33883000, "ebitda": 51001000, "interest_expense": 3855000, "interest_income": null, "other_non_operating": null, "pretax_income": 11891000, "tax_provision": 108000, "effective_tax_rate": null, "net_income": 11783000, "net_income_continuing_ops": 11783000, "net_income_to_common": 11783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33222000, "short_term_investments": null, "net_receivables": 25758000, "inventory": 82046000, "other_current_assets": null, "total_current_assets": 145358000, "net_ppe": null, "goodwill": null, "intangible_assets": 2311000, "goodwill_and_intangibles": 2311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379873000, "total_assets": 525231000, "short_term_debt": 0, "accounts_payable": 9135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34781000, "long_term_debt": 49642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73187000, "total_liabilities": 107968000, "total_debt": 49642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -232068000, "total_equity": 417263000, "shares_outstanding": 13098591, "operating_cash_flow": 64237000, "stock_based_compensation": 4179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15301000, "free_cash_flow": 81128000, "net_change_in_cash": 32155000 }, "raw_data": { "income": { "ebit": "17118000", "ebitda": "51001000", "netIncome": "11783000", "grossProfit": "38271000", "depreciation": "None", "totalRevenue": "208270000", "costOfRevenue": "169999000", "interestIncome": "110000", "incomeBeforeTax": "11891000", "interestExpense": "3855000", "operatingIncome": "15494000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "-3745000", "nonInterestIncome": "None", "operatingExpenses": "22777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "252000", "costofGoodsAndServicesSold": "169999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33883000", "sellingGeneralAndAdministrative": "530000", "netIncomeFromContinuingOperations": "11783000" }, "balance": { "goodwill": "None", "inventory": "82046000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "525231000", "longTermDebt": "49642000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2311000", "reportedCurrency": "USD", "retainedEarnings": "-232068000", "totalLiabilities": "107968000", "otherCurrentAssets": "4332000", "totalCurrentAssets": "145358000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379873000", "currentAccountsPayable": "9135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "376240000", "shortLongTermDebtTotal": "49642000", "totalShareholderEquity": "417263000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24732000", "totalCurrentLiabilities": "34781000", "otherNonCurrentLiabilities": "23545000", "totalNonCurrentLiabilities": "73187000", "cashAndShortTermInvestments": "33222000", "commonStockSharesOutstanding": "13098591", "intangibleAssetsExcludingGoodwill": "2311000", "cashAndCashEquivalentsAtCarryingValue": "33222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11783000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000", "operatingCashflow": "64237000", "capitalExpenditures": "16891000", "changeInReceivables": "-7319000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15301000", "cashflowFromInvestment": "-16781000", "stockBasedCompensation": "4179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "ebit": 5623000, "ebitda": 16350000, "pretax_income": 6940000, "tax_provision": 59000, "net_income": 7418000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99259000, "total_current_assets": 303644000, "total_assets": 641542000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 143345000, "total_equity": 498197000, "shares_outstanding": 13287000, "goodwill_and_intangibles": 2311000 }, "cash_flow": { "operating_cash_flow": 23167000, "capital_expenditure": 5133000, "free_cash_flow": 28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280802, "ticker_id": 2153, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5623000", "ebitda": "16350000", "netIncome": "7418000", "grossProfit": "16896000", "depreciation": "None", "totalRevenue": "98685000", "costOfRevenue": "81789000", "interestIncome": "667000", "incomeBeforeTax": "6940000", "interestExpense": "167000", "operatingIncome": "5623000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "667000", "nonInterestIncome": "None", "operatingExpenses": "11273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10727000", "sellingGeneralAndAdministrative": "11273000", "netIncomeFromContinuingOperations": "6881000" }, "balance": { "goodwill": "None", "inventory": "95685000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "641542000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2311000", "reportedCurrency": "USD", "retainedEarnings": "-153452000", "totalLiabilities": "143345000", "otherCurrentAssets": "62287000", "totalCurrentAssets": "303644000", "currentLongTermDebt": "None", "longTermInvestments": "179000", "shortTermInvestments": "None", "currentNetReceivables": "46413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337898000", "currentAccountsPayable": "13953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3680000", "totalShareholderEquity": "498197000", "capitalLeaseObligations": "3680000", "otherCurrentLiabilities": "1146000", "totalCurrentLiabilities": "57768000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "85577000", "cashAndShortTermInvestments": "99259000", "commonStockSharesOutstanding": "13287000", "intangibleAssetsExcludingGoodwill": "2311000", "cashAndCashEquivalentsAtCarryingValue": "99259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6881000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "15860000", "operatingCashflow": "23167000", "capitalExpenditures": "5133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2291000", "cashflowFromInvestment": "-5151000", "stockBasedCompensation": "516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98685000, "cost_of_revenue": 81789000, "gross_profit": 16896000, "research_and_development": null, "selling_general_admin": 11273000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5623000, "depreciation_amortisation": 10727000, "ebitda": 16350000, "interest_expense": 167000, "interest_income": null, "other_non_operating": null, "pretax_income": 6940000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": 7418000, "net_income_continuing_ops": 6881000, "net_income_to_common": 7418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99259000, "short_term_investments": null, "net_receivables": 46413000, "inventory": 95685000, "other_current_assets": null, "total_current_assets": 303644000, "net_ppe": null, "goodwill": null, "intangible_assets": 2311000, "goodwill_and_intangibles": 2311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 337898000, "total_assets": 641542000, "short_term_debt": null, "accounts_payable": 13953000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57768000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 85577000, "total_liabilities": 143345000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153452000, "total_equity": 498197000, "shares_outstanding": 13287000, "operating_cash_flow": 23167000, "stock_based_compensation": 516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2291000, "free_cash_flow": 28300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5623000", "ebitda": "16350000", "netIncome": "7418000", "grossProfit": "16896000", "depreciation": "None", "totalRevenue": "98685000", "costOfRevenue": "81789000", "interestIncome": "667000", "incomeBeforeTax": "6940000", "interestExpense": "167000", "operatingIncome": "5623000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "667000", "nonInterestIncome": "None", "operatingExpenses": "11273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10727000", "sellingGeneralAndAdministrative": "11273000", "netIncomeFromContinuingOperations": "6881000" }, "balance": { "goodwill": "None", "inventory": "95685000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "641542000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2311000", "reportedCurrency": "USD", "retainedEarnings": "-153452000", "totalLiabilities": "143345000", "otherCurrentAssets": "62287000", "totalCurrentAssets": "303644000", "currentLongTermDebt": "None", "longTermInvestments": "179000", "shortTermInvestments": "None", "currentNetReceivables": "46413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337898000", "currentAccountsPayable": "13953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3680000", "totalShareholderEquity": "498197000", "capitalLeaseObligations": "3680000", "otherCurrentLiabilities": "1146000", "totalCurrentLiabilities": "57768000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "85577000", "cashAndShortTermInvestments": "99259000", "commonStockSharesOutstanding": "13287000", "intangibleAssetsExcludingGoodwill": "2311000", "cashAndCashEquivalentsAtCarryingValue": "99259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6881000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "15860000", "operatingCashflow": "23167000", "capitalExpenditures": "5133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2291000", "cashflowFromInvestment": "-5151000", "stockBasedCompensation": "516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 75876000, "cost_of_revenue": 61155000, "gross_profit": 14721000, "ebit": 5145000, "ebitda": 16617000, "pretax_income": -374000, "tax_provision": 55000, "net_income": -429000, "net_income_to_common": -429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83537000, "total_current_assets": 235132000, "total_assets": 632179000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 140750000, "total_equity": 491429000, "shares_outstanding": 13121562, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 8906000, "capital_expenditure": 10082000, "free_cash_flow": 18988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280803, "ticker_id": 2153, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5145000", "ebitda": "16617000", "netIncome": "-429000", "grossProfit": "14721000", "depreciation": "None", "totalRevenue": "75876000", "costOfRevenue": "61155000", "interestIncome": "630000", "incomeBeforeTax": "-374000", "interestExpense": "25000", "operatingIncome": "5145000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "605000", "nonInterestIncome": "None", "operatingExpenses": "9576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11472000", "sellingGeneralAndAdministrative": "9577000", "netIncomeFromContinuingOperations": "-429000" }, "balance": { "goodwill": "None", "inventory": "112305000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "632179000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-160870000", "totalLiabilities": "140750000", "otherCurrentAssets": "5355000", "totalCurrentAssets": "235132000", "currentLongTermDebt": "None", "longTermInvestments": "179000", "shortTermInvestments": "0", "currentNetReceivables": "33935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397047000", "currentAccountsPayable": "9844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334773000", "shortLongTermDebtTotal": "3291000", "totalShareholderEquity": "491429000", "capitalLeaseObligations": "3291000", "otherCurrentLiabilities": "578000", "totalCurrentLiabilities": "53655000", "otherNonCurrentLiabilities": "1730000", "totalNonCurrentLiabilities": "87095000", "cashAndShortTermInvestments": "83537000", "commonStockSharesOutstanding": "13121562", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "83537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4897000", "operatingCashflow": "8906000", "capitalExpenditures": "10082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493000", "cashflowFromInvestment": "-2081000", "stockBasedCompensation": "1311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75876000, "cost_of_revenue": 61155000, "gross_profit": 14721000, "research_and_development": null, "selling_general_admin": 9577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5145000, "depreciation_amortisation": 11472000, "ebitda": 16617000, "interest_expense": 25000, "interest_income": null, "other_non_operating": null, "pretax_income": -374000, "tax_provision": 55000, "effective_tax_rate": null, "net_income": -429000, "net_income_continuing_ops": -429000, "net_income_to_common": -429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83537000, "short_term_investments": 0, "net_receivables": 33935000, "inventory": 112305000, "other_current_assets": null, "total_current_assets": 235132000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 397047000, "total_assets": 632179000, "short_term_debt": 0, "accounts_payable": 9844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53655000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87095000, "total_liabilities": 140750000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -160870000, "total_equity": 491429000, "shares_outstanding": 13121562, "operating_cash_flow": 8906000, "stock_based_compensation": 1311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2081000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -493000, "free_cash_flow": 18988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5145000", "ebitda": "16617000", "netIncome": "-429000", "grossProfit": "14721000", "depreciation": "None", "totalRevenue": "75876000", "costOfRevenue": "61155000", "interestIncome": "630000", "incomeBeforeTax": "-374000", "interestExpense": "25000", "operatingIncome": "5145000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "605000", "nonInterestIncome": "None", "operatingExpenses": "9576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11472000", "sellingGeneralAndAdministrative": "9577000", "netIncomeFromContinuingOperations": "-429000" }, "balance": { "goodwill": "None", "inventory": "112305000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "632179000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-160870000", "totalLiabilities": "140750000", "otherCurrentAssets": "5355000", "totalCurrentAssets": "235132000", "currentLongTermDebt": "None", "longTermInvestments": "179000", "shortTermInvestments": "0", "currentNetReceivables": "33935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397047000", "currentAccountsPayable": "9844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334773000", "shortLongTermDebtTotal": "3291000", "totalShareholderEquity": "491429000", "capitalLeaseObligations": "3291000", "otherCurrentLiabilities": "578000", "totalCurrentLiabilities": "53655000", "otherNonCurrentLiabilities": "1730000", "totalNonCurrentLiabilities": "87095000", "cashAndShortTermInvestments": "83537000", "commonStockSharesOutstanding": "13121562", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "83537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4897000", "operatingCashflow": "8906000", "capitalExpenditures": "10082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493000", "cashflowFromInvestment": "-2081000", "stockBasedCompensation": "1311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 53219000, "cost_of_revenue": 43302000, "gross_profit": 9917000, "ebit": 917000, "ebitda": 11087000, "pretax_income": 4009000, "tax_provision": 264000, "net_income": 3745000, "net_income_to_common": 3745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77207000, "total_current_assets": 221534000, "total_assets": 616537000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 125805000, "total_equity": 490732000, "shares_outstanding": 13190000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": -3987000, "capital_expenditure": 7748000, "free_cash_flow": 3761000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280805, "ticker_id": 2153, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "917000", "ebitda": "11087000", "netIncome": "3745000", "grossProfit": "9917000", "depreciation": "None", "totalRevenue": "53219000", "costOfRevenue": "43302000", "interestIncome": "776000", "incomeBeforeTax": "4009000", "interestExpense": "36000", "operatingIncome": "917000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "264000", "reportedCurrency": "USD", "netInterestIncome": "740000", "nonInterestIncome": "None", "operatingExpenses": "9000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10170000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "3745000" }, "balance": { "goodwill": "None", "inventory": "110860000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "616537000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-160441000", "totalLiabilities": "125805000", "otherCurrentAssets": "5259000", "totalCurrentAssets": "221534000", "currentLongTermDebt": "None", "longTermInvestments": "236000", "shortTermInvestments": "0", "currentNetReceivables": "28208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395003000", "currentAccountsPayable": "9241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334150000", "shortLongTermDebtTotal": "3711000", "totalShareholderEquity": "490732000", "capitalLeaseObligations": "3711000", "otherCurrentLiabilities": "-10796000", "totalCurrentLiabilities": "42242000", "otherNonCurrentLiabilities": "1729000", "totalNonCurrentLiabilities": "83563000", "cashAndShortTermInvestments": "77207000", "commonStockSharesOutstanding": "13190000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "77207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12636000", "operatingCashflow": "-3987000", "capitalExpenditures": "7748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1535000", "cashflowFromInvestment": "-5387000", "stockBasedCompensation": "1380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53219000, "cost_of_revenue": 43302000, "gross_profit": 9917000, "research_and_development": null, "selling_general_admin": 9000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 917000, "depreciation_amortisation": 10170000, "ebitda": 11087000, "interest_expense": 36000, "interest_income": null, "other_non_operating": null, "pretax_income": 4009000, "tax_provision": 264000, "effective_tax_rate": null, "net_income": 3745000, "net_income_continuing_ops": 3745000, "net_income_to_common": 3745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77207000, "short_term_investments": 0, "net_receivables": 28208000, "inventory": 110860000, "other_current_assets": null, "total_current_assets": 221534000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395003000, "total_assets": 616537000, "short_term_debt": 0, "accounts_payable": 9241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42242000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83563000, "total_liabilities": 125805000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -160441000, "total_equity": 490732000, "shares_outstanding": 13190000, "operating_cash_flow": -3987000, "stock_based_compensation": 1380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5387000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1535000, "free_cash_flow": 3761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "917000", "ebitda": "11087000", "netIncome": "3745000", "grossProfit": "9917000", "depreciation": "None", "totalRevenue": "53219000", "costOfRevenue": "43302000", "interestIncome": "776000", "incomeBeforeTax": "4009000", "interestExpense": "36000", "operatingIncome": "917000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "264000", "reportedCurrency": "USD", "netInterestIncome": "740000", "nonInterestIncome": "None", "operatingExpenses": "9000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10170000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "3745000" }, "balance": { "goodwill": "None", "inventory": "110860000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "616537000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-160441000", "totalLiabilities": "125805000", "otherCurrentAssets": "5259000", "totalCurrentAssets": "221534000", "currentLongTermDebt": "None", "longTermInvestments": "236000", "shortTermInvestments": "0", "currentNetReceivables": "28208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395003000", "currentAccountsPayable": "9241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334150000", "shortLongTermDebtTotal": "3711000", "totalShareholderEquity": "490732000", "capitalLeaseObligations": "3711000", "otherCurrentLiabilities": "-10796000", "totalCurrentLiabilities": "42242000", "otherNonCurrentLiabilities": "1729000", "totalNonCurrentLiabilities": "83563000", "cashAndShortTermInvestments": "77207000", "commonStockSharesOutstanding": "13190000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "77207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12636000", "operatingCashflow": "-3987000", "capitalExpenditures": "7748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1535000", "cashflowFromInvestment": "-5387000", "stockBasedCompensation": "1380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 71472000, "cost_of_revenue": 57843000, "gross_profit": 13629000, "ebit": 4656000, "ebitda": 14965000, "pretax_income": 3293000, "tax_provision": 30000, "net_income": 3263000, "net_income_to_common": 3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85049000, "total_current_assets": 211632000, "total_assets": 607160000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 123323000, "total_equity": 483837000, "shares_outstanding": 13131000, "goodwill_and_intangibles": 23984000 }, "cash_flow": { "operating_cash_flow": 39943000, "capital_expenditure": 4137000, "free_cash_flow": 44080000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280806, "ticker_id": 2153, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4656000", "ebitda": "14965000", "netIncome": "3263000", "grossProfit": "13629000", "depreciation": "None", "totalRevenue": "71472000", "costOfRevenue": "57843000", "interestIncome": "651000", "incomeBeforeTax": "3293000", "interestExpense": "66000", "operatingIncome": "4656000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "585000", "nonInterestIncome": "None", "operatingExpenses": "8973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10309000", "sellingGeneralAndAdministrative": "8973000", "netIncomeFromContinuingOperations": "3263000" }, "balance": { "goodwill": "None", "inventory": "100196000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "607160000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23984000", "reportedCurrency": "USD", "retainedEarnings": "-164186000", "totalLiabilities": "123323000", "otherCurrentAssets": "3404000", "totalCurrentAssets": "211632000", "currentLongTermDebt": "None", "longTermInvestments": "322000", "shortTermInvestments": "0", "currentNetReceivables": "22983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395528000", "currentAccountsPayable": "7778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336255000", "shortLongTermDebtTotal": "3418000", "totalShareholderEquity": "483837000", "capitalLeaseObligations": "3418000", "otherCurrentLiabilities": "-12056000", "totalCurrentLiabilities": "40083000", "otherNonCurrentLiabilities": "1792000", "totalNonCurrentLiabilities": "83240000", "cashAndShortTermInvestments": "85049000", "commonStockSharesOutstanding": "13131000", "intangibleAssetsExcludingGoodwill": "23984000", "cashAndCashEquivalentsAtCarryingValue": "85049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5183000", "operatingCashflow": "39943000", "capitalExpenditures": "4137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431000", "cashflowFromInvestment": "-130000", "stockBasedCompensation": "1295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71472000, "cost_of_revenue": 57843000, "gross_profit": 13629000, "research_and_development": null, "selling_general_admin": 8973000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4656000, "depreciation_amortisation": 10309000, "ebitda": 14965000, "interest_expense": 66000, "interest_income": null, "other_non_operating": null, "pretax_income": 3293000, "tax_provision": 30000, "effective_tax_rate": null, "net_income": 3263000, "net_income_continuing_ops": 3263000, "net_income_to_common": 3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85049000, "short_term_investments": 0, "net_receivables": 22983000, "inventory": 100196000, "other_current_assets": null, "total_current_assets": 211632000, "net_ppe": null, "goodwill": null, "intangible_assets": 23984000, "goodwill_and_intangibles": 23984000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395528000, "total_assets": 607160000, "short_term_debt": 0, "accounts_payable": 7778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40083000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83240000, "total_liabilities": 123323000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164186000, "total_equity": 483837000, "shares_outstanding": 13131000, "operating_cash_flow": 39943000, "stock_based_compensation": 1295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431000, "free_cash_flow": 44080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4656000", "ebitda": "14965000", "netIncome": "3263000", "grossProfit": "13629000", "depreciation": "None", "totalRevenue": "71472000", "costOfRevenue": "57843000", "interestIncome": "651000", "incomeBeforeTax": "3293000", "interestExpense": "66000", "operatingIncome": "4656000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "585000", "nonInterestIncome": "None", "operatingExpenses": "8973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10309000", "sellingGeneralAndAdministrative": "8973000", "netIncomeFromContinuingOperations": "3263000" }, "balance": { "goodwill": "None", "inventory": "100196000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "607160000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23984000", "reportedCurrency": "USD", "retainedEarnings": "-164186000", "totalLiabilities": "123323000", "otherCurrentAssets": "3404000", "totalCurrentAssets": "211632000", "currentLongTermDebt": "None", "longTermInvestments": "322000", "shortTermInvestments": "0", "currentNetReceivables": "22983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395528000", "currentAccountsPayable": "7778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336255000", "shortLongTermDebtTotal": "3418000", "totalShareholderEquity": "483837000", "capitalLeaseObligations": "3418000", "otherCurrentLiabilities": "-12056000", "totalCurrentLiabilities": "40083000", "otherNonCurrentLiabilities": "1792000", "totalNonCurrentLiabilities": "83240000", "cashAndShortTermInvestments": "85049000", "commonStockSharesOutstanding": "13131000", "intangibleAssetsExcludingGoodwill": "23984000", "cashAndCashEquivalentsAtCarryingValue": "85049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5183000", "operatingCashflow": "39943000", "capitalExpenditures": "4137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431000", "cashflowFromInvestment": "-130000", "stockBasedCompensation": "1295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 94527000, "cost_of_revenue": 81855000, "gross_profit": 12672000, "ebit": 3517000, "ebitda": 14022000, "pretax_income": 3506000, "tax_provision": 78000, "net_income": 4606000, "net_income_to_common": 4606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45668000, "total_current_assets": 198921000, "total_assets": 601276000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 121823000, "total_equity": 479453000, "shares_outstanding": 13088000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 10917000, "capital_expenditure": 8272000, "free_cash_flow": 19189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280807, "ticker_id": 2153, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3517000", "ebitda": "14022000", "netIncome": "4606000", "grossProfit": "12672000", "depreciation": "None", "totalRevenue": "94527000", "costOfRevenue": "81855000", "interestIncome": "375000", "incomeBeforeTax": "3506000", "interestExpense": "105000", "operatingIncome": "3517000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "270000", "nonInterestIncome": "None", "operatingExpenses": "9155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10505000", "sellingGeneralAndAdministrative": "9155000", "netIncomeFromContinuingOperations": "4606000" }, "balance": { "goodwill": "None", "inventory": "98109000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "601276000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-167449000", "totalLiabilities": "121823000", "otherCurrentAssets": "4370000", "totalCurrentAssets": "198921000", "currentLongTermDebt": "None", "longTermInvestments": "3097000", "shortTermInvestments": "496000", "currentNetReceivables": "50278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402355000", "currentAccountsPayable": "8824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341256000", "shortLongTermDebtTotal": "3775000", "totalShareholderEquity": "479453000", "capitalLeaseObligations": "3775000", "otherCurrentLiabilities": "26573000", "totalCurrentLiabilities": "38497000", "otherNonCurrentLiabilities": "1615000", "totalNonCurrentLiabilities": "83326000", "cashAndShortTermInvestments": "45668000", "commonStockSharesOutstanding": "13088000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "45668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18784000", "operatingCashflow": "10917000", "capitalExpenditures": "8272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-887000", "cashflowFromInvestment": "-5668000", "stockBasedCompensation": "1099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94527000, "cost_of_revenue": 81855000, "gross_profit": 12672000, "research_and_development": null, "selling_general_admin": 9155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3517000, "depreciation_amortisation": 10505000, "ebitda": 14022000, "interest_expense": 105000, "interest_income": null, "other_non_operating": null, "pretax_income": 3506000, "tax_provision": 78000, "effective_tax_rate": null, "net_income": 4606000, "net_income_continuing_ops": 4606000, "net_income_to_common": 4606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45668000, "short_term_investments": 496000, "net_receivables": 50278000, "inventory": 98109000, "other_current_assets": null, "total_current_assets": 198921000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 402355000, "total_assets": 601276000, "short_term_debt": 0, "accounts_payable": 8824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38497000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83326000, "total_liabilities": 121823000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -167449000, "total_equity": 479453000, "shares_outstanding": 13088000, "operating_cash_flow": 10917000, "stock_based_compensation": 1099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -887000, "free_cash_flow": 19189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3517000", "ebitda": "14022000", "netIncome": "4606000", "grossProfit": "12672000", "depreciation": "None", "totalRevenue": "94527000", "costOfRevenue": "81855000", "interestIncome": "375000", "incomeBeforeTax": "3506000", "interestExpense": "105000", "operatingIncome": "3517000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "270000", "nonInterestIncome": "None", "operatingExpenses": "9155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10505000", "sellingGeneralAndAdministrative": "9155000", "netIncomeFromContinuingOperations": "4606000" }, "balance": { "goodwill": "None", "inventory": "98109000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "601276000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-167449000", "totalLiabilities": "121823000", "otherCurrentAssets": "4370000", "totalCurrentAssets": "198921000", "currentLongTermDebt": "None", "longTermInvestments": "3097000", "shortTermInvestments": "496000", "currentNetReceivables": "50278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402355000", "currentAccountsPayable": "8824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "341256000", "shortLongTermDebtTotal": "3775000", "totalShareholderEquity": "479453000", "capitalLeaseObligations": "3775000", "otherCurrentLiabilities": "26573000", "totalCurrentLiabilities": "38497000", "otherNonCurrentLiabilities": "1615000", "totalNonCurrentLiabilities": "83326000", "cashAndShortTermInvestments": "45668000", "commonStockSharesOutstanding": "13088000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "45668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18784000", "operatingCashflow": "10917000", "capitalExpenditures": "8272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-887000", "cashflowFromInvestment": "-5668000", "stockBasedCompensation": "1099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 55803000, "cost_of_revenue": 48511000, "gross_profit": 7292000, "ebit": -14481000, "ebitda": -3969000, "pretax_income": -11630000, "tax_provision": 195419000, "net_income": -207049000, "net_income_to_common": -207049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41309000, "total_current_assets": 183763000, "total_assets": 594520000, "short_term_debt": 1630000, "long_term_debt": 0, "total_debt": 1630000, "total_liabilities": 120128000, "total_equity": 474392000, "shares_outstanding": 12908078, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 7559000, "capital_expenditure": 6323000, "free_cash_flow": 13882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280808, "ticker_id": 2153, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14481000", "ebitda": "-3969000", "netIncome": "-207049000", "grossProfit": "7292000", "depreciation": "None", "totalRevenue": "55803000", "costOfRevenue": "48511000", "interestIncome": "385000", "incomeBeforeTax": "-11630000", "interestExpense": "112000", "operatingIncome": "-11701000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "195419000", "reportedCurrency": "USD", "netInterestIncome": "273000", "nonInterestIncome": "None", "operatingExpenses": "18993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10512000", "sellingGeneralAndAdministrative": "7518000", "netIncomeFromContinuingOperations": "-207049000" }, "balance": { "goodwill": "None", "inventory": "112968000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "594520000", "longTermDebt": "0", "shortTermDebt": "1630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-172055000", "totalLiabilities": "120128000", "otherCurrentAssets": "5269000", "totalCurrentAssets": "183763000", "currentLongTermDebt": "None", "longTermInvestments": "3571000", "shortTermInvestments": "989000", "currentNetReceivables": "23228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410757000", "currentAccountsPayable": "8616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344338000", "shortLongTermDebtTotal": "4248000", "totalShareholderEquity": "474392000", "capitalLeaseObligations": "2618000", "otherCurrentLiabilities": "24657000", "totalCurrentLiabilities": "38003000", "otherNonCurrentLiabilities": "1664000", "totalNonCurrentLiabilities": "82125000", "cashAndShortTermInvestments": "41309000", "commonStockSharesOutstanding": "12908078", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "41309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10385000", "operatingCashflow": "7559000", "capitalExpenditures": "6323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262000", "cashflowFromInvestment": "-4020000", "stockBasedCompensation": "848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55803000, "cost_of_revenue": 48511000, "gross_profit": 7292000, "research_and_development": null, "selling_general_admin": 7518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14481000, "depreciation_amortisation": 10512000, "ebitda": -3969000, "interest_expense": 112000, "interest_income": null, "other_non_operating": null, "pretax_income": -11630000, "tax_provision": 195419000, "effective_tax_rate": null, "net_income": -207049000, "net_income_continuing_ops": -207049000, "net_income_to_common": -207049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41309000, "short_term_investments": 989000, "net_receivables": 23228000, "inventory": 112968000, "other_current_assets": null, "total_current_assets": 183763000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 410757000, "total_assets": 594520000, "short_term_debt": 1630000, "accounts_payable": 8616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38003000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82125000, "total_liabilities": 120128000, "total_debt": 1630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172055000, "total_equity": 474392000, "shares_outstanding": 12908078, "operating_cash_flow": 7559000, "stock_based_compensation": 848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4020000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262000, "free_cash_flow": 13882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14481000", "ebitda": "-3969000", "netIncome": "-207049000", "grossProfit": "7292000", "depreciation": "None", "totalRevenue": "55803000", "costOfRevenue": "48511000", "interestIncome": "385000", "incomeBeforeTax": "-11630000", "interestExpense": "112000", "operatingIncome": "-11701000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "195419000", "reportedCurrency": "USD", "netInterestIncome": "273000", "nonInterestIncome": "None", "operatingExpenses": "18993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10512000", "sellingGeneralAndAdministrative": "7518000", "netIncomeFromContinuingOperations": "-207049000" }, "balance": { "goodwill": "None", "inventory": "112968000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "594520000", "longTermDebt": "0", "shortTermDebt": "1630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "-172055000", "totalLiabilities": "120128000", "otherCurrentAssets": "5269000", "totalCurrentAssets": "183763000", "currentLongTermDebt": "None", "longTermInvestments": "3571000", "shortTermInvestments": "989000", "currentNetReceivables": "23228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410757000", "currentAccountsPayable": "8616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344338000", "shortLongTermDebtTotal": "4248000", "totalShareholderEquity": "474392000", "capitalLeaseObligations": "2618000", "otherCurrentLiabilities": "24657000", "totalCurrentLiabilities": "38003000", "otherNonCurrentLiabilities": "1664000", "totalNonCurrentLiabilities": "82125000", "cashAndShortTermInvestments": "41309000", "commonStockSharesOutstanding": "12908078", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "41309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10385000", "operatingCashflow": "7559000", "capitalExpenditures": "6323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262000", "cashflowFromInvestment": "-4020000", "stockBasedCompensation": "848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 57549000, "cost_of_revenue": 49817000, "gross_profit": 7732000, "ebit": -1215000, "ebitda": 7900000, "pretax_income": -1840000, "tax_provision": -7000, "net_income": -1833000, "net_income_to_common": -1833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38034000, "total_current_assets": 190256000, "total_assets": 806219000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 125626000, "total_equity": 680593000, "shares_outstanding": 12908000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": -4342000, "capital_expenditure": 9609000, "free_cash_flow": 5267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280810, "ticker_id": 2153, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1215000", "ebitda": "7900000", "netIncome": "-1833000", "grossProfit": "7732000", "depreciation": "None", "totalRevenue": "57549000", "costOfRevenue": "49817000", "interestIncome": "536000", "incomeBeforeTax": "-1840000", "interestExpense": "None", "operatingIncome": "-2223000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "536000", "nonInterestIncome": "None", "operatingExpenses": "9955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9115000", "sellingGeneralAndAdministrative": "9154000", "netIncomeFromContinuingOperations": "-1833000" }, "balance": { "goodwill": "None", "inventory": "109578000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "806219000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "34994000", "totalLiabilities": "125626000", "otherCurrentAssets": "5783000", "totalCurrentAssets": "190256000", "currentLongTermDebt": "None", "longTermInvestments": "4699000", "shortTermInvestments": "1979000", "currentNetReceivables": "34882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615963000", "currentAccountsPayable": "8917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354898000", "shortLongTermDebtTotal": "2937000", "totalShareholderEquity": "680593000", "capitalLeaseObligations": "2937000", "otherCurrentLiabilities": "30973000", "totalCurrentLiabilities": "43190000", "otherNonCurrentLiabilities": "1502000", "totalNonCurrentLiabilities": "82436000", "cashAndShortTermInvestments": "38034000", "commonStockSharesOutstanding": "12908000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "38034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9774000", "operatingCashflow": "-4342000", "capitalExpenditures": "9609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000", "cashflowFromInvestment": "-9104000", "stockBasedCompensation": "178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57549000, "cost_of_revenue": 49817000, "gross_profit": 7732000, "research_and_development": null, "selling_general_admin": 9154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1215000, "depreciation_amortisation": 9115000, "ebitda": 7900000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1840000, "tax_provision": -7000, "effective_tax_rate": null, "net_income": -1833000, "net_income_continuing_ops": -1833000, "net_income_to_common": -1833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38034000, "short_term_investments": 1979000, "net_receivables": 34882000, "inventory": 109578000, "other_current_assets": null, "total_current_assets": 190256000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615963000, "total_assets": 806219000, "short_term_debt": 0, "accounts_payable": 8917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43190000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82436000, "total_liabilities": 125626000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34994000, "total_equity": 680593000, "shares_outstanding": 12908000, "operating_cash_flow": -4342000, "stock_based_compensation": 178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180000, "free_cash_flow": 5267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1215000", "ebitda": "7900000", "netIncome": "-1833000", "grossProfit": "7732000", "depreciation": "None", "totalRevenue": "57549000", "costOfRevenue": "49817000", "interestIncome": "536000", "incomeBeforeTax": "-1840000", "interestExpense": "None", "operatingIncome": "-2223000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "536000", "nonInterestIncome": "None", "operatingExpenses": "9955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9115000", "sellingGeneralAndAdministrative": "9154000", "netIncomeFromContinuingOperations": "-1833000" }, "balance": { "goodwill": "None", "inventory": "109578000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "806219000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "34994000", "totalLiabilities": "125626000", "otherCurrentAssets": "5783000", "totalCurrentAssets": "190256000", "currentLongTermDebt": "None", "longTermInvestments": "4699000", "shortTermInvestments": "1979000", "currentNetReceivables": "34882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615963000", "currentAccountsPayable": "8917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354898000", "shortLongTermDebtTotal": "2937000", "totalShareholderEquity": "680593000", "capitalLeaseObligations": "2937000", "otherCurrentLiabilities": "30973000", "totalCurrentLiabilities": "43190000", "otherNonCurrentLiabilities": "1502000", "totalNonCurrentLiabilities": "82436000", "cashAndShortTermInvestments": "38034000", "commonStockSharesOutstanding": "12908000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "38034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9774000", "operatingCashflow": "-4342000", "capitalExpenditures": "9609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000", "cashflowFromInvestment": "-9104000", "stockBasedCompensation": "178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 62055000, "cost_of_revenue": 54431000, "gross_profit": 7624000, "ebit": -1270000, "ebitda": 7408000, "pretax_income": -1137000, "tax_provision": -304000, "net_income": -833000, "net_income_to_common": -833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51663000, "total_current_assets": 183187000, "total_assets": 796991000, "short_term_debt": -46617000, "long_term_debt": null, "total_debt": -46617000, "total_liabilities": 114743000, "total_equity": 682248000, "shares_outstanding": 12886000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 27746000, "capital_expenditure": 11301000, "free_cash_flow": 39047000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280811, "ticker_id": 2153, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1270000", "ebitda": "7408000", "netIncome": "-833000", "grossProfit": "7624000", "depreciation": "None", "totalRevenue": "62055000", "costOfRevenue": "54431000", "interestIncome": "547000", "incomeBeforeTax": "-1137000", "interestExpense": "133000", "operatingIncome": "-1628000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-304000", "reportedCurrency": "USD", "netInterestIncome": "547000", "nonInterestIncome": "None", "operatingExpenses": "9252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8678000", "sellingGeneralAndAdministrative": "7937000", "netIncomeFromContinuingOperations": "-833000" }, "balance": { "goodwill": "None", "inventory": "101932000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "796991000", "longTermDebt": "None", "shortTermDebt": "-46617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "36827000", "totalLiabilities": "114743000", "otherCurrentAssets": "3832000", "totalCurrentAssets": "183187000", "currentLongTermDebt": "None", "longTermInvestments": "5090000", "shortTermInvestments": "2464000", "currentNetReceivables": "23296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613804000", "currentAccountsPayable": "7173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1773000", "totalShareholderEquity": "682248000", "capitalLeaseObligations": "1773000", "otherCurrentLiabilities": "22666000", "totalCurrentLiabilities": "33439000", "otherNonCurrentLiabilities": "1593000", "totalNonCurrentLiabilities": "81304000", "cashAndShortTermInvestments": "51663000", "commonStockSharesOutstanding": "12886000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "51663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1509000", "operatingCashflow": "27746000", "capitalExpenditures": "11301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318000", "cashflowFromInvestment": "-9830000", "stockBasedCompensation": "1235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62055000, "cost_of_revenue": 54431000, "gross_profit": 7624000, "research_and_development": null, "selling_general_admin": 7937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1270000, "depreciation_amortisation": 8678000, "ebitda": 7408000, "interest_expense": 133000, "interest_income": null, "other_non_operating": null, "pretax_income": -1137000, "tax_provision": -304000, "effective_tax_rate": null, "net_income": -833000, "net_income_continuing_ops": -833000, "net_income_to_common": -833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51663000, "short_term_investments": 2464000, "net_receivables": 23296000, "inventory": 101932000, "other_current_assets": null, "total_current_assets": 183187000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 613804000, "total_assets": 796991000, "short_term_debt": -46617000, "accounts_payable": 7173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33439000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81304000, "total_liabilities": 114743000, "total_debt": -46617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 36827000, "total_equity": 682248000, "shares_outstanding": 12886000, "operating_cash_flow": 27746000, "stock_based_compensation": 1235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9830000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -318000, "free_cash_flow": 39047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1270000", "ebitda": "7408000", "netIncome": "-833000", "grossProfit": "7624000", "depreciation": "None", "totalRevenue": "62055000", "costOfRevenue": "54431000", "interestIncome": "547000", "incomeBeforeTax": "-1137000", "interestExpense": "133000", "operatingIncome": "-1628000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-304000", "reportedCurrency": "USD", "netInterestIncome": "547000", "nonInterestIncome": "None", "operatingExpenses": "9252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8678000", "sellingGeneralAndAdministrative": "7937000", "netIncomeFromContinuingOperations": "-833000" }, "balance": { "goodwill": "None", "inventory": "101932000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "796991000", "longTermDebt": "None", "shortTermDebt": "-46617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "36827000", "totalLiabilities": "114743000", "otherCurrentAssets": "3832000", "totalCurrentAssets": "183187000", "currentLongTermDebt": "None", "longTermInvestments": "5090000", "shortTermInvestments": "2464000", "currentNetReceivables": "23296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613804000", "currentAccountsPayable": "7173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1773000", "totalShareholderEquity": "682248000", "capitalLeaseObligations": "1773000", "otherCurrentLiabilities": "22666000", "totalCurrentLiabilities": "33439000", "otherNonCurrentLiabilities": "1593000", "totalNonCurrentLiabilities": "81304000", "cashAndShortTermInvestments": "51663000", "commonStockSharesOutstanding": "12886000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "51663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1509000", "operatingCashflow": "27746000", "capitalExpenditures": "11301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318000", "cashflowFromInvestment": "-9830000", "stockBasedCompensation": "1235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 79287000, "cost_of_revenue": 72853000, "gross_profit": 6434000, "ebit": -4037000, "ebitda": 5347000, "pretax_income": -3905000, "tax_provision": -775000, "net_income": -3130000, "net_income_to_common": -3130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34067000, "total_current_assets": 188144000, "total_assets": 802598000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 120611000, "total_equity": 681987000, "shares_outstanding": 12817000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 41532000, "capital_expenditure": 11673000, "free_cash_flow": 53205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280812, "ticker_id": 2153, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4037000", "ebitda": "5347000", "netIncome": "-3130000", "grossProfit": "6434000", "depreciation": "None", "totalRevenue": "79287000", "costOfRevenue": "72853000", "interestIncome": "244000", "incomeBeforeTax": "-3905000", "interestExpense": "132000", "operatingIncome": "-4306000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-775000", "reportedCurrency": "USD", "netInterestIncome": "244000", "nonInterestIncome": "None", "operatingExpenses": "10740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9384000", "sellingGeneralAndAdministrative": "8357000", "netIncomeFromContinuingOperations": "-3130000" }, "balance": { "goodwill": "None", "inventory": "102549000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "802598000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "37660000", "totalLiabilities": "120611000", "otherCurrentAssets": "5530000", "totalCurrentAssets": "188144000", "currentLongTermDebt": "None", "longTermInvestments": "6297000", "shortTermInvestments": "2971000", "currentNetReceivables": "43027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614454000", "currentAccountsPayable": "11029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126000", "totalShareholderEquity": "681987000", "capitalLeaseObligations": "2126000", "otherCurrentLiabilities": "28421000", "totalCurrentLiabilities": "39450000", "otherNonCurrentLiabilities": "1166000", "totalNonCurrentLiabilities": "81161000", "cashAndShortTermInvestments": "34067000", "commonStockSharesOutstanding": "12817000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "34067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10835000", "operatingCashflow": "41532000", "capitalExpenditures": "11673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4957000", "cashflowFromInvestment": "-6577000", "stockBasedCompensation": "1322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79287000, "cost_of_revenue": 72853000, "gross_profit": 6434000, "research_and_development": null, "selling_general_admin": 8357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4037000, "depreciation_amortisation": 9384000, "ebitda": 5347000, "interest_expense": 132000, "interest_income": null, "other_non_operating": null, "pretax_income": -3905000, "tax_provision": -775000, "effective_tax_rate": null, "net_income": -3130000, "net_income_continuing_ops": -3130000, "net_income_to_common": -3130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34067000, "short_term_investments": 2971000, "net_receivables": 43027000, "inventory": 102549000, "other_current_assets": null, "total_current_assets": 188144000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614454000, "total_assets": 802598000, "short_term_debt": null, "accounts_payable": 11029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39450000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81161000, "total_liabilities": 120611000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37660000, "total_equity": 681987000, "shares_outstanding": 12817000, "operating_cash_flow": 41532000, "stock_based_compensation": 1322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6577000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4957000, "free_cash_flow": 53205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4037000", "ebitda": "5347000", "netIncome": "-3130000", "grossProfit": "6434000", "depreciation": "None", "totalRevenue": "79287000", "costOfRevenue": "72853000", "interestIncome": "244000", "incomeBeforeTax": "-3905000", "interestExpense": "132000", "operatingIncome": "-4306000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-775000", "reportedCurrency": "USD", "netInterestIncome": "244000", "nonInterestIncome": "None", "operatingExpenses": "10740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9384000", "sellingGeneralAndAdministrative": "8357000", "netIncomeFromContinuingOperations": "-3130000" }, "balance": { "goodwill": "None", "inventory": "102549000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "802598000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "37660000", "totalLiabilities": "120611000", "otherCurrentAssets": "5530000", "totalCurrentAssets": "188144000", "currentLongTermDebt": "None", "longTermInvestments": "6297000", "shortTermInvestments": "2971000", "currentNetReceivables": "43027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614454000", "currentAccountsPayable": "11029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126000", "totalShareholderEquity": "681987000", "capitalLeaseObligations": "2126000", "otherCurrentLiabilities": "28421000", "totalCurrentLiabilities": "39450000", "otherNonCurrentLiabilities": "1166000", "totalNonCurrentLiabilities": "81161000", "cashAndShortTermInvestments": "34067000", "commonStockSharesOutstanding": "12817000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "34067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10835000", "operatingCashflow": "41532000", "capitalExpenditures": "11673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4957000", "cashflowFromInvestment": "-6577000", "stockBasedCompensation": "1322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 56663000, "cost_of_revenue": 52042000, "gross_profit": 4621000, "ebit": -47702000, "ebitda": -36848000, "pretax_income": -47570000, "tax_provision": -10282000, "net_income": -37288000, "net_income_to_common": -37288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4071000, "total_current_assets": 151944000, "total_assets": 768474000, "short_term_debt": 2348000, "long_term_debt": 4000000, "total_debt": 6348000, "total_liabilities": 84046000, "total_equity": 684428000, "shares_outstanding": 12792650, "goodwill_and_intangibles": 24100000 }, "cash_flow": { "operating_cash_flow": 4604000, "capital_expenditure": 6576000, "free_cash_flow": 11180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280813, "ticker_id": 2153, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47702000", "ebitda": "-36848000", "netIncome": "-37288000", "grossProfit": "4621000", "depreciation": "None", "totalRevenue": "56663000", "costOfRevenue": "52042000", "interestIncome": "49000", "incomeBeforeTax": "-47570000", "interestExpense": "16000", "operatingIncome": "-47445000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10282000", "reportedCurrency": "USD", "netInterestIncome": "49000", "nonInterestIncome": "None", "operatingExpenses": "52066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10854000", "sellingGeneralAndAdministrative": "7932000", "netIncomeFromContinuingOperations": "-37288000" }, "balance": { "goodwill": "None", "inventory": "114252000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "768474000", "longTermDebt": "4000000", "shortTermDebt": "2348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "24100000", "reportedCurrency": "USD", "retainedEarnings": "40790000", "totalLiabilities": "84046000", "otherCurrentAssets": "29277000", "totalCurrentAssets": "151944000", "currentLongTermDebt": "None", "longTermInvestments": "6627000", "shortTermInvestments": "2970000", "currentNetReceivables": "1374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616530000", "currentAccountsPayable": "12848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2192000", "totalShareholderEquity": "684428000", "capitalLeaseObligations": "2192000", "otherCurrentLiabilities": "33620000", "totalCurrentLiabilities": "46468000", "otherNonCurrentLiabilities": "1309000", "totalNonCurrentLiabilities": "37578000", "cashAndShortTermInvestments": "4071000", "commonStockSharesOutstanding": "12792650", "intangibleAssetsExcludingGoodwill": "24100000", "cashAndCashEquivalentsAtCarryingValue": "4071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14240000", "operatingCashflow": "4604000", "capitalExpenditures": "6576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1628000", "cashflowFromInvestment": "-4948000", "stockBasedCompensation": "1463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56663000, "cost_of_revenue": 52042000, "gross_profit": 4621000, "research_and_development": null, "selling_general_admin": 7932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47702000, "depreciation_amortisation": 10854000, "ebitda": -36848000, "interest_expense": 16000, "interest_income": null, "other_non_operating": null, "pretax_income": -47570000, "tax_provision": -10282000, "effective_tax_rate": null, "net_income": -37288000, "net_income_continuing_ops": -37288000, "net_income_to_common": -37288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4071000, "short_term_investments": 2970000, "net_receivables": 1374000, "inventory": 114252000, "other_current_assets": null, "total_current_assets": 151944000, "net_ppe": null, "goodwill": null, "intangible_assets": 24100000, "goodwill_and_intangibles": 24100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 616530000, "total_assets": 768474000, "short_term_debt": 2348000, "accounts_payable": 12848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46468000, "long_term_debt": 4000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37578000, "total_liabilities": 84046000, "total_debt": 6348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 40790000, "total_equity": 684428000, "shares_outstanding": 12792650, "operating_cash_flow": 4604000, "stock_based_compensation": 1463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1628000, "free_cash_flow": 11180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47702000", "ebitda": "-36848000", "netIncome": "-37288000", "grossProfit": "4621000", "depreciation": "None", "totalRevenue": "56663000", "costOfRevenue": "52042000", "interestIncome": "49000", "incomeBeforeTax": "-47570000", "interestExpense": "16000", "operatingIncome": "-47445000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10282000", "reportedCurrency": "USD", "netInterestIncome": "49000", "nonInterestIncome": "None", "operatingExpenses": "52066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10854000", "sellingGeneralAndAdministrative": "7932000", "netIncomeFromContinuingOperations": "-37288000" }, "balance": { "goodwill": "None", "inventory": "114252000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "768474000", "longTermDebt": "4000000", "shortTermDebt": "2348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "24100000", "reportedCurrency": "USD", "retainedEarnings": "40790000", "totalLiabilities": "84046000", "otherCurrentAssets": "29277000", "totalCurrentAssets": "151944000", "currentLongTermDebt": "None", "longTermInvestments": "6627000", "shortTermInvestments": "2970000", "currentNetReceivables": "1374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616530000", "currentAccountsPayable": "12848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2192000", "totalShareholderEquity": "684428000", "capitalLeaseObligations": "2192000", "otherCurrentLiabilities": "33620000", "totalCurrentLiabilities": "46468000", "otherNonCurrentLiabilities": "1309000", "totalNonCurrentLiabilities": "37578000", "cashAndShortTermInvestments": "4071000", "commonStockSharesOutstanding": "12792650", "intangibleAssetsExcludingGoodwill": "24100000", "cashAndCashEquivalentsAtCarryingValue": "4071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14240000", "operatingCashflow": "4604000", "capitalExpenditures": "6576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1628000", "cashflowFromInvestment": "-4948000", "stockBasedCompensation": "1463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 54465000, "cost_of_revenue": 53974000, "gross_profit": 491000, "ebit": -8586000, "ebitda": 1616000, "pretax_income": -9113000, "tax_provision": -1917000, "net_income": -7196000, "net_income_to_common": -7196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2791000, "total_current_assets": 146608000, "total_assets": 792791000, "short_term_debt": 1000000, "long_term_debt": 2000000, "total_debt": 3000000, "total_liabilities": 72364000, "total_equity": 720427000, "shares_outstanding": 12789000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": -323000, "capital_expenditure": 16550000, "free_cash_flow": 16227000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280815, "ticker_id": 2153, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8586000", "ebitda": "1616000", "netIncome": "-7196000", "grossProfit": "491000", "depreciation": "None", "totalRevenue": "54465000", "costOfRevenue": "53974000", "interestIncome": "88000", "incomeBeforeTax": "-9113000", "interestExpense": "132000", "operatingIncome": "-9166000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1917000", "reportedCurrency": "USD", "netInterestIncome": "88000", "nonInterestIncome": "None", "operatingExpenses": "9657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10202000", "sellingGeneralAndAdministrative": "7685000", "netIncomeFromContinuingOperations": "-7196000" }, "balance": { "goodwill": "None", "inventory": "108360000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "792791000", "longTermDebt": "2000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "78078000", "totalLiabilities": "72364000", "otherCurrentAssets": "5546000", "totalCurrentAssets": "146608000", "currentLongTermDebt": "None", "longTermInvestments": "7930000", "shortTermInvestments": "3463000", "currentNetReceivables": "26448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646183000", "currentAccountsPayable": "8756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402862000", "shortLongTermDebtTotal": "4777000", "totalShareholderEquity": "720427000", "capitalLeaseObligations": "2777000", "otherCurrentLiabilities": "29441000", "totalCurrentLiabilities": "38197000", "otherNonCurrentLiabilities": "1221000", "totalNonCurrentLiabilities": "34167000", "cashAndShortTermInvestments": "2791000", "commonStockSharesOutstanding": "12789000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "2791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8384000", "operatingCashflow": "-323000", "capitalExpenditures": "16550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1811000", "cashflowFromInvestment": "-15854000", "stockBasedCompensation": "1522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54465000, "cost_of_revenue": 53974000, "gross_profit": 491000, "research_and_development": null, "selling_general_admin": 7685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8586000, "depreciation_amortisation": 10202000, "ebitda": 1616000, "interest_expense": 132000, "interest_income": null, "other_non_operating": null, "pretax_income": -9113000, "tax_provision": -1917000, "effective_tax_rate": null, "net_income": -7196000, "net_income_continuing_ops": -7196000, "net_income_to_common": -7196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2791000, "short_term_investments": 3463000, "net_receivables": 26448000, "inventory": 108360000, "other_current_assets": null, "total_current_assets": 146608000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 646183000, "total_assets": 792791000, "short_term_debt": 1000000, "accounts_payable": 8756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38197000, "long_term_debt": 2000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34167000, "total_liabilities": 72364000, "total_debt": 3000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78078000, "total_equity": 720427000, "shares_outstanding": 12789000, "operating_cash_flow": -323000, "stock_based_compensation": 1522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1811000, "free_cash_flow": 16227000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8586000", "ebitda": "1616000", "netIncome": "-7196000", "grossProfit": "491000", "depreciation": "None", "totalRevenue": "54465000", "costOfRevenue": "53974000", "interestIncome": "88000", "incomeBeforeTax": "-9113000", "interestExpense": "132000", "operatingIncome": "-9166000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1917000", "reportedCurrency": "USD", "netInterestIncome": "88000", "nonInterestIncome": "None", "operatingExpenses": "9657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10202000", "sellingGeneralAndAdministrative": "7685000", "netIncomeFromContinuingOperations": "-7196000" }, "balance": { "goodwill": "None", "inventory": "108360000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "792791000", "longTermDebt": "2000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "78078000", "totalLiabilities": "72364000", "otherCurrentAssets": "5546000", "totalCurrentAssets": "146608000", "currentLongTermDebt": "None", "longTermInvestments": "7930000", "shortTermInvestments": "3463000", "currentNetReceivables": "26448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646183000", "currentAccountsPayable": "8756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402862000", "shortLongTermDebtTotal": "4777000", "totalShareholderEquity": "720427000", "capitalLeaseObligations": "2777000", "otherCurrentLiabilities": "29441000", "totalCurrentLiabilities": "38197000", "otherNonCurrentLiabilities": "1221000", "totalNonCurrentLiabilities": "34167000", "cashAndShortTermInvestments": "2791000", "commonStockSharesOutstanding": "12789000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "2791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8384000", "operatingCashflow": "-323000", "capitalExpenditures": "16550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1811000", "cashflowFromInvestment": "-15854000", "stockBasedCompensation": "1522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "income_statement": { "revenue": 81035000, "cost_of_revenue": 65653000, "gross_profit": 15382000, "ebit": 7261000, "ebitda": 16233000, "pretax_income": 6328000, "tax_provision": 2023000, "net_income": 4305000, "net_income_to_common": 4305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17158000, "total_current_assets": 153836000, "total_assets": 796266000, "short_term_debt": 900000, "long_term_debt": null, "total_debt": 900000, "total_liabilities": 70165000, "total_equity": 726101000, "shares_outstanding": 12855000, "goodwill_and_intangibles": 19184000 }, "cash_flow": { "operating_cash_flow": 30499000, "capital_expenditure": 20895000, "free_cash_flow": 51394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280816, "ticker_id": 2153, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:30.658686+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7261000", "ebitda": "16233000", "netIncome": "4305000", "grossProfit": "15382000", "depreciation": "None", "totalRevenue": "81035000", "costOfRevenue": "65653000", "interestIncome": "76000", "incomeBeforeTax": "6328000", "interestExpense": "132000", "operatingIncome": "7268000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2023000", "reportedCurrency": "USD", "netInterestIncome": "76000", "nonInterestIncome": "None", "operatingExpenses": "8114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-940000", "costofGoodsAndServicesSold": "65653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8972000", "sellingGeneralAndAdministrative": "7948000", "netIncomeFromContinuingOperations": "4305000" }, "balance": { "goodwill": "None", "inventory": "103966000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "796266000", "longTermDebt": "None", "shortTermDebt": "900000", "treasuryStock": "-22012000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "85274000", "totalLiabilities": "70165000", "otherCurrentAssets": "3741000", "totalCurrentAssets": "153836000", "currentLongTermDebt": "None", "longTermInvestments": "8614000", "shortTermInvestments": "3462000", "currentNetReceivables": "25509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642430000", "currentAccountsPayable": "12117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "425538000", "shortLongTermDebtTotal": "3080000", "totalShareholderEquity": "726101000", "capitalLeaseObligations": "3080000", "otherCurrentLiabilities": "26107000", "totalCurrentLiabilities": "38224000", "otherNonCurrentLiabilities": "1227000", "totalNonCurrentLiabilities": "31941000", "cashAndShortTermInvestments": "17158000", "commonStockSharesOutstanding": "12855000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "17158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3118000", "operatingCashflow": "30499000", "capitalExpenditures": "20895000", "changeInReceivables": "14524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5467000", "cashflowFromInvestment": "-18322000", "stockBasedCompensation": "1803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6710000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81035000, "cost_of_revenue": 65653000, "gross_profit": 15382000, "research_and_development": null, "selling_general_admin": 7948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7261000, "depreciation_amortisation": 8972000, "ebitda": 16233000, "interest_expense": 132000, "interest_income": null, "other_non_operating": null, "pretax_income": 6328000, "tax_provision": 2023000, "effective_tax_rate": null, "net_income": 4305000, "net_income_continuing_ops": 4305000, "net_income_to_common": 4305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17158000, "short_term_investments": 3462000, "net_receivables": 25509000, "inventory": 103966000, "other_current_assets": null, "total_current_assets": 153836000, "net_ppe": null, "goodwill": null, "intangible_assets": 19184000, "goodwill_and_intangibles": 19184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 642430000, "total_assets": 796266000, "short_term_debt": 900000, "accounts_payable": 12117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38224000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31941000, "total_liabilities": 70165000, "total_debt": 900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 85274000, "total_equity": 726101000, "shares_outstanding": 12855000, "operating_cash_flow": 30499000, "stock_based_compensation": 1803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5467000, "free_cash_flow": 51394000, "net_change_in_cash": 6710000 }, "raw_data": { "income": { "ebit": "7261000", "ebitda": "16233000", "netIncome": "4305000", "grossProfit": "15382000", "depreciation": "None", "totalRevenue": "81035000", "costOfRevenue": "65653000", "interestIncome": "76000", "incomeBeforeTax": "6328000", "interestExpense": "132000", "operatingIncome": "7268000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2023000", "reportedCurrency": "USD", "netInterestIncome": "76000", "nonInterestIncome": "None", "operatingExpenses": "8114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-940000", "costofGoodsAndServicesSold": "65653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8972000", "sellingGeneralAndAdministrative": "7948000", "netIncomeFromContinuingOperations": "4305000" }, "balance": { "goodwill": "None", "inventory": "103966000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "796266000", "longTermDebt": "None", "shortTermDebt": "900000", "treasuryStock": "-22012000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "19184000", "reportedCurrency": "USD", "retainedEarnings": "85274000", "totalLiabilities": "70165000", "otherCurrentAssets": "3741000", "totalCurrentAssets": "153836000", "currentLongTermDebt": "None", "longTermInvestments": "8614000", "shortTermInvestments": "3462000", "currentNetReceivables": "25509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642430000", "currentAccountsPayable": "12117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "425538000", "shortLongTermDebtTotal": "3080000", "totalShareholderEquity": "726101000", "capitalLeaseObligations": "3080000", "otherCurrentLiabilities": "26107000", "totalCurrentLiabilities": "38224000", "otherNonCurrentLiabilities": "1227000", "totalNonCurrentLiabilities": "31941000", "cashAndShortTermInvestments": "17158000", "commonStockSharesOutstanding": "12855000", "intangibleAssetsExcludingGoodwill": "19184000", "cashAndCashEquivalentsAtCarryingValue": "17158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3118000", "operatingCashflow": "30499000", "capitalExpenditures": "20895000", "changeInReceivables": "14524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5467000", "cashflowFromInvestment": "-18322000", "stockBasedCompensation": "1803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6710000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }