{ "ticker": { "uuid": "bfc86aae-9dd3-47a3-9f4a-5db8e689c524", "symbol": "PRSU", "name": "Pursuit Attractions and Hospitality, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/bfc86aae-9dd3-47a3-9f4a-5db8e689c524/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfc86aae-9dd3-47a3-9f4a-5db8e689c524/" }, "ticker_metadata": { "id": 3213, "uuid": "bfc86aae-9dd3-47a3-9f4a-5db8e689c524", "symbol": "PRSU", "name": "Pursuit Attractions and Hospitality, Inc.", "asset_type": "equity", "market_cap": 1223049000, "stock_exchange_id": 3, "industry": "Travel Services", "sector": "Consumer Cyclical", "description": "Pursuit Attractions and Hospitality, Inc., an attraction and hospitality company, owns and operates hospitality destinations in the United States, Canada, and Iceland. The company is headquartered in Scottsdale, Arizona.", "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": "bfc86aae-9dd3-47a3-9f4a-5db8e689c524", "symbol": "PRSU", "name": "Pursuit Attractions and Hospitality, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/bfc86aae-9dd3-47a3-9f4a-5db8e689c524/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfc86aae-9dd3-47a3-9f4a-5db8e689c524/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.18, "quality": 0.28, "momentum": 0.85, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 43.92, "market_cap": 1223479440, "pe_ratio": 39.966, "earnings_yield": 0.025, "ebitda_to_ev": 0.0844, "shareholder_yield": 0, "roe": 0.0573, "piotroski_f_score": 5, "momentum_12_1": 0.4896, "volatility_252d": 0.3879 }, "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": "2026-06-07T06:54:18.906427+00:00", "batch_id": "" }, "size": { "price_close": 43.92, "market_cap": 1223479440, "market_cap_usd": 1223479440, "enterprise_value": 1410663440, "shares_outstanding": 27857000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 39.966, "pb_ratio": 2.2915, "ptbv_ratio": 3.6974, "ps_ratio": 2.6228, "pcf_ratio": 17.6849, "pfcf_ratio": 8.0932, "ev_ebitda": 11.8443, "ev_ebit": 18.9802, "ev_sales": 3.0241, "ev_fcf": 9.3314, "earnings_yield": 0.025, "fcf_yield": 0.1072, "price_to_sales": 2.6228, "price_to_book": 2.2915, "price_to_cashflow": 17.6849, "ebitda_to_ev": 0.0844, "sales_yield": 0.3307 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3354, "operating_margin": 0.1593, "net_margin": 0.0656, "ebitda_margin": 0.2553, "fcf_margin": 0.3241, "roe": 0.0573, "roa": 0.0305, "roic": 0.0746, "roc_greenblatt": null, "asset_turnover": 0.4642, "cash_conversion": 4.9382, "accruals_ratio": -0.0384, "sbc_to_revenue": 0.0143, "piotroski_f_score": 5, "altman_z_score": 2.7056, "earnings_stability_5y": 2.3287, "revenue_stability_5y": 0.6605, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1557, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7365, "net_debt_to_ebitda": 1.5716, "debt_to_assets": 0.2206, "interest_coverage": 7.4219, "current_ratio": 1.5364, "quick_ratio": 1.4499, "net_debt": 187184000, "local_beta": 0.0017, "volatility_252d": 0.3879, "volatility_60d": 0.6306, "max_drawdown_12m": -0.1172, "risk_adjusted_momentum": 1.2622 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.1476, "revenue_growth_5y_cagr": 0.0172, "eps_growth_1y": -0.9156, "eps_growth_3y_cagr": -0.008, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9327, "book_value_growth_1y": -0.1652, "revenue_growth": null, "earnings_growth": -0.9156 }, "momentum": { "price_return_1m": 0.0378, "price_return_3m": 0.1854, "price_return_6m": 0.2793, "price_return_9m": 0.1845, "price_return_12m": 0.5459, "price_return_12m_ex1m": 0.4896, "momentum_6m": 0.2793, "momentum_12m": 0.5459, "momentum_12_1": 0.4896, "distance_from_52w_high": -0.019, "distance_from_52w_low": 0.6141, "relative_strength": 0.446 }, "raw_ttm": { "revenue_ttm": 466480000, "gross_profit_ttm": 156464000, "ebit_ttm": 74323000, "ebitda_ttm": 119101000, "net_income_ttm": 30613000, "eps_diluted_ttm": 1.0989, "operating_cash_flow_ttm": 69182000, "capital_expenditure_ttm": 81992000, "fcf_ttm": 151174000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10014000, "cash_and_equivalents": 34500000, "total_current_assets": 205390000, "total_current_liabilities": 133686000, "net_ppe": null, "total_assets": 1004907000, "total_debt": 221684000, "total_equity": 533916000, "net_working_capital": 39658000, "book_value_per_share": 19.1663, "retained_earnings": 32308000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 330905000, "tangible_book_per_share": 11.8787 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 80, "rank_pb": 54, "rank_ptbv": 60, "rank_ps": 59, "rank_pcf": 72, "rank_ev_ebitda": 49, "rank_ev_ebit": 67, "rank_earnings_yield": 79, "rank_fcf_yield": 37, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 59, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 66, "rank_fcf_margin": 26, "rank_piotroski": 67, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 21 }, "composites": { "value_composite": 82, "quality_composite": 72, "momentum_composite": 15, "growth_composite": 90, "yield_composite": 97, "svqf_composite": 90, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.2245, "os_score": 0.25, "value_percentile": 0.18, "quality_percentile": 0.28, "momentum_percentile": 0.85, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 88, "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": 4797, "ticker_id": 3213, "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": "2026-06-07T06:54:18.906427+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.92, "market_cap": 1223479440, "market_cap_usd": 1223479440, "enterprise_value": 1410663440, "shares_outstanding": 27857000, "fx_rate_to_usd": null, "pe_ratio": 39.96600921, "pb_ratio": 2.29152046, "ptbv_ratio": 3.69737369, "ps_ratio": 2.62279077, "pcf_ratio": 17.68493886, "pfcf_ratio": 8.09318692, "ev_ebitda": 11.84426193, "ev_ebit": 18.98017357, "ev_sales": 3.02405985, "ev_fcf": 9.33138926, "earnings_yield": 0.02502126, "fcf_yield": 0.10716518, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33541417, "operating_margin": 0.1593273, "net_margin": 0.06562554, "ebitda_margin": 0.25531856, "fcf_margin": 0.32407392, "roe": 0.05733673, "roa": 0.03046352, "roic": 0.07463835, "roc_greenblatt": null, "asset_turnover": 0.46420216, "cash_conversion": 4.93822886, "accruals_ratio": -0.03838067, "sbc_to_revenue": 0.01429858, "debt_to_equity": 0.73652972, "net_debt_to_ebitda": 1.57164088, "debt_to_assets": 0.22060151, "interest_coverage": 7.42190933, "current_ratio": 1.53636132, "quick_ratio": 1.44985264, "net_debt": 187184000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.14761885, "revenue_growth_5y_cagr": 0.01720191, "eps_growth_1y": -0.91558667, "eps_growth_3y_cagr": -0.00798784, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.93265236, "book_value_growth_1y": -0.1651543, "piotroski_f_score": 5, "altman_z_score": 2.70564919, "earnings_stability_5y": 2.328673, "revenue_stability_5y": 0.660514, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03780718, "price_return_3m": 0.1854251, "price_return_6m": 0.27934751, "price_return_9m": 0.18446602, "price_return_12m": 0.54593453, "price_return_12m_ex1m": 0.48961633, "distance_from_52w_high": -0.01898593, "distance_from_52w_low": 0.61411246, "relative_strength": 0.44597095, "local_beta": 0.0017, "volatility_252d": 0.387919, "volatility_60d": 0.630625, "max_drawdown_12m": -0.11715818, "revenue_ttm": 466480000, "gross_profit_ttm": 156464000, "ebit_ttm": 74323000, "ebitda_ttm": 119101000, "net_income_ttm": 30613000, "eps_diluted_ttm": 1.09893384, "operating_cash_flow_ttm": 69182000, "capital_expenditure_ttm": 81992000, "fcf_ttm": 151174000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10014000, "cash_and_equivalents": 34500000, "total_current_assets": 205390000, "total_current_liabilities": 133686000, "net_ppe": null, "total_assets": 1004907000, "total_debt": 221684000, "total_equity": 533916000, "net_working_capital": 39658000, "book_value_per_share": 19.16631367, "retained_earnings": 32308000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 330905000, "tangible_book_per_share": 11.87870194, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 80, "rank_pb": 54, "rank_ptbv": 60, "rank_ps": 59, "rank_pcf": 72, "rank_ev_ebitda": 49, "rank_ev_ebit": 67, "rank_earnings_yield": 79, "rank_fcf_yield": 37, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 59, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 66, "rank_fcf_margin": 26, "rank_piotroski": 67, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 21, "value_composite": 82, "quality_composite": 72, "momentum_composite": 15, "growth_composite": 90, "yield_composite": 97, "svqf_composite": 90, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 88, "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": 43.92, "os": 0.25, "value": 0.18, "quality": 0.28, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 39.966, "earnings_yield": 0.025, "shareholder_yield": 0, "roe": 0.0573, "momentum_12_1": 0.4896, "complete_fields": { "id": 4797, "ticker_id": 3213, "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": "2026-06-07T06:54:18.906427+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.92, "market_cap": 1223479440, "market_cap_usd": 1223479440, "enterprise_value": 1410663440, "shares_outstanding": 27857000, "fx_rate_to_usd": null, "pe_ratio": 39.96600921, "pb_ratio": 2.29152046, "ptbv_ratio": 3.69737369, "ps_ratio": 2.62279077, "pcf_ratio": 17.68493886, "pfcf_ratio": 8.09318692, "ev_ebitda": 11.84426193, "ev_ebit": 18.98017357, "ev_sales": 3.02405985, "ev_fcf": 9.33138926, "earnings_yield": 0.02502126, "fcf_yield": 0.10716518, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33541417, "operating_margin": 0.1593273, "net_margin": 0.06562554, "ebitda_margin": 0.25531856, "fcf_margin": 0.32407392, "roe": 0.05733673, "roa": 0.03046352, "roic": 0.07463835, "roc_greenblatt": null, "asset_turnover": 0.46420216, "cash_conversion": 4.93822886, "accruals_ratio": -0.03838067, "sbc_to_revenue": 0.01429858, "debt_to_equity": 0.73652972, "net_debt_to_ebitda": 1.57164088, "debt_to_assets": 0.22060151, "interest_coverage": 7.42190933, "current_ratio": 1.53636132, "quick_ratio": 1.44985264, "net_debt": 187184000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.14761885, "revenue_growth_5y_cagr": 0.01720191, "eps_growth_1y": -0.91558667, "eps_growth_3y_cagr": -0.00798784, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.93265236, "book_value_growth_1y": -0.1651543, "piotroski_f_score": 5, "altman_z_score": 2.70564919, "earnings_stability_5y": 2.328673, "revenue_stability_5y": 0.660514, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03780718, "price_return_3m": 0.1854251, "price_return_6m": 0.27934751, "price_return_9m": 0.18446602, "price_return_12m": 0.54593453, "price_return_12m_ex1m": 0.48961633, "distance_from_52w_high": -0.01898593, "distance_from_52w_low": 0.61411246, "relative_strength": 0.44597095, "local_beta": 0.0017, "volatility_252d": 0.387919, "volatility_60d": 0.630625, "max_drawdown_12m": -0.11715818, "revenue_ttm": 466480000, "gross_profit_ttm": 156464000, "ebit_ttm": 74323000, "ebitda_ttm": 119101000, "net_income_ttm": 30613000, "eps_diluted_ttm": 1.09893384, "operating_cash_flow_ttm": 69182000, "capital_expenditure_ttm": 81992000, "fcf_ttm": 151174000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10014000, "cash_and_equivalents": 34500000, "total_current_assets": 205390000, "total_current_liabilities": 133686000, "net_ppe": null, "total_assets": 1004907000, "total_debt": 221684000, "total_equity": 533916000, "net_working_capital": 39658000, "book_value_per_share": 19.16631367, "retained_earnings": 32308000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 330905000, "tangible_book_per_share": 11.87870194, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 80, "rank_pb": 54, "rank_ptbv": 60, "rank_ps": 59, "rank_pcf": 72, "rank_ev_ebitda": 49, "rank_ev_ebit": 67, "rank_earnings_yield": 79, "rank_fcf_yield": 37, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 59, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 66, "rank_fcf_margin": 26, "rank_piotroski": 67, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 21, "value_composite": 82, "quality_composite": 72, "momentum_composite": 15, "growth_composite": 90, "yield_composite": 97, "svqf_composite": 90, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 452417000, "cost_of_revenue": 34623000, "gross_profit": 417794000, "ebit": 63842000, "ebitda": 109912000, "pretax_income": 55019000, "tax_provision": 16502000, "net_income": 22668000, "net_income_to_common": 22668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31118000, "total_current_assets": 63656000, "total_assets": 965425000, "short_term_debt": 4862000, "long_term_debt": 155020000, "total_debt": 159882000, "total_liabilities": 305041000, "total_equity": 581833000, "shares_outstanding": 28389000, "goodwill_and_intangibles": 226063000 }, "cash_flow": { "operating_cash_flow": 74270000, "capital_expenditure": 75020000, "free_cash_flow": 149290000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318329, "ticker_id": 3213, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63842000", "ebitda": "109912000", "netIncome": "22668000", "grossProfit": "417794000", "depreciation": "None", "totalRevenue": "452417000", "costOfRevenue": "34623000", "interestIncome": "None", "incomeBeforeTax": "55019000", "interestExpense": "8823000", "operatingIncome": "65504000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16502000", "reportedCurrency": "USD", "netInterestIncome": "-8823000", "nonInterestIncome": "None", "operatingExpenses": "352290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46070000", "sellingGeneralAndAdministrative": "80093000", "netIncomeFromContinuingOperations": "38517000" }, "balance": { "goodwill": "150414000", "inventory": "12105000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "965425000", "longTermDebt": "155020000", "shortTermDebt": "4862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75649000", "reportedCurrency": "USD", "retainedEarnings": "57246000", "totalLiabilities": "305041000", "otherCurrentAssets": "11282000", "totalCurrentAssets": "63656000", "currentLongTermDebt": "None", "longTermInvestments": "79000", "shortTermInvestments": "None", "currentNetReceivables": "9151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901769000", "currentAccountsPayable": "21002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195221000", "totalShareholderEquity": "581833000", "capitalLeaseObligations": "40201000", "otherCurrentLiabilities": "52926000", "totalCurrentLiabilities": "78790000", "otherNonCurrentLiabilities": "119000", "totalNonCurrentLiabilities": "226251000", "cashAndShortTermInvestments": "31118000", "commonStockSharesOutstanding": "28389000", "intangibleAssetsExcludingGoodwill": "75649000", "cashAndCashEquivalentsAtCarryingValue": "31118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36309000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1817000", "operatingCashflow": "74270000", "capitalExpenditures": "75020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65819999", "cashflowFromInvestment": "-166051000", "stockBasedCompensation": "7448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452417000, "cost_of_revenue": 34623000, "gross_profit": 417794000, "research_and_development": null, "selling_general_admin": 80093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63842000, "depreciation_amortisation": 46070000, "ebitda": 109912000, "interest_expense": 8823000, "interest_income": null, "other_non_operating": null, "pretax_income": 55019000, "tax_provision": 16502000, "effective_tax_rate": null, "net_income": 22668000, "net_income_continuing_ops": 38517000, "net_income_to_common": 22668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31118000, "short_term_investments": null, "net_receivables": 9151000, "inventory": 12105000, "other_current_assets": null, "total_current_assets": 63656000, "net_ppe": null, "goodwill": 150414000, "intangible_assets": 75649000, "goodwill_and_intangibles": 226063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 901769000, "total_assets": 965425000, "short_term_debt": 4862000, "accounts_payable": 21002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78790000, "long_term_debt": 155020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 226251000, "total_liabilities": 305041000, "total_debt": 159882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57246000, "total_equity": 581833000, "shares_outstanding": 28389000, "operating_cash_flow": 74270000, "stock_based_compensation": 7448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166051000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65819999, "free_cash_flow": 149290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63842000", "ebitda": "109912000", "netIncome": "22668000", "grossProfit": "417794000", "depreciation": "None", "totalRevenue": "452417000", "costOfRevenue": "34623000", "interestIncome": "None", "incomeBeforeTax": "55019000", "interestExpense": "8823000", "operatingIncome": "65504000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16502000", "reportedCurrency": "USD", "netInterestIncome": "-8823000", "nonInterestIncome": "None", "operatingExpenses": "352290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46070000", "sellingGeneralAndAdministrative": "80093000", "netIncomeFromContinuingOperations": "38517000" }, "balance": { "goodwill": "150414000", "inventory": "12105000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "965425000", "longTermDebt": "155020000", "shortTermDebt": "4862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75649000", "reportedCurrency": "USD", "retainedEarnings": "57246000", "totalLiabilities": "305041000", "otherCurrentAssets": "11282000", "totalCurrentAssets": "63656000", "currentLongTermDebt": "None", "longTermInvestments": "79000", "shortTermInvestments": "None", "currentNetReceivables": "9151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901769000", "currentAccountsPayable": "21002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195221000", "totalShareholderEquity": "581833000", "capitalLeaseObligations": "40201000", "otherCurrentLiabilities": "52926000", "totalCurrentLiabilities": "78790000", "otherNonCurrentLiabilities": "119000", "totalNonCurrentLiabilities": "226251000", "cashAndShortTermInvestments": "31118000", "commonStockSharesOutstanding": "28389000", "intangibleAssetsExcludingGoodwill": "75649000", "cashAndCashEquivalentsAtCarryingValue": "31118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36309000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1817000", "operatingCashflow": "74270000", "capitalExpenditures": "75020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65819999", "cashflowFromInvestment": "-166051000", "stockBasedCompensation": "7448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 366488000, "cost_of_revenue": 325929000, "gross_profit": 40559000, "ebit": -31253000, "ebitda": 11707000, "pretax_income": -45435000, "tax_provision": 6325000, "net_income": 368544000, "net_income_to_common": 368544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49702000, "total_current_assets": 117384000, "total_assets": 845008000, "short_term_debt": 4954000, "long_term_debt": 71443000, "total_debt": 76397000, "total_liabilities": 228320000, "total_equity": 525825000, "shares_outstanding": 21419000, "goodwill_and_intangibles": 167687000 }, "cash_flow": { "operating_cash_flow": 49674000, "capital_expenditure": 56231000, "free_cash_flow": 105905000, "dividends_paid": 7801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318334, "ticker_id": 3213, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31253000", "ebitda": "11707000", "netIncome": "368544000", "grossProfit": "40559000", "depreciation": "None", "totalRevenue": "366488000", "costOfRevenue": "325929000", "interestIncome": "None", "incomeBeforeTax": "-45435000", "interestExpense": "14182000", "operatingIncome": "20392000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6325000", "reportedCurrency": "USD", "netInterestIncome": "-14182000", "nonInterestIncome": "None", "operatingExpenses": "20167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42960000", "sellingGeneralAndAdministrative": "57795000", "netIncomeFromContinuingOperations": "-51760000" }, "balance": { "goodwill": "103321000", "inventory": "9983000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "845008000", "longTermDebt": "71443000", "shortTermDebt": "4954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "64366000", "reportedCurrency": "USD", "retainedEarnings": "33697000", "totalLiabilities": "228320000", "otherCurrentAssets": "39616000", "totalCurrentAssets": "117384000", "currentLongTermDebt": "1870000", "longTermInvestments": "5258000", "shortTermInvestments": "None", "currentNetReceivables": "18083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727624000", "currentAccountsPayable": "22494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112733000", "totalShareholderEquity": "525825000", "capitalLeaseObligations": "39420000", "otherCurrentLiabilities": "33522000", "totalCurrentLiabilities": "76394000", "otherNonCurrentLiabilities": "2247000", "totalNonCurrentLiabilities": "151926000", "cashAndShortTermInvestments": "49702000", "commonStockSharesOutstanding": "21419000", "intangibleAssetsExcludingGoodwill": "64366000", "cashAndCashEquivalentsAtCarryingValue": "49702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51760000", "profitLoss": "None", "dividendPayout": "7801000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-853000", "operatingCashflow": "49674000", "capitalExpenditures": "56231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401082000", "cashflowFromInvestment": "350766000", "stockBasedCompensation": "11169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366488000, "cost_of_revenue": 325929000, "gross_profit": 40559000, "research_and_development": null, "selling_general_admin": 57795000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31253000, "depreciation_amortisation": 42960000, "ebitda": 11707000, "interest_expense": 14182000, "interest_income": null, "other_non_operating": null, "pretax_income": -45435000, "tax_provision": 6325000, "effective_tax_rate": null, "net_income": 368544000, "net_income_continuing_ops": -51760000, "net_income_to_common": 368544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49702000, "short_term_investments": null, "net_receivables": 18083000, "inventory": 9983000, "other_current_assets": null, "total_current_assets": 117384000, "net_ppe": null, "goodwill": 103321000, "intangible_assets": 64366000, "goodwill_and_intangibles": 167687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 727624000, "total_assets": 845008000, "short_term_debt": 4954000, "accounts_payable": 22494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76394000, "long_term_debt": 71443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151926000, "total_liabilities": 228320000, "total_debt": 76397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33697000, "total_equity": 525825000, "shares_outstanding": 21419000, "operating_cash_flow": 49674000, "stock_based_compensation": 11169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 350766000, "dividends_paid": 7801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -401082000, "free_cash_flow": 105905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31253000", "ebitda": "11707000", "netIncome": "368544000", "grossProfit": "40559000", "depreciation": "None", "totalRevenue": "366488000", "costOfRevenue": "325929000", "interestIncome": "None", "incomeBeforeTax": "-45435000", "interestExpense": "14182000", "operatingIncome": "20392000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6325000", "reportedCurrency": "USD", "netInterestIncome": "-14182000", "nonInterestIncome": "None", "operatingExpenses": "20167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42960000", "sellingGeneralAndAdministrative": "57795000", "netIncomeFromContinuingOperations": "-51760000" }, "balance": { "goodwill": "103321000", "inventory": "9983000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "845008000", "longTermDebt": "71443000", "shortTermDebt": "4954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "64366000", "reportedCurrency": "USD", "retainedEarnings": "33697000", "totalLiabilities": "228320000", "otherCurrentAssets": "39616000", "totalCurrentAssets": "117384000", "currentLongTermDebt": "1870000", "longTermInvestments": "5258000", "shortTermInvestments": "None", "currentNetReceivables": "18083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727624000", "currentAccountsPayable": "22494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112733000", "totalShareholderEquity": "525825000", "capitalLeaseObligations": "39420000", "otherCurrentLiabilities": "33522000", "totalCurrentLiabilities": "76394000", "otherNonCurrentLiabilities": "2247000", "totalNonCurrentLiabilities": "151926000", "cashAndShortTermInvestments": "49702000", "commonStockSharesOutstanding": "21419000", "intangibleAssetsExcludingGoodwill": "64366000", "cashAndCashEquivalentsAtCarryingValue": "49702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51760000", "profitLoss": "None", "dividendPayout": "7801000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-853000", "operatingCashflow": "49674000", "capitalExpenditures": "56231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401082000", "cashflowFromInvestment": "350766000", "stockBasedCompensation": "11169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 350285000, "cost_of_revenue": 296845000, "gross_profit": 53440000, "ebit": 33241000, "ebitda": 71170000, "pretax_income": 27278000, "tax_provision": 12929000, "net_income": 16017000, "net_income_to_common": 16017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27435000, "total_current_assets": 235777000, "total_assets": 1137322000, "short_term_debt": 9842000, "long_term_debt": 444304000, "total_debt": 454146000, "total_liabilities": 999968000, "total_equity": 43433000, "shares_outstanding": 20855000, "goodwill_and_intangibles": 178783000 }, "cash_flow": { "operating_cash_flow": 104678000, "capital_expenditure": 62443000, "free_cash_flow": 167121000, "dividends_paid": 7801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318339, "ticker_id": 3213, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33241000", "ebitda": "71170000", "netIncome": "16017000", "grossProfit": "53440000", "depreciation": "None", "totalRevenue": "350285000", "costOfRevenue": "296845000", "interestIncome": "None", "incomeBeforeTax": "27278000", "interestExpense": "5963000", "operatingIncome": "34785000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12929000", "reportedCurrency": "USD", "netInterestIncome": "-5963000", "nonInterestIncome": "None", "operatingExpenses": "18655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37929000", "sellingGeneralAndAdministrative": "56763000", "netIncomeFromContinuingOperations": "14349000" }, "balance": { "goodwill": "123906000", "inventory": "9472000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1137322000", "longTermDebt": "444304000", "shortTermDebt": "9842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54877000", "reportedCurrency": "USD", "retainedEarnings": "-326084000", "totalLiabilities": "999968000", "otherCurrentAssets": "189988000", "totalCurrentAssets": "235777000", "currentLongTermDebt": "8371000", "longTermInvestments": "4271000", "shortTermInvestments": "None", "currentNetReceivables": "8882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901545000", "currentAccountsPayable": "14734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490056000", "totalShareholderEquity": "43433000", "capitalLeaseObligations": "123443000", "otherCurrentLiabilities": "190337000", "totalCurrentLiabilities": "232519000", "otherNonCurrentLiabilities": "17141000", "totalNonCurrentLiabilities": "767449000", "cashAndShortTermInvestments": "27435000", "commonStockSharesOutstanding": "20855000", "intangibleAssetsExcludingGoodwill": "54877000", "cashAndCashEquivalentsAtCarryingValue": "27435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14349000", "profitLoss": "None", "dividendPayout": "7801000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51000", "operatingCashflow": "104678000", "capitalExpenditures": "62443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36164000", "cashflowFromInvestment": "-74855000", "stockBasedCompensation": "8976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350285000, "cost_of_revenue": 296845000, "gross_profit": 53440000, "research_and_development": null, "selling_general_admin": 56763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33241000, "depreciation_amortisation": 37929000, "ebitda": 71170000, "interest_expense": 5963000, "interest_income": null, "other_non_operating": null, "pretax_income": 27278000, "tax_provision": 12929000, "effective_tax_rate": null, "net_income": 16017000, "net_income_continuing_ops": 14349000, "net_income_to_common": 16017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27435000, "short_term_investments": null, "net_receivables": 8882000, "inventory": 9472000, "other_current_assets": null, "total_current_assets": 235777000, "net_ppe": null, "goodwill": 123906000, "intangible_assets": 54877000, "goodwill_and_intangibles": 178783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 901545000, "total_assets": 1137322000, "short_term_debt": 9842000, "accounts_payable": 14734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232519000, "long_term_debt": 444304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767449000, "total_liabilities": 999968000, "total_debt": 454146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326084000, "total_equity": 43433000, "shares_outstanding": 20855000, "operating_cash_flow": 104678000, "stock_based_compensation": 8976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74855000, "dividends_paid": 7801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36164000, "free_cash_flow": 167121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33241000", "ebitda": "71170000", "netIncome": "16017000", "grossProfit": "53440000", "depreciation": "None", "totalRevenue": "350285000", "costOfRevenue": "296845000", "interestIncome": "None", "incomeBeforeTax": "27278000", "interestExpense": "5963000", "operatingIncome": "34785000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12929000", "reportedCurrency": "USD", "netInterestIncome": "-5963000", "nonInterestIncome": "None", "operatingExpenses": "18655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37929000", "sellingGeneralAndAdministrative": "56763000", "netIncomeFromContinuingOperations": "14349000" }, "balance": { "goodwill": "123906000", "inventory": "9472000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1137322000", "longTermDebt": "444304000", "shortTermDebt": "9842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54877000", "reportedCurrency": "USD", "retainedEarnings": "-326084000", "totalLiabilities": "999968000", "otherCurrentAssets": "189988000", "totalCurrentAssets": "235777000", "currentLongTermDebt": "8371000", "longTermInvestments": "4271000", "shortTermInvestments": "None", "currentNetReceivables": "8882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901545000", "currentAccountsPayable": "14734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490056000", "totalShareholderEquity": "43433000", "capitalLeaseObligations": "123443000", "otherCurrentLiabilities": "190337000", "totalCurrentLiabilities": "232519000", "otherNonCurrentLiabilities": "17141000", "totalNonCurrentLiabilities": "767449000", "cashAndShortTermInvestments": "27435000", "commonStockSharesOutstanding": "20855000", "intangibleAssetsExcludingGoodwill": "54877000", "cashAndCashEquivalentsAtCarryingValue": "27435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14349000", "profitLoss": "None", "dividendPayout": "7801000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51000", "operatingCashflow": "104678000", "capitalExpenditures": "62443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36164000", "cashflowFromInvestment": "-74855000", "stockBasedCompensation": "8976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 299327000, "cost_of_revenue": 275229000, "gross_profit": 24098000, "ebit": 4570000, "ebitda": 40709000, "pretax_income": 506000, "tax_provision": 5715000, "net_income": 23220000, "net_income_to_common": 23220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59719000, "total_current_assets": 239555000, "total_assets": 1090346000, "short_term_debt": 26655000, "long_term_debt": 456752000, "total_debt": 483407000, "total_liabilities": 988550000, "total_equity": 14530000, "shares_outstanding": 20589000, "goodwill_and_intangibles": 180414000 }, "cash_flow": { "operating_cash_flow": 73431000, "capital_expenditure": 67170000, "free_cash_flow": 140601000, "dividends_paid": 7801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318344, "ticker_id": 3213, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4570000", "ebitda": "40709000", "netIncome": "23220000", "grossProfit": "24098000", "depreciation": "None", "totalRevenue": "299327000", "costOfRevenue": "275229000", "interestIncome": "None", "incomeBeforeTax": "506000", "interestExpense": "4064000", "operatingIncome": "5943000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5715000", "reportedCurrency": "USD", "netInterestIncome": "-4064000", "nonInterestIncome": "None", "operatingExpenses": "18155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36139000", "sellingGeneralAndAdministrative": "13418000", "netIncomeFromContinuingOperations": "-5209000" }, "balance": { "goodwill": "121429000", "inventory": "10785000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1090346000", "longTermDebt": "456752000", "shortTermDebt": "26655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58985000", "reportedCurrency": "USD", "retainedEarnings": "-334301000", "totalLiabilities": "988550000", "otherCurrentAssets": "46356000", "totalCurrentAssets": "239555000", "currentLongTermDebt": "13192000", "longTermInvestments": "3490000", "shortTermInvestments": "None", "currentNetReceivables": "122695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850791000", "currentAccountsPayable": "73020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "584704000", "totalShareholderEquity": "14530000", "capitalLeaseObligations": "114760000", "otherCurrentLiabilities": "55056000", "totalCurrentLiabilities": "211117000", "otherNonCurrentLiabilities": "16310000", "totalNonCurrentLiabilities": "777433000", "cashAndShortTermInvestments": "59719000", "commonStockSharesOutstanding": "20589000", "intangibleAssetsExcludingGoodwill": "58985000", "cashAndCashEquivalentsAtCarryingValue": "59719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18709000", "profitLoss": "None", "dividendPayout": "7801000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2587000", "operatingCashflow": "73431000", "capitalExpenditures": "67170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6128000", "cashflowFromInvestment": "-63268000", "stockBasedCompensation": "7787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299327000, "cost_of_revenue": 275229000, "gross_profit": 24098000, "research_and_development": null, "selling_general_admin": 13418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4570000, "depreciation_amortisation": 36139000, "ebitda": 40709000, "interest_expense": 4064000, "interest_income": null, "other_non_operating": null, "pretax_income": 506000, "tax_provision": 5715000, "effective_tax_rate": null, "net_income": 23220000, "net_income_continuing_ops": -5209000, "net_income_to_common": 23220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59719000, "short_term_investments": null, "net_receivables": 122695000, "inventory": 10785000, "other_current_assets": null, "total_current_assets": 239555000, "net_ppe": null, "goodwill": 121429000, "intangible_assets": 58985000, "goodwill_and_intangibles": 180414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 850791000, "total_assets": 1090346000, "short_term_debt": 26655000, "accounts_payable": 73020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211117000, "long_term_debt": 456752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 777433000, "total_liabilities": 988550000, "total_debt": 483407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334301000, "total_equity": 14530000, "shares_outstanding": 20589000, "operating_cash_flow": 73431000, "stock_based_compensation": 7787000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63268000, "dividends_paid": 7801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6128000, "free_cash_flow": 140601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4570000", "ebitda": "40709000", "netIncome": "23220000", "grossProfit": "24098000", "depreciation": "None", "totalRevenue": "299327000", "costOfRevenue": "275229000", "interestIncome": "None", "incomeBeforeTax": "506000", "interestExpense": "4064000", "operatingIncome": "5943000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5715000", "reportedCurrency": "USD", "netInterestIncome": "-4064000", "nonInterestIncome": "None", "operatingExpenses": "18155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36139000", "sellingGeneralAndAdministrative": "13418000", "netIncomeFromContinuingOperations": "-5209000" }, "balance": { "goodwill": "121429000", "inventory": "10785000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1090346000", "longTermDebt": "456752000", "shortTermDebt": "26655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58985000", "reportedCurrency": "USD", "retainedEarnings": "-334301000", "totalLiabilities": "988550000", "otherCurrentAssets": "46356000", "totalCurrentAssets": "239555000", "currentLongTermDebt": "13192000", "longTermInvestments": "3490000", "shortTermInvestments": "None", "currentNetReceivables": "122695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850791000", "currentAccountsPayable": "73020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "584704000", "totalShareholderEquity": "14530000", "capitalLeaseObligations": "114760000", "otherCurrentLiabilities": "55056000", "totalCurrentLiabilities": "211117000", "otherNonCurrentLiabilities": "16310000", "totalNonCurrentLiabilities": "777433000", "cashAndShortTermInvestments": "59719000", "commonStockSharesOutstanding": "20589000", "intangibleAssetsExcludingGoodwill": "58985000", "cashAndCashEquivalentsAtCarryingValue": "59719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18709000", "profitLoss": "None", "dividendPayout": "7801000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2587000", "operatingCashflow": "73431000", "capitalExpenditures": "67170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6128000", "cashflowFromInvestment": "-63268000", "stockBasedCompensation": "7787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 507340000, "cost_of_revenue": 554272000, "gross_profit": -46932000, "ebit": -66757000, "ebitda": -13007000, "pretax_income": -95081000, "tax_provision": -1788000, "net_income": -92655000, "net_income_to_common": -92655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61600000, "total_current_assets": 197616000, "total_assets": 1037630000, "short_term_debt": 25251000, "long_term_debt": 446580000, "total_debt": 471831000, "total_liabilities": 940348000, "total_equity": 6282000, "shares_outstanding": 20411000, "goodwill_and_intangibles": 177267000 }, "cash_flow": { "operating_cash_flow": -37852000, "capital_expenditure": 57936000, "free_cash_flow": 20084000, "dividends_paid": 3900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318349, "ticker_id": 3213, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66757000", "ebitda": "-13007000", "netIncome": "-92655000", "grossProfit": "-46932000", "depreciation": "None", "totalRevenue": "507340000", "costOfRevenue": "554272000", "interestIncome": "116000", "incomeBeforeTax": "-95081000", "interestExpense": "28324000", "operatingIncome": "-58621000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1788000", "reportedCurrency": "USD", "netInterestIncome": "-28324000", "nonInterestIncome": "None", "operatingExpenses": "11689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53750000", "sellingGeneralAndAdministrative": "11689000", "netIncomeFromContinuingOperations": "-93293000" }, "balance": { "goodwill": "112078000", "inventory": "8581000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1037630000", "longTermDebt": "446580000", "shortTermDebt": "25251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65189000", "reportedCurrency": "USD", "retainedEarnings": "-349720000", "totalLiabilities": "940348000", "otherCurrentAssets": "33568000", "totalCurrentAssets": "197616000", "currentLongTermDebt": "12800000", "longTermInvestments": "4057000", "shortTermInvestments": "None", "currentNetReceivables": "93867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840014000", "currentAccountsPayable": "69657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "565237000", "totalShareholderEquity": "6282000", "capitalLeaseObligations": "105857000", "otherCurrentLiabilities": "36684000", "totalCurrentLiabilities": "175126000", "otherNonCurrentLiabilities": "14724000", "totalNonCurrentLiabilities": "765222000", "cashAndShortTermInvestments": "61600000", "commonStockSharesOutstanding": "20411000", "intangibleAssetsExcludingGoodwill": "65189000", "cashAndCashEquivalentsAtCarryingValue": "61600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92735000", "profitLoss": "None", "dividendPayout": "3900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "129000", "operatingCashflow": "-37852000", "capitalExpenditures": "57936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107889000", "cashflowFromInvestment": "-51803000", "stockBasedCompensation": "7727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 507340000, "cost_of_revenue": 554272000, "gross_profit": -46932000, "research_and_development": null, "selling_general_admin": 11689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66757000, "depreciation_amortisation": 53750000, "ebitda": -13007000, "interest_expense": 28324000, "interest_income": null, "other_non_operating": null, "pretax_income": -95081000, "tax_provision": -1788000, "effective_tax_rate": null, "net_income": -92655000, "net_income_continuing_ops": -93293000, "net_income_to_common": -92655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61600000, "short_term_investments": null, "net_receivables": 93867000, "inventory": 8581000, "other_current_assets": null, "total_current_assets": 197616000, "net_ppe": null, "goodwill": 112078000, "intangible_assets": 65189000, "goodwill_and_intangibles": 177267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 840014000, "total_assets": 1037630000, "short_term_debt": 25251000, "accounts_payable": 69657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175126000, "long_term_debt": 446580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 765222000, "total_liabilities": 940348000, "total_debt": 471831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349720000, "total_equity": 6282000, "shares_outstanding": 20411000, "operating_cash_flow": -37852000, "stock_based_compensation": 7727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57936000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51803000, "dividends_paid": 3900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107889000, "free_cash_flow": 20084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66757000", "ebitda": "-13007000", "netIncome": "-92655000", "grossProfit": "-46932000", "depreciation": "None", "totalRevenue": "507340000", "costOfRevenue": "554272000", "interestIncome": "116000", "incomeBeforeTax": "-95081000", "interestExpense": "28324000", "operatingIncome": "-58621000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1788000", "reportedCurrency": "USD", "netInterestIncome": "-28324000", "nonInterestIncome": "None", "operatingExpenses": "11689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53750000", "sellingGeneralAndAdministrative": "11689000", "netIncomeFromContinuingOperations": "-93293000" }, "balance": { "goodwill": "112078000", "inventory": "8581000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1037630000", "longTermDebt": "446580000", "shortTermDebt": "25251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65189000", "reportedCurrency": "USD", "retainedEarnings": "-349720000", "totalLiabilities": "940348000", "otherCurrentAssets": "33568000", "totalCurrentAssets": "197616000", "currentLongTermDebt": "12800000", "longTermInvestments": "4057000", "shortTermInvestments": "None", "currentNetReceivables": "93867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840014000", "currentAccountsPayable": "69657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "565237000", "totalShareholderEquity": "6282000", "capitalLeaseObligations": "105857000", "otherCurrentLiabilities": "36684000", "totalCurrentLiabilities": "175126000", "otherNonCurrentLiabilities": "14724000", "totalNonCurrentLiabilities": "765222000", "cashAndShortTermInvestments": "61600000", "commonStockSharesOutstanding": "20411000", "intangibleAssetsExcludingGoodwill": "65189000", "cashAndCashEquivalentsAtCarryingValue": "61600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92735000", "profitLoss": "None", "dividendPayout": "3900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "129000", "operatingCashflow": "-37852000", "capitalExpenditures": "57936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107889000", "cashflowFromInvestment": "-51803000", "stockBasedCompensation": "7727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 415435000, "cost_of_revenue": 531610000, "gross_profit": -116175000, "ebit": -342972000, "ebitda": -286407000, "pretax_income": -360859000, "tax_provision": 14246000, "net_income": -374094000, "net_income_to_common": -374094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39545000, "total_current_assets": 91257000, "total_assets": 853224000, "short_term_debt": 24032000, "long_term_debt": 285356000, "total_debt": 309388000, "total_liabilities": 673900000, "total_equity": 95955000, "shares_outstanding": 20279000, "goodwill_and_intangibles": 171019000 }, "cash_flow": { "operating_cash_flow": -80248000, "capital_expenditure": 53567000, "free_cash_flow": -26681000, "dividends_paid": 4064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318354, "ticker_id": 3213, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-342972000", "ebitda": "-286407000", "netIncome": "-374094000", "grossProfit": "-116175000", "depreciation": "None", "totalRevenue": "415435000", "costOfRevenue": "531610000", "interestIncome": "377000", "incomeBeforeTax": "-360859000", "interestExpense": "17887000", "operatingIncome": "-124862000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14246000", "reportedCurrency": "USD", "netInterestIncome": "-17887000", "nonInterestIncome": "None", "operatingExpenses": "8687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56565000", "sellingGeneralAndAdministrative": "8687000", "netIncomeFromContinuingOperations": "-375105000" }, "balance": { "goodwill": "99847000", "inventory": "8727000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "853224000", "longTermDebt": "285356000", "shortTermDebt": "24032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "71172000", "reportedCurrency": "USD", "retainedEarnings": "-253164000", "totalLiabilities": "673900000", "otherCurrentAssets": "24811000", "totalCurrentAssets": "91257000", "currentLongTermDebt": "8335000", "longTermInvestments": "3457000", "shortTermInvestments": "None", "currentNetReceivables": "17837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "761967000", "currentAccountsPayable": "21037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379538000", "totalShareholderEquity": "95955000", "capitalLeaseObligations": "85847000", "otherCurrentLiabilities": "30650000", "totalCurrentLiabilities": "97733000", "otherNonCurrentLiabilities": "14499000", "totalNonCurrentLiabilities": "576167000", "cashAndShortTermInvestments": "39545000", "commonStockSharesOutstanding": "20279000", "intangibleAssetsExcludingGoodwill": "71172000", "cashAndCashEquivalentsAtCarryingValue": "39545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-376952000", "profitLoss": "None", "dividendPayout": "4064000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8644000", "operatingCashflow": "-80248000", "capitalExpenditures": "53567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66287000", "cashflowFromInvestment": "-6773000", "stockBasedCompensation": "2653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415435000, "cost_of_revenue": 531610000, "gross_profit": -116175000, "research_and_development": null, "selling_general_admin": 8687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -342972000, "depreciation_amortisation": 56565000, "ebitda": -286407000, "interest_expense": 17887000, "interest_income": null, "other_non_operating": null, "pretax_income": -360859000, "tax_provision": 14246000, "effective_tax_rate": null, "net_income": -374094000, "net_income_continuing_ops": -375105000, "net_income_to_common": -374094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39545000, "short_term_investments": null, "net_receivables": 17837000, "inventory": 8727000, "other_current_assets": null, "total_current_assets": 91257000, "net_ppe": null, "goodwill": 99847000, "intangible_assets": 71172000, "goodwill_and_intangibles": 171019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 761967000, "total_assets": 853224000, "short_term_debt": 24032000, "accounts_payable": 21037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97733000, "long_term_debt": 285356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576167000, "total_liabilities": 673900000, "total_debt": 309388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -253164000, "total_equity": 95955000, "shares_outstanding": 20279000, "operating_cash_flow": -80248000, "stock_based_compensation": 2653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6773000, "dividends_paid": 4064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66287000, "free_cash_flow": -26681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-342972000", "ebitda": "-286407000", "netIncome": "-374094000", "grossProfit": "-116175000", "depreciation": "None", "totalRevenue": "415435000", "costOfRevenue": "531610000", "interestIncome": "377000", "incomeBeforeTax": "-360859000", "interestExpense": "17887000", "operatingIncome": "-124862000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14246000", "reportedCurrency": "USD", "netInterestIncome": "-17887000", "nonInterestIncome": "None", "operatingExpenses": "8687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56565000", "sellingGeneralAndAdministrative": "8687000", "netIncomeFromContinuingOperations": "-375105000" }, "balance": { "goodwill": "99847000", "inventory": "8727000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "853224000", "longTermDebt": "285356000", "shortTermDebt": "24032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "71172000", "reportedCurrency": "USD", "retainedEarnings": "-253164000", "totalLiabilities": "673900000", "otherCurrentAssets": "24811000", "totalCurrentAssets": "91257000", "currentLongTermDebt": "8335000", "longTermInvestments": "3457000", "shortTermInvestments": "None", "currentNetReceivables": "17837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "761967000", "currentAccountsPayable": "21037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379538000", "totalShareholderEquity": "95955000", "capitalLeaseObligations": "85847000", "otherCurrentLiabilities": "30650000", "totalCurrentLiabilities": "97733000", "otherNonCurrentLiabilities": "14499000", "totalNonCurrentLiabilities": "576167000", "cashAndShortTermInvestments": "39545000", "commonStockSharesOutstanding": "20279000", "intangibleAssetsExcludingGoodwill": "71172000", "cashAndCashEquivalentsAtCarryingValue": "39545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-376952000", "profitLoss": "None", "dividendPayout": "4064000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8644000", "operatingCashflow": "-80248000", "capitalExpenditures": "53567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66287000", "cashflowFromInvestment": "-6773000", "stockBasedCompensation": "2653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 1302736000, "cost_of_revenue": 1212567000, "gross_profit": 90169000, "ebit": 40309000, "ebitda": 99273000, "pretax_income": 26110000, "tax_provision": 2506000, "net_income": 22035000, "net_income_to_common": 22035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61999000, "total_current_assets": 260903000, "total_assets": 1318691000, "short_term_debt": 27510000, "long_term_debt": null, "total_debt": 27510000, "total_liabilities": 765290000, "total_equity": 467498000, "shares_outstanding": 20284000, "goodwill_and_intangibles": 382291000 }, "cash_flow": { "operating_cash_flow": 108139000, "capital_expenditure": 76147000, "free_cash_flow": 184286000, "dividends_paid": 8094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318359, "ticker_id": 3213, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40309000", "ebitda": "99273000", "netIncome": "22035000", "grossProfit": "90169000", "depreciation": "None", "totalRevenue": "1302736000", "costOfRevenue": "1212567000", "interestIncome": "None", "incomeBeforeTax": "26110000", "interestExpense": "14199000", "operatingIncome": "79304000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2506000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58964000", "sellingGeneralAndAdministrative": "10865000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "287983000", "inventory": "17269000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1318691000", "longTermDebt": "None", "shortTermDebt": "27510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "94308000", "reportedCurrency": "None", "retainedEarnings": "122971000", "totalLiabilities": "765290000", "otherCurrentAssets": "42139000", "totalCurrentAssets": "260903000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1057788000", "currentAccountsPayable": "86660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445523000", "totalShareholderEquity": "467498000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66753000", "totalCurrentLiabilities": "237323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "527967000", "cashAndShortTermInvestments": "61999000", "commonStockSharesOutstanding": "20284000", "intangibleAssetsExcludingGoodwill": "94308000", "cashAndCashEquivalentsAtCarryingValue": "61999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23523000", "profitLoss": "None", "dividendPayout": "8094000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-328000", "operatingCashflow": "108139000", "capitalExpenditures": "76147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73472000", "cashflowFromInvestment": "-165556000", "stockBasedCompensation": "7190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1302736000, "cost_of_revenue": 1212567000, "gross_profit": 90169000, "research_and_development": null, "selling_general_admin": 10865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40309000, "depreciation_amortisation": 58964000, "ebitda": 99273000, "interest_expense": 14199000, "interest_income": null, "other_non_operating": null, "pretax_income": 26110000, "tax_provision": 2506000, "effective_tax_rate": null, "net_income": 22035000, "net_income_continuing_ops": null, "net_income_to_common": 22035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61999000, "short_term_investments": null, "net_receivables": 139496000, "inventory": 17269000, "other_current_assets": null, "total_current_assets": 260903000, "net_ppe": null, "goodwill": 287983000, "intangible_assets": 94308000, "goodwill_and_intangibles": 382291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1057788000, "total_assets": 1318691000, "short_term_debt": 27510000, "accounts_payable": 86660000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237323000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 527967000, "total_liabilities": 765290000, "total_debt": 27510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122971000, "total_equity": 467498000, "shares_outstanding": 20284000, "operating_cash_flow": 108139000, "stock_based_compensation": 7190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165556000, "dividends_paid": 8094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73472000, "free_cash_flow": 184286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40309000", "ebitda": "99273000", "netIncome": "22035000", "grossProfit": "90169000", "depreciation": "None", "totalRevenue": "1302736000", "costOfRevenue": "1212567000", "interestIncome": "None", "incomeBeforeTax": "26110000", "interestExpense": "14199000", "operatingIncome": "79304000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2506000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1212567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58964000", "sellingGeneralAndAdministrative": "10865000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "287983000", "inventory": "17269000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1318691000", "longTermDebt": "None", "shortTermDebt": "27510000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "94308000", "reportedCurrency": "None", "retainedEarnings": "122971000", "totalLiabilities": "765290000", "otherCurrentAssets": "42139000", "totalCurrentAssets": "260903000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1057788000", "currentAccountsPayable": "86660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445523000", "totalShareholderEquity": "467498000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66753000", "totalCurrentLiabilities": "237323000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "527967000", "cashAndShortTermInvestments": "61999000", "commonStockSharesOutstanding": "20284000", "intangibleAssetsExcludingGoodwill": "94308000", "cashAndCashEquivalentsAtCarryingValue": "61999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23523000", "profitLoss": "None", "dividendPayout": "8094000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-328000", "operatingCashflow": "108139000", "capitalExpenditures": "76147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73472000", "cashflowFromInvestment": "-165556000", "stockBasedCompensation": "7190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 1237324000, "cost_of_revenue": 1149342000, "gross_profit": 87982000, "ebit": 74649000, "ebitda": 131491000, "pretax_income": 65009000, "tax_provision": 17095000, "net_income": 49170000, "net_income_to_common": 49170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44893000, "total_current_assets": 213961000, "total_assets": 922541000, "short_term_debt": 229416000, "long_term_debt": null, "total_debt": 229416000, "total_liabilities": 466077000, "total_equity": 436207000, "shares_outstanding": 20404000, "goodwill_and_intangibles": 312624000 }, "cash_flow": { "operating_cash_flow": 90595000, "capital_expenditure": 83345000, "free_cash_flow": 173940000, "dividends_paid": 8154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318364, "ticker_id": 3213, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74649000", "ebitda": "131491000", "netIncome": "49170000", "grossProfit": "87982000", "depreciation": "None", "totalRevenue": "1237324000", "costOfRevenue": "1149342000", "interestIncome": "None", "incomeBeforeTax": "65009000", "interestExpense": "9640000", "operatingIncome": "76989000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17095000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1149342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56842000", "sellingGeneralAndAdministrative": "10993000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "261330000", "inventory": "16629000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "922541000", "longTermDebt": "None", "shortTermDebt": "229416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "51294000", "reportedCurrency": "None", "retainedEarnings": "109032000", "totalLiabilities": "466077000", "otherCurrentAssets": "32617000", "totalCurrentAssets": "213961000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "708580000", "currentAccountsPayable": "71927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230121000", "totalShareholderEquity": "436207000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48834000", "totalCurrentLiabilities": "389745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "76332000", "cashAndShortTermInvestments": "44893000", "commonStockSharesOutstanding": "20404000", "intangibleAssetsExcludingGoodwill": "51294000", "cashAndCashEquivalentsAtCarryingValue": "44893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49395000", "profitLoss": "None", "dividendPayout": "8154000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-1573000", "operatingCashflow": "90595000", "capitalExpenditures": "83345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9907000", "cashflowFromInvestment": "-87048000", "stockBasedCompensation": "4870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1237324000, "cost_of_revenue": 1149342000, "gross_profit": 87982000, "research_and_development": null, "selling_general_admin": 10993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74649000, "depreciation_amortisation": 56842000, "ebitda": 131491000, "interest_expense": 9640000, "interest_income": null, "other_non_operating": null, "pretax_income": 65009000, "tax_provision": 17095000, "effective_tax_rate": null, "net_income": 49170000, "net_income_continuing_ops": null, "net_income_to_common": 49170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44893000, "short_term_investments": null, "net_receivables": 119822000, "inventory": 16629000, "other_current_assets": null, "total_current_assets": 213961000, "net_ppe": null, "goodwill": 261330000, "intangible_assets": 51294000, "goodwill_and_intangibles": 312624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 708580000, "total_assets": 922541000, "short_term_debt": 229416000, "accounts_payable": 71927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389745000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 76332000, "total_liabilities": 466077000, "total_debt": 229416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 109032000, "total_equity": 436207000, "shares_outstanding": 20404000, "operating_cash_flow": 90595000, "stock_based_compensation": 4870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87048000, "dividends_paid": 8154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9907000, "free_cash_flow": 173940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74649000", "ebitda": "131491000", "netIncome": "49170000", "grossProfit": "87982000", "depreciation": "None", "totalRevenue": "1237324000", "costOfRevenue": "1149342000", "interestIncome": "None", "incomeBeforeTax": "65009000", "interestExpense": "9640000", "operatingIncome": "76989000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17095000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1149342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56842000", "sellingGeneralAndAdministrative": "10993000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "261330000", "inventory": "16629000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "922541000", "longTermDebt": "None", "shortTermDebt": "229416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "51294000", "reportedCurrency": "None", "retainedEarnings": "109032000", "totalLiabilities": "466077000", "otherCurrentAssets": "32617000", "totalCurrentAssets": "213961000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "708580000", "currentAccountsPayable": "71927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230121000", "totalShareholderEquity": "436207000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48834000", "totalCurrentLiabilities": "389745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "76332000", "cashAndShortTermInvestments": "44893000", "commonStockSharesOutstanding": "20404000", "intangibleAssetsExcludingGoodwill": "51294000", "cashAndCashEquivalentsAtCarryingValue": "44893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49395000", "profitLoss": "None", "dividendPayout": "8154000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-1573000", "operatingCashflow": "90595000", "capitalExpenditures": "83345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9907000", "cashflowFromInvestment": "-87048000", "stockBasedCompensation": "4870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 51642000, "cost_of_revenue": 54876000, "gross_profit": -3234000, "ebit": -22447000, "ebitda": -12771000, "pretax_income": -25936000, "tax_provision": -1219000, "net_income": -24938000, "net_income_to_common": -24938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34500000, "total_current_assets": 205390000, "total_assets": 1004907000, "short_term_debt": 2454000, "long_term_debt": 219230000, "total_debt": 221684000, "total_liabilities": 393245000, "total_equity": 533916000, "shares_outstanding": 27857000, "goodwill_and_intangibles": 203011000 }, "cash_flow": { "operating_cash_flow": -29493000, "capital_expenditure": 16871000, "free_cash_flow": -12622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318327, "ticker_id": 3213, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22447000", "ebitda": "-12771000", "netIncome": "-24938000", "grossProfit": "-3234000", "depreciation": "None", "totalRevenue": "51642000", "costOfRevenue": "54876000", "interestIncome": "None", "incomeBeforeTax": "-25936000", "interestExpense": "2655000", "operatingIncome": "-22447000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1219000", "reportedCurrency": "USD", "netInterestIncome": "-2655000", "nonInterestIncome": "None", "operatingExpenses": "19213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9676000", "sellingGeneralAndAdministrative": "19213000", "netIncomeFromContinuingOperations": "-24717000" }, "balance": { "goodwill": "128332000", "inventory": "11565000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "1004907000", "longTermDebt": "219230000", "shortTermDebt": "2454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74679000", "reportedCurrency": "USD", "retainedEarnings": "32308000", "totalLiabilities": "393245000", "otherCurrentAssets": "151822000", "totalCurrentAssets": "205390000", "currentLongTermDebt": "706000", "longTermInvestments": "1393000", "shortTermInvestments": "None", "currentNetReceivables": "7503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799517000", "currentAccountsPayable": "21351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228901000", "totalShareholderEquity": "533916000", "capitalLeaseObligations": "8965000", "otherCurrentLiabilities": "85564000", "totalCurrentLiabilities": "133686000", "otherNonCurrentLiabilities": "1868000", "totalNonCurrentLiabilities": "259558999", "cashAndShortTermInvestments": "34500000", "commonStockSharesOutstanding": "27857000", "intangibleAssetsExcludingGoodwill": "74679000", "cashAndCashEquivalentsAtCarryingValue": "34500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29493000", "capitalExpenditures": "16871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50006000", "cashflowFromInvestment": "-16843000", "stockBasedCompensation": "1658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51642000, "cost_of_revenue": 54876000, "gross_profit": -3234000, "research_and_development": null, "selling_general_admin": 19213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22447000, "depreciation_amortisation": 9676000, "ebitda": -12771000, "interest_expense": 2655000, "interest_income": null, "other_non_operating": null, "pretax_income": -25936000, "tax_provision": -1219000, "effective_tax_rate": null, "net_income": -24938000, "net_income_continuing_ops": -24717000, "net_income_to_common": -24938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34500000, "short_term_investments": null, "net_receivables": 7503000, "inventory": 11565000, "other_current_assets": null, "total_current_assets": 205390000, "net_ppe": null, "goodwill": 128332000, "intangible_assets": 74679000, "goodwill_and_intangibles": 203011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 799517000, "total_assets": 1004907000, "short_term_debt": 2454000, "accounts_payable": 21351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133686000, "long_term_debt": 219230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 259558999, "total_liabilities": 393245000, "total_debt": 221684000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 32308000, "total_equity": 533916000, "shares_outstanding": 27857000, "operating_cash_flow": -29493000, "stock_based_compensation": 1658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50006000, "free_cash_flow": -12622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22447000", "ebitda": "-12771000", "netIncome": "-24938000", "grossProfit": "-3234000", "depreciation": "None", "totalRevenue": "51642000", "costOfRevenue": "54876000", "interestIncome": "None", "incomeBeforeTax": "-25936000", "interestExpense": "2655000", "operatingIncome": "-22447000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1219000", "reportedCurrency": "USD", "netInterestIncome": "-2655000", "nonInterestIncome": "None", "operatingExpenses": "19213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9676000", "sellingGeneralAndAdministrative": "19213000", "netIncomeFromContinuingOperations": "-24717000" }, "balance": { "goodwill": "128332000", "inventory": "11565000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "1004907000", "longTermDebt": "219230000", "shortTermDebt": "2454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74679000", "reportedCurrency": "USD", "retainedEarnings": "32308000", "totalLiabilities": "393245000", "otherCurrentAssets": "151822000", "totalCurrentAssets": "205390000", "currentLongTermDebt": "706000", "longTermInvestments": "1393000", "shortTermInvestments": "None", "currentNetReceivables": "7503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799517000", "currentAccountsPayable": "21351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228901000", "totalShareholderEquity": "533916000", "capitalLeaseObligations": "8965000", "otherCurrentLiabilities": "85564000", "totalCurrentLiabilities": "133686000", "otherNonCurrentLiabilities": "1868000", "totalNonCurrentLiabilities": "259558999", "cashAndShortTermInvestments": "34500000", "commonStockSharesOutstanding": "27857000", "intangibleAssetsExcludingGoodwill": "74679000", "cashAndCashEquivalentsAtCarryingValue": "34500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29493000", "capitalExpenditures": "16871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50006000", "cashflowFromInvestment": "-16843000", "stockBasedCompensation": "1658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 57073000, "cost_of_revenue": 54190000, "gross_profit": 2883000, "ebit": -26871000, "ebitda": -14884000, "pretax_income": -28265000, "tax_provision": -2424000, "net_income": -25695000, "net_income_to_common": -25695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31118000, "total_current_assets": 63656000, "total_assets": 965425000, "short_term_debt": 4862000, "long_term_debt": 155020000, "total_debt": 159882000, "total_liabilities": 305041000, "total_equity": 581833000, "shares_outstanding": 28150000, "goodwill_and_intangibles": 226063000 }, "cash_flow": { "operating_cash_flow": -13632000, "capital_expenditure": 30923000, "free_cash_flow": 17291000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318328, "ticker_id": 3213, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26871000", "ebitda": "-14884000", "netIncome": "-25695000", "grossProfit": "2883000", "depreciation": "None", "totalRevenue": "57073000", "costOfRevenue": "54190000", "interestIncome": "None", "incomeBeforeTax": "-28265000", "interestExpense": "2596000", "operatingIncome": "-26871000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2424000", "reportedCurrency": "USD", "netInterestIncome": "-2596000", "nonInterestIncome": "None", "operatingExpenses": "29754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11987000", "sellingGeneralAndAdministrative": "29754000", "netIncomeFromContinuingOperations": "-25841000" }, "balance": { "goodwill": "150414000", "inventory": "12105000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "965425000", "longTermDebt": "155020000", "shortTermDebt": "4862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75649000", "reportedCurrency": "USD", "retainedEarnings": "57246000", "totalLiabilities": "305041000", "otherCurrentAssets": "11282000", "totalCurrentAssets": "63656000", "currentLongTermDebt": "None", "longTermInvestments": "79000", "shortTermInvestments": "None", "currentNetReceivables": "9151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901769000", "currentAccountsPayable": "21002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195221000", "totalShareholderEquity": "581833000", "capitalLeaseObligations": "40201000", "otherCurrentLiabilities": "52926000", "totalCurrentLiabilities": "78790000", "otherNonCurrentLiabilities": "119000", "totalNonCurrentLiabilities": "226251000", "cashAndShortTermInvestments": "31118000", "commonStockSharesOutstanding": "28150000", "intangibleAssetsExcludingGoodwill": "75649000", "cashAndCashEquivalentsAtCarryingValue": "31118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13919000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000", "operatingCashflow": "-13632000", "capitalExpenditures": "30923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18867000", "cashflowFromInvestment": "-7559000", "stockBasedCompensation": "1561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57073000, "cost_of_revenue": 54190000, "gross_profit": 2883000, "research_and_development": null, "selling_general_admin": 29754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26871000, "depreciation_amortisation": 11987000, "ebitda": -14884000, "interest_expense": 2596000, "interest_income": null, "other_non_operating": null, "pretax_income": -28265000, "tax_provision": -2424000, "effective_tax_rate": null, "net_income": -25695000, "net_income_continuing_ops": -25841000, "net_income_to_common": -25695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31118000, "short_term_investments": null, "net_receivables": 9151000, "inventory": 12105000, "other_current_assets": null, "total_current_assets": 63656000, "net_ppe": null, "goodwill": 150414000, "intangible_assets": 75649000, "goodwill_and_intangibles": 226063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 901769000, "total_assets": 965425000, "short_term_debt": 4862000, "accounts_payable": 21002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78790000, "long_term_debt": 155020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 226251000, "total_liabilities": 305041000, "total_debt": 159882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57246000, "total_equity": 581833000, "shares_outstanding": 28150000, "operating_cash_flow": -13632000, "stock_based_compensation": 1561000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7559000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18867000, "free_cash_flow": 17291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26871000", "ebitda": "-14884000", "netIncome": "-25695000", "grossProfit": "2883000", "depreciation": "None", "totalRevenue": "57073000", "costOfRevenue": "54190000", "interestIncome": "None", "incomeBeforeTax": "-28265000", "interestExpense": "2596000", "operatingIncome": "-26871000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2424000", "reportedCurrency": "USD", "netInterestIncome": "-2596000", "nonInterestIncome": "None", "operatingExpenses": "29754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11987000", "sellingGeneralAndAdministrative": "29754000", "netIncomeFromContinuingOperations": "-25841000" }, "balance": { "goodwill": "150414000", "inventory": "12105000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "965425000", "longTermDebt": "155020000", "shortTermDebt": "4862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75649000", "reportedCurrency": "USD", "retainedEarnings": "57246000", "totalLiabilities": "305041000", "otherCurrentAssets": "11282000", "totalCurrentAssets": "63656000", "currentLongTermDebt": "None", "longTermInvestments": "79000", "shortTermInvestments": "None", "currentNetReceivables": "9151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901769000", "currentAccountsPayable": "21002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195221000", "totalShareholderEquity": "581833000", "capitalLeaseObligations": "40201000", "otherCurrentLiabilities": "52926000", "totalCurrentLiabilities": "78790000", "otherNonCurrentLiabilities": "119000", "totalNonCurrentLiabilities": "226251000", "cashAndShortTermInvestments": "31118000", "commonStockSharesOutstanding": "28150000", "intangibleAssetsExcludingGoodwill": "75649000", "cashAndCashEquivalentsAtCarryingValue": "31118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13919000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000", "operatingCashflow": "-13632000", "capitalExpenditures": "30923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18867000", "cashflowFromInvestment": "-7559000", "stockBasedCompensation": "1561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 241022000, "cost_of_revenue": 118443000, "gross_profit": 122579000, "ebit": 105134000, "ebitda": 117176000, "pretax_income": 105754000, "tax_provision": 17771000, "net_income": 76735000, "net_income_to_common": 76735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34389000, "total_current_assets": 114179000, "total_assets": 996833000, "short_term_debt": 5905000, "long_term_debt": null, "total_debt": 5905000, "total_liabilities": 308048000, "total_equity": 607161000, "shares_outstanding": 28458000, "goodwill_and_intangibles": 225288000 }, "cash_flow": { "operating_cash_flow": 102591000, "capital_expenditure": 15835000, "free_cash_flow": 118426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318330, "ticker_id": 3213, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105134000", "ebitda": "117176000", "netIncome": "76735000", "grossProfit": "122579000", "depreciation": "None", "totalRevenue": "241022000", "costOfRevenue": "118443000", "interestIncome": "None", "incomeBeforeTax": "105754000", "interestExpense": "2835000", "operatingIncome": "105134000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17771000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12042000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "148553000", "inventory": "12404000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "996833000", "longTermDebt": "None", "shortTermDebt": "5905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "76735000", "reportedCurrency": "None", "retainedEarnings": "82941000", "totalLiabilities": "308048000", "otherCurrentAssets": "36284000", "totalCurrentAssets": "114179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882654000", "currentAccountsPayable": "23318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200120000", "totalShareholderEquity": "607161000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75782000", "totalCurrentLiabilities": "105005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "203043000", "cashAndShortTermInvestments": "34389000", "commonStockSharesOutstanding": "28458000", "intangibleAssetsExcludingGoodwill": "76735000", "cashAndCashEquivalentsAtCarryingValue": "34389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4966000", "operatingCashflow": "102591000", "capitalExpenditures": "15835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42011000", "cashflowFromInvestment": "-138296000", "stockBasedCompensation": "1626000", "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": "12042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241022000, "cost_of_revenue": 118443000, "gross_profit": 122579000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105134000, "depreciation_amortisation": 12042000, "ebitda": 117176000, "interest_expense": 2835000, "interest_income": null, "other_non_operating": null, "pretax_income": 105754000, "tax_provision": 17771000, "effective_tax_rate": null, "net_income": 76735000, "net_income_continuing_ops": null, "net_income_to_common": 76735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34389000, "short_term_investments": null, "net_receivables": 31102000, "inventory": 12404000, "other_current_assets": null, "total_current_assets": 114179000, "net_ppe": null, "goodwill": 148553000, "intangible_assets": 76735000, "goodwill_and_intangibles": 225288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 882654000, "total_assets": 996833000, "short_term_debt": 5905000, "accounts_payable": 23318000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105005000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203043000, "total_liabilities": 308048000, "total_debt": 5905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82941000, "total_equity": 607161000, "shares_outstanding": 28458000, "operating_cash_flow": 102591000, "stock_based_compensation": 1626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138296000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42011000, "free_cash_flow": 118426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105134000", "ebitda": "117176000", "netIncome": "76735000", "grossProfit": "122579000", "depreciation": "None", "totalRevenue": "241022000", "costOfRevenue": "118443000", "interestIncome": "None", "incomeBeforeTax": "105754000", "interestExpense": "2835000", "operatingIncome": "105134000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17771000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12042000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "148553000", "inventory": "12404000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "996833000", "longTermDebt": "None", "shortTermDebt": "5905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "76735000", "reportedCurrency": "None", "retainedEarnings": "82941000", "totalLiabilities": "308048000", "otherCurrentAssets": "36284000", "totalCurrentAssets": "114179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882654000", "currentAccountsPayable": "23318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200120000", "totalShareholderEquity": "607161000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75782000", "totalCurrentLiabilities": "105005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "203043000", "cashAndShortTermInvestments": "34389000", "commonStockSharesOutstanding": "28458000", "intangibleAssetsExcludingGoodwill": "76735000", "cashAndCashEquivalentsAtCarryingValue": "34389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4966000", "operatingCashflow": "102591000", "capitalExpenditures": "15835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42011000", "cashflowFromInvestment": "-138296000", "stockBasedCompensation": "1626000", "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": "12042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 116743000, "cost_of_revenue": 82507000, "gross_profit": 34236000, "ebit": 18507000, "ebitda": 29580000, "pretax_income": 10617000, "tax_provision": 3021000, "net_income": 4511000, "net_income_to_common": 4511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24742000, "total_current_assets": 120277000, "total_assets": 893099000, "short_term_debt": 6337000, "long_term_debt": 23222000, "total_debt": 29559000, "total_liabilities": 270966000, "total_equity": 528362000, "shares_outstanding": 28392000, "goodwill_and_intangibles": 179710000 }, "cash_flow": { "operating_cash_flow": 9716000, "capital_expenditure": 18363000, "free_cash_flow": 28079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318331, "ticker_id": 3213, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18507000", "ebitda": "29580000", "netIncome": "4511000", "grossProfit": "34236000", "depreciation": "None", "totalRevenue": "116743000", "costOfRevenue": "82507000", "interestIncome": "None", "incomeBeforeTax": "10617000", "interestExpense": "1928000", "operatingIncome": "18507000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3021000", "reportedCurrency": "USD", "netInterestIncome": "-1928000", "nonInterestIncome": "None", "operatingExpenses": "15729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11073000", "sellingGeneralAndAdministrative": "15729000", "netIncomeFromContinuingOperations": "7596000" }, "balance": { "goodwill": "108295000", "inventory": "17104000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "893099000", "longTermDebt": "23222000", "shortTermDebt": "6337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "71415000", "reportedCurrency": "USD", "retainedEarnings": "8207000", "totalLiabilities": "270966000", "otherCurrentAssets": "53174000", "totalCurrentAssets": "120277000", "currentLongTermDebt": "1557000", "longTermInvestments": "5656000", "shortTermInvestments": "None", "currentNetReceivables": "25257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772822000", "currentAccountsPayable": "29616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124734000", "totalShareholderEquity": "528362000", "capitalLeaseObligations": "99955000", "otherCurrentLiabilities": "41500000", "totalCurrentLiabilities": "115595000", "otherNonCurrentLiabilities": "2883000", "totalNonCurrentLiabilities": "155371000", "cashAndShortTermInvestments": "24742000", "commonStockSharesOutstanding": "28392000", "intangibleAssetsExcludingGoodwill": "71415000", "cashAndCashEquivalentsAtCarryingValue": "24742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5469000", "operatingCashflow": "9716000", "capitalExpenditures": "18363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1255000", "cashflowFromInvestment": "-14998000", "stockBasedCompensation": "1825000", "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": "11073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116743000, "cost_of_revenue": 82507000, "gross_profit": 34236000, "research_and_development": null, "selling_general_admin": 15729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18507000, "depreciation_amortisation": 11073000, "ebitda": 29580000, "interest_expense": 1928000, "interest_income": null, "other_non_operating": null, "pretax_income": 10617000, "tax_provision": 3021000, "effective_tax_rate": null, "net_income": 4511000, "net_income_continuing_ops": 7596000, "net_income_to_common": 4511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24742000, "short_term_investments": null, "net_receivables": 25257000, "inventory": 17104000, "other_current_assets": null, "total_current_assets": 120277000, "net_ppe": null, "goodwill": 108295000, "intangible_assets": 71415000, "goodwill_and_intangibles": 179710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 772822000, "total_assets": 893099000, "short_term_debt": 6337000, "accounts_payable": 29616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115595000, "long_term_debt": 23222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155371000, "total_liabilities": 270966000, "total_debt": 29559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8207000, "total_equity": 528362000, "shares_outstanding": 28392000, "operating_cash_flow": 9716000, "stock_based_compensation": 1825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14998000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1255000, "free_cash_flow": 28079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18507000", "ebitda": "29580000", "netIncome": "4511000", "grossProfit": "34236000", "depreciation": "None", "totalRevenue": "116743000", "costOfRevenue": "82507000", "interestIncome": "None", "incomeBeforeTax": "10617000", "interestExpense": "1928000", "operatingIncome": "18507000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3021000", "reportedCurrency": "USD", "netInterestIncome": "-1928000", "nonInterestIncome": "None", "operatingExpenses": "15729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11073000", "sellingGeneralAndAdministrative": "15729000", "netIncomeFromContinuingOperations": "7596000" }, "balance": { "goodwill": "108295000", "inventory": "17104000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "893099000", "longTermDebt": "23222000", "shortTermDebt": "6337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "71415000", "reportedCurrency": "USD", "retainedEarnings": "8207000", "totalLiabilities": "270966000", "otherCurrentAssets": "53174000", "totalCurrentAssets": "120277000", "currentLongTermDebt": "1557000", "longTermInvestments": "5656000", "shortTermInvestments": "None", "currentNetReceivables": "25257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772822000", "currentAccountsPayable": "29616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124734000", "totalShareholderEquity": "528362000", "capitalLeaseObligations": "99955000", "otherCurrentLiabilities": "41500000", "totalCurrentLiabilities": "115595000", "otherNonCurrentLiabilities": "2883000", "totalNonCurrentLiabilities": "155371000", "cashAndShortTermInvestments": "24742000", "commonStockSharesOutstanding": "28392000", "intangibleAssetsExcludingGoodwill": "71415000", "cashAndCashEquivalentsAtCarryingValue": "24742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5469000", "operatingCashflow": "9716000", "capitalExpenditures": "18363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1255000", "cashflowFromInvestment": "-14998000", "stockBasedCompensation": "1825000", "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": "11073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 37579000, "cost_of_revenue": 51680000, "gross_profit": -14101000, "ebit": -31266000, "ebitda": -20298000, "pretax_income": -33087000, "tax_provision": -1866000, "net_income": -31005000, "net_income_to_common": -31005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22801000, "total_current_assets": 100048000, "total_assets": 832564000, "short_term_debt": 5689000, "long_term_debt": 17113000, "total_debt": 22802000, "total_liabilities": 243219000, "total_equity": 497854000, "shares_outstanding": 28113000, "goodwill_and_intangibles": 168473000 }, "cash_flow": { "operating_cash_flow": -24405000, "capital_expenditure": 9899000, "free_cash_flow": -14506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318332, "ticker_id": 3213, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31266000", "ebitda": "-20298000", "netIncome": "-31005000", "grossProfit": "-14101000", "depreciation": "None", "totalRevenue": "37579000", "costOfRevenue": "51680000", "interestIncome": "None", "incomeBeforeTax": "-33087000", "interestExpense": "1464000", "operatingIncome": "-31266000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1866000", "reportedCurrency": "USD", "netInterestIncome": "-1464000", "nonInterestIncome": "None", "operatingExpenses": "17165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10968000", "sellingGeneralAndAdministrative": "17165000", "netIncomeFromContinuingOperations": "-31221000" }, "balance": { "goodwill": "103469000", "inventory": "11276000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "832564000", "longTermDebt": "17113000", "shortTermDebt": "5689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "65004000", "reportedCurrency": "USD", "retainedEarnings": "2561000", "totalLiabilities": "243219000", "otherCurrentAssets": "52384000", "totalCurrentAssets": "100048000", "currentLongTermDebt": "1024000", "longTermInvestments": "5212000", "shortTermInvestments": "None", "currentNetReceivables": "13587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "732516000", "currentAccountsPayable": "20748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117365000", "totalShareholderEquity": "497854000", "capitalLeaseObligations": "99228000", "otherCurrentLiabilities": "38809000", "totalCurrentLiabilities": "91721000", "otherNonCurrentLiabilities": "2940000", "totalNonCurrentLiabilities": "151498000", "cashAndShortTermInvestments": "22801000", "commonStockSharesOutstanding": "28113000", "intangibleAssetsExcludingGoodwill": "65004000", "cashAndCashEquivalentsAtCarryingValue": "22801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31221000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1259000", "operatingCashflow": "-24405000", "capitalExpenditures": "9899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3687000", "cashflowFromInvestment": "-5198000", "stockBasedCompensation": "2436000", "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": "10968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37579000, "cost_of_revenue": 51680000, "gross_profit": -14101000, "research_and_development": null, "selling_general_admin": 17165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31266000, "depreciation_amortisation": 10968000, "ebitda": -20298000, "interest_expense": 1464000, "interest_income": null, "other_non_operating": null, "pretax_income": -33087000, "tax_provision": -1866000, "effective_tax_rate": null, "net_income": -31005000, "net_income_continuing_ops": -31221000, "net_income_to_common": -31005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22801000, "short_term_investments": null, "net_receivables": 13587000, "inventory": 11276000, "other_current_assets": null, "total_current_assets": 100048000, "net_ppe": null, "goodwill": 103469000, "intangible_assets": 65004000, "goodwill_and_intangibles": 168473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 732516000, "total_assets": 832564000, "short_term_debt": 5689000, "accounts_payable": 20748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91721000, "long_term_debt": 17113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151498000, "total_liabilities": 243219000, "total_debt": 22802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2561000, "total_equity": 497854000, "shares_outstanding": 28113000, "operating_cash_flow": -24405000, "stock_based_compensation": 2436000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3687000, "free_cash_flow": -14506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31266000", "ebitda": "-20298000", "netIncome": "-31005000", "grossProfit": "-14101000", "depreciation": "None", "totalRevenue": "37579000", "costOfRevenue": "51680000", "interestIncome": "None", "incomeBeforeTax": "-33087000", "interestExpense": "1464000", "operatingIncome": "-31266000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1866000", "reportedCurrency": "USD", "netInterestIncome": "-1464000", "nonInterestIncome": "None", "operatingExpenses": "17165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10968000", "sellingGeneralAndAdministrative": "17165000", "netIncomeFromContinuingOperations": "-31221000" }, "balance": { "goodwill": "103469000", "inventory": "11276000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "832564000", "longTermDebt": "17113000", "shortTermDebt": "5689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "65004000", "reportedCurrency": "USD", "retainedEarnings": "2561000", "totalLiabilities": "243219000", "otherCurrentAssets": "52384000", "totalCurrentAssets": "100048000", "currentLongTermDebt": "1024000", "longTermInvestments": "5212000", "shortTermInvestments": "None", "currentNetReceivables": "13587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "732516000", "currentAccountsPayable": "20748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117365000", "totalShareholderEquity": "497854000", "capitalLeaseObligations": "99228000", "otherCurrentLiabilities": "38809000", "totalCurrentLiabilities": "91721000", "otherNonCurrentLiabilities": "2940000", "totalNonCurrentLiabilities": "151498000", "cashAndShortTermInvestments": "22801000", "commonStockSharesOutstanding": "28113000", "intangibleAssetsExcludingGoodwill": "65004000", "cashAndCashEquivalentsAtCarryingValue": "22801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31221000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1259000", "operatingCashflow": "-24405000", "capitalExpenditures": "9899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3687000", "cashflowFromInvestment": "-5198000", "stockBasedCompensation": "2436000", "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": "10968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": -741251000, "cost_of_revenue": -644266000, "gross_profit": -96985000, "ebit": -144113000, "ebitda": -144114000, "pretax_income": -122438000, "tax_provision": -10922000, "net_income": 315735000, "net_income_to_common": 315735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49702000, "total_current_assets": 117384000, "total_assets": 845008000, "short_term_debt": 4954000, "long_term_debt": 71443000, "total_debt": 76397000, "total_liabilities": 228320000, "total_equity": 525825000, "shares_outstanding": 22356000, "goodwill_and_intangibles": 167687000 }, "cash_flow": { "operating_cash_flow": -83422000, "capital_expenditure": 3444000, "free_cash_flow": -79978000, "dividends_paid": 1951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318333, "ticker_id": 3213, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-144113000", "ebitda": "-144114000", "netIncome": "315735000", "grossProfit": "-96985000", "depreciation": "None", "totalRevenue": "-741251000", "costOfRevenue": "-644266000", "interestIncome": "None", "incomeBeforeTax": "-122438000", "interestExpense": "13028000", "operatingIncome": "-99540000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10922000", "reportedCurrency": "USD", "netInterestIncome": "21676000", "nonInterestIncome": "None", "operatingExpenses": "2555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-644266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-111516000" }, "balance": { "goodwill": "103321000", "inventory": "9983000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "845008000", "longTermDebt": "71443000", "shortTermDebt": "4954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "64366000", "reportedCurrency": "USD", "retainedEarnings": "33697000", "totalLiabilities": "228320000", "otherCurrentAssets": "39616000", "totalCurrentAssets": "117384000", "currentLongTermDebt": "1870000", "longTermInvestments": "5258000", "shortTermInvestments": "None", "currentNetReceivables": "18083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727624000", "currentAccountsPayable": "22494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112733000", "totalShareholderEquity": "525825000", "capitalLeaseObligations": "39420000", "otherCurrentLiabilities": "33522000", "totalCurrentLiabilities": "76394000", "otherNonCurrentLiabilities": "2247000", "totalNonCurrentLiabilities": "151926000", "cashAndShortTermInvestments": "49702000", "commonStockSharesOutstanding": "22356000", "intangibleAssetsExcludingGoodwill": "64366000", "cashAndCashEquivalentsAtCarryingValue": "49702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51760000", "profitLoss": "None", "dividendPayout": "1951000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "316000", "operatingCashflow": "-83422000", "capitalExpenditures": "3444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325093000", "cashflowFromInvestment": "399609000", "stockBasedCompensation": "669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -741251000, "cost_of_revenue": -644266000, "gross_profit": -96985000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -144113000, "depreciation_amortisation": -1000, "ebitda": -144114000, "interest_expense": 13028000, "interest_income": null, "other_non_operating": null, "pretax_income": -122438000, "tax_provision": -10922000, "effective_tax_rate": null, "net_income": 315735000, "net_income_continuing_ops": -111516000, "net_income_to_common": 315735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49702000, "short_term_investments": null, "net_receivables": 18083000, "inventory": 9983000, "other_current_assets": null, "total_current_assets": 117384000, "net_ppe": null, "goodwill": 103321000, "intangible_assets": 64366000, "goodwill_and_intangibles": 167687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 727624000, "total_assets": 845008000, "short_term_debt": 4954000, "accounts_payable": 22494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76394000, "long_term_debt": 71443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151926000, "total_liabilities": 228320000, "total_debt": 76397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33697000, "total_equity": 525825000, "shares_outstanding": 22356000, "operating_cash_flow": -83422000, "stock_based_compensation": 669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 399609000, "dividends_paid": 1951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -325093000, "free_cash_flow": -79978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-144113000", "ebitda": "-144114000", "netIncome": "315735000", "grossProfit": "-96985000", "depreciation": "None", "totalRevenue": "-741251000", "costOfRevenue": "-644266000", "interestIncome": "None", "incomeBeforeTax": "-122438000", "interestExpense": "13028000", "operatingIncome": "-99540000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10922000", "reportedCurrency": "USD", "netInterestIncome": "21676000", "nonInterestIncome": "None", "operatingExpenses": "2555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-644266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-111516000" }, "balance": { "goodwill": "103321000", "inventory": "9983000", "commonStock": "47413000", "currentDebt": "None", "investments": "None", "totalAssets": "845008000", "longTermDebt": "71443000", "shortTermDebt": "4954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "64366000", "reportedCurrency": "USD", "retainedEarnings": "33697000", "totalLiabilities": "228320000", "otherCurrentAssets": "39616000", "totalCurrentAssets": "117384000", "currentLongTermDebt": "1870000", "longTermInvestments": "5258000", "shortTermInvestments": "None", "currentNetReceivables": "18083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727624000", "currentAccountsPayable": "22494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112733000", "totalShareholderEquity": "525825000", "capitalLeaseObligations": "39420000", "otherCurrentLiabilities": "33522000", "totalCurrentLiabilities": "76394000", "otherNonCurrentLiabilities": "2247000", "totalNonCurrentLiabilities": "151926000", "cashAndShortTermInvestments": "49702000", "commonStockSharesOutstanding": "22356000", "intangibleAssetsExcludingGoodwill": "64366000", "cashAndCashEquivalentsAtCarryingValue": "49702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51760000", "profitLoss": "None", "dividendPayout": "1951000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "316000", "operatingCashflow": "-83422000", "capitalExpenditures": "3444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325093000", "cashflowFromInvestment": "399609000", "stockBasedCompensation": "669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 455704000, "cost_of_revenue": 363156000, "gross_profit": 92548000, "ebit": 77891000, "ebitda": 92735000, "pretax_income": 66463000, "tax_provision": 10509000, "net_income": 48615000, "net_income_to_common": 48615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64552000, "total_current_assets": 309589000, "total_assets": 1195828000, "short_term_debt": 26121000, "long_term_debt": 381887000, "total_debt": 408008000, "total_liabilities": 1001763000, "total_equity": 96765000, "shares_outstanding": 21615000, "goodwill_and_intangibles": 174315000 }, "cash_flow": { "operating_cash_flow": 110365000, "capital_expenditure": 14925000, "free_cash_flow": 125290000, "dividends_paid": 1950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318335, "ticker_id": 3213, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77891000", "ebitda": "92735000", "netIncome": "48615000", "grossProfit": "92548000", "depreciation": "None", "totalRevenue": "455704000", "costOfRevenue": "363156000", "interestIncome": "None", "incomeBeforeTax": "66463000", "interestExpense": "11428000", "operatingIncome": "84791000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10509000", "reportedCurrency": "USD", "netInterestIncome": "-11428000", "nonInterestIncome": "None", "operatingExpenses": "7757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14844000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "55954000" }, "balance": { "goodwill": "121905000", "inventory": "11246000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1195828000", "longTermDebt": "381887000", "shortTermDebt": "26121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "52410000", "reportedCurrency": "USD", "retainedEarnings": "-280017000", "totalLiabilities": "1001763000", "otherCurrentAssets": "58269000", "totalCurrentAssets": "309589000", "currentLongTermDebt": "8314000", "longTermInvestments": "5327000", "shortTermInvestments": "None", "currentNetReceivables": "175522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "886239000", "currentAccountsPayable": "120355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504510000", "totalShareholderEquity": "96765000", "capitalLeaseObligations": "114309000", "otherCurrentLiabilities": "76314000", "totalCurrentLiabilities": "307659000", "otherNonCurrentLiabilities": "16261000", "totalNonCurrentLiabilities": "694104000", "cashAndShortTermInvestments": "64552000", "commonStockSharesOutstanding": "21615000", "intangibleAssetsExcludingGoodwill": "52410000", "cashAndCashEquivalentsAtCarryingValue": "64552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55864000", "profitLoss": "None", "dividendPayout": "1950000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3941000", "operatingCashflow": "110365000", "capitalExpenditures": "14925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95793000", "cashflowFromInvestment": "-11071000", "stockBasedCompensation": "3714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455704000, "cost_of_revenue": 363156000, "gross_profit": 92548000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77891000, "depreciation_amortisation": 14844000, "ebitda": 92735000, "interest_expense": 11428000, "interest_income": null, "other_non_operating": null, "pretax_income": 66463000, "tax_provision": 10509000, "effective_tax_rate": null, "net_income": 48615000, "net_income_continuing_ops": 55954000, "net_income_to_common": 48615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64552000, "short_term_investments": null, "net_receivables": 175522000, "inventory": 11246000, "other_current_assets": null, "total_current_assets": 309589000, "net_ppe": null, "goodwill": 121905000, "intangible_assets": 52410000, "goodwill_and_intangibles": 174315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 886239000, "total_assets": 1195828000, "short_term_debt": 26121000, "accounts_payable": 120355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307659000, "long_term_debt": 381887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 694104000, "total_liabilities": 1001763000, "total_debt": 408008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280017000, "total_equity": 96765000, "shares_outstanding": 21615000, "operating_cash_flow": 110365000, "stock_based_compensation": 3714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11071000, "dividends_paid": 1950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95793000, "free_cash_flow": 125290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77891000", "ebitda": "92735000", "netIncome": "48615000", "grossProfit": "92548000", "depreciation": "None", "totalRevenue": "455704000", "costOfRevenue": "363156000", "interestIncome": "None", "incomeBeforeTax": "66463000", "interestExpense": "11428000", "operatingIncome": "84791000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10509000", "reportedCurrency": "USD", "netInterestIncome": "-11428000", "nonInterestIncome": "None", "operatingExpenses": "7757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14844000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "55954000" }, "balance": { "goodwill": "121905000", "inventory": "11246000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1195828000", "longTermDebt": "381887000", "shortTermDebt": "26121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "52410000", "reportedCurrency": "USD", "retainedEarnings": "-280017000", "totalLiabilities": "1001763000", "otherCurrentAssets": "58269000", "totalCurrentAssets": "309589000", "currentLongTermDebt": "8314000", "longTermInvestments": "5327000", "shortTermInvestments": "None", "currentNetReceivables": "175522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "886239000", "currentAccountsPayable": "120355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504510000", "totalShareholderEquity": "96765000", "capitalLeaseObligations": "114309000", "otherCurrentLiabilities": "76314000", "totalCurrentLiabilities": "307659000", "otherNonCurrentLiabilities": "16261000", "totalNonCurrentLiabilities": "694104000", "cashAndShortTermInvestments": "64552000", "commonStockSharesOutstanding": "21615000", "intangibleAssetsExcludingGoodwill": "52410000", "cashAndCashEquivalentsAtCarryingValue": "64552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55864000", "profitLoss": "None", "dividendPayout": "1950000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3941000", "operatingCashflow": "110365000", "capitalExpenditures": "14925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95793000", "cashflowFromInvestment": "-11071000", "stockBasedCompensation": "3714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 101201000, "cost_of_revenue": 8377000, "gross_profit": 92824000, "ebit": 7845000, "ebitda": 19027000, "pretax_income": 3908000, "tax_provision": 2772000, "net_income": 29311000, "net_income_to_common": 29311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59381000, "total_current_assets": 330859000, "total_assets": 1223401000, "short_term_debt": 30274000, "long_term_debt": 469348000, "total_debt": 499622000, "total_liabilities": 1093226000, "total_equity": 41207000, "shares_outstanding": 21521000, "goodwill_and_intangibles": 173708000 }, "cash_flow": { "operating_cash_flow": 30274000, "capital_expenditure": 17141000, "free_cash_flow": 47415000, "dividends_paid": 3900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318336, "ticker_id": 3213, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7845000", "ebitda": "19027000", "netIncome": "29311000", "grossProfit": "92824000", "depreciation": "None", "totalRevenue": "101201000", "costOfRevenue": "8377000", "interestIncome": "None", "incomeBeforeTax": "3908000", "interestExpense": "3937000", "operatingIncome": "8154000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2772000", "reportedCurrency": "USD", "netInterestIncome": "-12585000", "nonInterestIncome": "None", "operatingExpenses": "84670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11182000", "sellingGeneralAndAdministrative": "13695000", "netIncomeFromContinuingOperations": "29978000" }, "balance": { "goodwill": "120684000", "inventory": "15112000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1223401000", "longTermDebt": "469348000", "shortTermDebt": "30274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "53024000", "reportedCurrency": "USD", "retainedEarnings": "-326683000", "totalLiabilities": "1093226000", "otherCurrentAssets": "69396000", "totalCurrentAssets": "330859000", "currentLongTermDebt": "12948000", "longTermInvestments": "5021000", "shortTermInvestments": "None", "currentNetReceivables": "186970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892542000", "currentAccountsPayable": "110551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "599078000", "totalShareholderEquity": "41207000", "capitalLeaseObligations": "116782000", "otherCurrentLiabilities": "68053000", "totalCurrentLiabilities": "308902000", "otherNonCurrentLiabilities": "16239000", "totalNonCurrentLiabilities": "784324000", "cashAndShortTermInvestments": "59381000", "commonStockSharesOutstanding": "21521000", "intangibleAssetsExcludingGoodwill": "53024000", "cashAndCashEquivalentsAtCarryingValue": "59381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30878000", "profitLoss": "None", "dividendPayout": "3900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4699000", "operatingCashflow": "30274000", "capitalExpenditures": "17141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5577000", "cashflowFromInvestment": "-17056000", "stockBasedCompensation": "3679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101201000, "cost_of_revenue": 8377000, "gross_profit": 92824000, "research_and_development": null, "selling_general_admin": 13695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7845000, "depreciation_amortisation": 11182000, "ebitda": 19027000, "interest_expense": 3937000, "interest_income": null, "other_non_operating": null, "pretax_income": 3908000, "tax_provision": 2772000, "effective_tax_rate": null, "net_income": 29311000, "net_income_continuing_ops": 29978000, "net_income_to_common": 29311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59381000, "short_term_investments": null, "net_receivables": 186970000, "inventory": 15112000, "other_current_assets": null, "total_current_assets": 330859000, "net_ppe": null, "goodwill": 120684000, "intangible_assets": 53024000, "goodwill_and_intangibles": 173708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 892542000, "total_assets": 1223401000, "short_term_debt": 30274000, "accounts_payable": 110551000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308902000, "long_term_debt": 469348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784324000, "total_liabilities": 1093226000, "total_debt": 499622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326683000, "total_equity": 41207000, "shares_outstanding": 21521000, "operating_cash_flow": 30274000, "stock_based_compensation": 3679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17056000, "dividends_paid": 3900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5577000, "free_cash_flow": 47415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7845000", "ebitda": "19027000", "netIncome": "29311000", "grossProfit": "92824000", "depreciation": "None", "totalRevenue": "101201000", "costOfRevenue": "8377000", "interestIncome": "None", "incomeBeforeTax": "3908000", "interestExpense": "3937000", "operatingIncome": "8154000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2772000", "reportedCurrency": "USD", "netInterestIncome": "-12585000", "nonInterestIncome": "None", "operatingExpenses": "84670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11182000", "sellingGeneralAndAdministrative": "13695000", "netIncomeFromContinuingOperations": "29978000" }, "balance": { "goodwill": "120684000", "inventory": "15112000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1223401000", "longTermDebt": "469348000", "shortTermDebt": "30274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "53024000", "reportedCurrency": "USD", "retainedEarnings": "-326683000", "totalLiabilities": "1093226000", "otherCurrentAssets": "69396000", "totalCurrentAssets": "330859000", "currentLongTermDebt": "12948000", "longTermInvestments": "5021000", "shortTermInvestments": "None", "currentNetReceivables": "186970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "892542000", "currentAccountsPayable": "110551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "599078000", "totalShareholderEquity": "41207000", "capitalLeaseObligations": "116782000", "otherCurrentLiabilities": "68053000", "totalCurrentLiabilities": "308902000", "otherNonCurrentLiabilities": "16239000", "totalNonCurrentLiabilities": "784324000", "cashAndShortTermInvestments": "59381000", "commonStockSharesOutstanding": "21521000", "intangibleAssetsExcludingGoodwill": "53024000", "cashAndCashEquivalentsAtCarryingValue": "59381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30878000", "profitLoss": "None", "dividendPayout": "3900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4699000", "operatingCashflow": "30274000", "capitalExpenditures": "17141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5577000", "cashflowFromInvestment": "-17056000", "stockBasedCompensation": "3679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 273497000, "cost_of_revenue": 281954000, "gross_profit": -8457000, "ebit": -13444000, "ebitda": -124000, "pretax_income": -25289000, "tax_provision": 887000, "net_income": -25117000, "net_income_to_common": -25117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48799000, "total_current_assets": 283520000, "total_assets": 1180300000, "short_term_debt": 34888000, "long_term_debt": 462490000, "total_debt": 497378000, "total_liabilities": 1076786000, "total_equity": 12247000, "shares_outstanding": 21029000, "goodwill_and_intangibles": 175784000 }, "cash_flow": { "operating_cash_flow": -7543000, "capital_expenditure": 20721000, "free_cash_flow": 13178000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318337, "ticker_id": 3213, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13444000", "ebitda": "-124000", "netIncome": "-25117000", "grossProfit": "-8457000", "depreciation": "None", "totalRevenue": "273497000", "costOfRevenue": "281954000", "interestIncome": "None", "incomeBeforeTax": "-25289000", "interestExpense": "11845000", "operatingIncome": "-12890000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "887000", "reportedCurrency": "USD", "netInterestIncome": "-11845000", "nonInterestIncome": "None", "operatingExpenses": "4433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13320000", "sellingGeneralAndAdministrative": "12842000", "netIncomeFromContinuingOperations": "-26176000" }, "balance": { "goodwill": "121654000", "inventory": "10454000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1180300000", "longTermDebt": "462490000", "shortTermDebt": "34888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "54130000", "reportedCurrency": "USD", "retainedEarnings": "-353151000", "totalLiabilities": "1076786000", "otherCurrentAssets": "72492000", "totalCurrentAssets": "283520000", "currentLongTermDebt": "17126000", "longTermInvestments": "4980000", "shortTermInvestments": "None", "currentNetReceivables": "151775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "896780000", "currentAccountsPayable": "100180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "601233000", "totalShareholderEquity": "12247000", "capitalLeaseObligations": "121617000", "otherCurrentLiabilities": "66011000", "totalCurrentLiabilities": "292271000", "otherNonCurrentLiabilities": "16343000", "totalNonCurrentLiabilities": "784515000", "cashAndShortTermInvestments": "48799000", "commonStockSharesOutstanding": "21029000", "intangibleAssetsExcludingGoodwill": "54130000", "cashAndCashEquivalentsAtCarryingValue": "48799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26243000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-411000", "operatingCashflow": "-7543000", "capitalExpenditures": "20721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25381000", "cashflowFromInvestment": "-20716000", "stockBasedCompensation": "3107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273497000, "cost_of_revenue": 281954000, "gross_profit": -8457000, "research_and_development": null, "selling_general_admin": 12842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13444000, "depreciation_amortisation": 13320000, "ebitda": -124000, "interest_expense": 11845000, "interest_income": null, "other_non_operating": null, "pretax_income": -25289000, "tax_provision": 887000, "effective_tax_rate": null, "net_income": -25117000, "net_income_continuing_ops": -26176000, "net_income_to_common": -25117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48799000, "short_term_investments": null, "net_receivables": 151775000, "inventory": 10454000, "other_current_assets": null, "total_current_assets": 283520000, "net_ppe": null, "goodwill": 121654000, "intangible_assets": 54130000, "goodwill_and_intangibles": 175784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 896780000, "total_assets": 1180300000, "short_term_debt": 34888000, "accounts_payable": 100180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292271000, "long_term_debt": 462490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784515000, "total_liabilities": 1076786000, "total_debt": 497378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -353151000, "total_equity": 12247000, "shares_outstanding": 21029000, "operating_cash_flow": -7543000, "stock_based_compensation": 3107000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20716000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25381000, "free_cash_flow": 13178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13444000", "ebitda": "-124000", "netIncome": "-25117000", "grossProfit": "-8457000", "depreciation": "None", "totalRevenue": "273497000", "costOfRevenue": "281954000", "interestIncome": "None", "incomeBeforeTax": "-25289000", "interestExpense": "11845000", "operatingIncome": "-12890000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "887000", "reportedCurrency": "USD", "netInterestIncome": "-11845000", "nonInterestIncome": "None", "operatingExpenses": "4433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13320000", "sellingGeneralAndAdministrative": "12842000", "netIncomeFromContinuingOperations": "-26176000" }, "balance": { "goodwill": "121654000", "inventory": "10454000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1180300000", "longTermDebt": "462490000", "shortTermDebt": "34888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "54130000", "reportedCurrency": "USD", "retainedEarnings": "-353151000", "totalLiabilities": "1076786000", "otherCurrentAssets": "72492000", "totalCurrentAssets": "283520000", "currentLongTermDebt": "17126000", "longTermInvestments": "4980000", "shortTermInvestments": "None", "currentNetReceivables": "151775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "896780000", "currentAccountsPayable": "100180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "601233000", "totalShareholderEquity": "12247000", "capitalLeaseObligations": "121617000", "otherCurrentLiabilities": "66011000", "totalCurrentLiabilities": "292271000", "otherNonCurrentLiabilities": "16343000", "totalNonCurrentLiabilities": "784515000", "cashAndShortTermInvestments": "48799000", "commonStockSharesOutstanding": "21029000", "intangibleAssetsExcludingGoodwill": "54130000", "cashAndCashEquivalentsAtCarryingValue": "48799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26243000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-411000", "operatingCashflow": "-7543000", "capitalExpenditures": "20721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25381000", "cashflowFromInvestment": "-20716000", "stockBasedCompensation": "3107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 291679000, "cost_of_revenue": 287167000, "gross_profit": 4512000, "ebit": 178000, "ebitda": 13514000, "pretax_income": -10719000, "tax_provision": 5176000, "net_income": -15346000, "net_income_to_common": -15346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27435000, "total_current_assets": 235777000, "total_assets": 1137322000, "short_term_debt": 9842000, "long_term_debt": 442175000, "total_debt": 452017000, "total_liabilities": 999968000, "total_equity": 43433000, "shares_outstanding": 20942000, "goodwill_and_intangibles": 178783000 }, "cash_flow": { "operating_cash_flow": -11876000, "capital_expenditure": 21350000, "free_cash_flow": 9474000, "dividends_paid": 1951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318338, "ticker_id": 3213, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178000", "ebitda": "13514000", "netIncome": "-15346000", "grossProfit": "4512000", "depreciation": "None", "totalRevenue": "291679000", "costOfRevenue": "287167000", "interestIncome": "None", "incomeBeforeTax": "-10719000", "interestExpense": "10897000", "operatingIncome": "931000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5176000", "reportedCurrency": "USD", "netInterestIncome": "-10897000", "nonInterestIncome": "None", "operatingExpenses": "3581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13336000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-15895000" }, "balance": { "goodwill": "123906000", "inventory": "9472000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1137322000", "longTermDebt": "442175000", "shortTermDebt": "9842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54877000", "reportedCurrency": "USD", "retainedEarnings": "-326084000", "totalLiabilities": "999968000", "otherCurrentAssets": "189988000", "totalCurrentAssets": "235777000", "currentLongTermDebt": "6586000", "longTermInvestments": "4271000", "shortTermInvestments": "None", "currentNetReceivables": "8882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901545000", "currentAccountsPayable": "14734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490056000", "totalShareholderEquity": "43433000", "capitalLeaseObligations": "41295000", "otherCurrentLiabilities": "190337000", "totalCurrentLiabilities": "232519000", "otherNonCurrentLiabilities": "2387000", "totalNonCurrentLiabilities": "767449000", "cashAndShortTermInvestments": "27435000", "commonStockSharesOutstanding": "20942000", "intangibleAssetsExcludingGoodwill": "54877000", "cashAndCashEquivalentsAtCarryingValue": "27435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15862000", "profitLoss": "None", "dividendPayout": "1951000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "651000", "operatingCashflow": "-11876000", "capitalExpenditures": "21350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23263000", "cashflowFromInvestment": "-21351000", "stockBasedCompensation": "2805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291679000, "cost_of_revenue": 287167000, "gross_profit": 4512000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178000, "depreciation_amortisation": 13336000, "ebitda": 13514000, "interest_expense": 10897000, "interest_income": null, "other_non_operating": null, "pretax_income": -10719000, "tax_provision": 5176000, "effective_tax_rate": null, "net_income": -15346000, "net_income_continuing_ops": -15895000, "net_income_to_common": -15346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27435000, "short_term_investments": null, "net_receivables": 8882000, "inventory": 9472000, "other_current_assets": null, "total_current_assets": 235777000, "net_ppe": null, "goodwill": 123906000, "intangible_assets": 54877000, "goodwill_and_intangibles": 178783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 901545000, "total_assets": 1137322000, "short_term_debt": 9842000, "accounts_payable": 14734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232519000, "long_term_debt": 442175000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767449000, "total_liabilities": 999968000, "total_debt": 452017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326084000, "total_equity": 43433000, "shares_outstanding": 20942000, "operating_cash_flow": -11876000, "stock_based_compensation": 2805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21351000, "dividends_paid": 1951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23263000, "free_cash_flow": 9474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178000", "ebitda": "13514000", "netIncome": "-15346000", "grossProfit": "4512000", "depreciation": "None", "totalRevenue": "291679000", "costOfRevenue": "287167000", "interestIncome": "None", "incomeBeforeTax": "-10719000", "interestExpense": "10897000", "operatingIncome": "931000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5176000", "reportedCurrency": "USD", "netInterestIncome": "-10897000", "nonInterestIncome": "None", "operatingExpenses": "3581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13336000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-15895000" }, "balance": { "goodwill": "123906000", "inventory": "9472000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1137322000", "longTermDebt": "442175000", "shortTermDebt": "9842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54877000", "reportedCurrency": "USD", "retainedEarnings": "-326084000", "totalLiabilities": "999968000", "otherCurrentAssets": "189988000", "totalCurrentAssets": "235777000", "currentLongTermDebt": "6586000", "longTermInvestments": "4271000", "shortTermInvestments": "None", "currentNetReceivables": "8882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901545000", "currentAccountsPayable": "14734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490056000", "totalShareholderEquity": "43433000", "capitalLeaseObligations": "41295000", "otherCurrentLiabilities": "190337000", "totalCurrentLiabilities": "232519000", "otherNonCurrentLiabilities": "2387000", "totalNonCurrentLiabilities": "767449000", "cashAndShortTermInvestments": "27435000", "commonStockSharesOutstanding": "20942000", "intangibleAssetsExcludingGoodwill": "54877000", "cashAndCashEquivalentsAtCarryingValue": "27435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15862000", "profitLoss": "None", "dividendPayout": "1951000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "651000", "operatingCashflow": "-11876000", "capitalExpenditures": "21350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23263000", "cashflowFromInvestment": "-21351000", "stockBasedCompensation": "2805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 365899000, "cost_of_revenue": 289857000, "gross_profit": 76042000, "ebit": 71429000, "ebitda": 83857000, "pretax_income": 58953000, "tax_provision": 9173000, "net_income": 41271000, "net_income_to_common": 41271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106268000, "total_current_assets": 318350000, "total_assets": 1200544000, "short_term_debt": 23045000, "long_term_debt": 460181000, "total_debt": 483226000, "total_liabilities": 1054294000, "total_equity": 51750000, "shares_outstanding": 21174000, "goodwill_and_intangibles": 177733000 }, "cash_flow": { "operating_cash_flow": 77754000, "capital_expenditure": 22546000, "free_cash_flow": 100300000, "dividends_paid": 1950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318340, "ticker_id": 3213, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71429000", "ebitda": "83857000", "netIncome": "41271000", "grossProfit": "76042000", "depreciation": "None", "totalRevenue": "365899000", "costOfRevenue": "289857000", "interestIncome": "None", "incomeBeforeTax": "58953000", "interestExpense": "12476000", "operatingIncome": "72463000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9173000", "reportedCurrency": "USD", "netInterestIncome": "-12476000", "nonInterestIncome": "None", "operatingExpenses": "3579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12428000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "49780000" }, "balance": { "goodwill": "121595000", "inventory": "10697000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1200544000", "longTermDebt": "460181000", "shortTermDebt": "23045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "56138000", "reportedCurrency": "USD", "retainedEarnings": "-308787000", "totalLiabilities": "1054294000", "otherCurrentAssets": "66111000", "totalCurrentAssets": "318350000", "currentLongTermDebt": "8191000", "longTermInvestments": "3898000", "shortTermInvestments": "None", "currentNetReceivables": "135274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882194000", "currentAccountsPayable": "81494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "593293000", "totalShareholderEquity": "51750000", "capitalLeaseObligations": "124921000", "otherCurrentLiabilities": "61756000", "totalCurrentLiabilities": "266931000", "otherNonCurrentLiabilities": "16980000", "totalNonCurrentLiabilities": "787363000", "cashAndShortTermInvestments": "106268000", "commonStockSharesOutstanding": "21174000", "intangibleAssetsExcludingGoodwill": "56138000", "cashAndCashEquivalentsAtCarryingValue": "106268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49126000", "profitLoss": "None", "dividendPayout": "1950000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5013000", "operatingCashflow": "77754000", "capitalExpenditures": "22546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793000", "cashflowFromInvestment": "-21352000", "stockBasedCompensation": "2735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365899000, "cost_of_revenue": 289857000, "gross_profit": 76042000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71429000, "depreciation_amortisation": 12428000, "ebitda": 83857000, "interest_expense": 12476000, "interest_income": null, "other_non_operating": null, "pretax_income": 58953000, "tax_provision": 9173000, "effective_tax_rate": null, "net_income": 41271000, "net_income_continuing_ops": 49780000, "net_income_to_common": 41271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106268000, "short_term_investments": null, "net_receivables": 135274000, "inventory": 10697000, "other_current_assets": null, "total_current_assets": 318350000, "net_ppe": null, "goodwill": 121595000, "intangible_assets": 56138000, "goodwill_and_intangibles": 177733000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 882194000, "total_assets": 1200544000, "short_term_debt": 23045000, "accounts_payable": 81494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266931000, "long_term_debt": 460181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 787363000, "total_liabilities": 1054294000, "total_debt": 483226000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308787000, "total_equity": 51750000, "shares_outstanding": 21174000, "operating_cash_flow": 77754000, "stock_based_compensation": 2735000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21352000, "dividends_paid": 1950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1793000, "free_cash_flow": 100300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71429000", "ebitda": "83857000", "netIncome": "41271000", "grossProfit": "76042000", "depreciation": "None", "totalRevenue": "365899000", "costOfRevenue": "289857000", "interestIncome": "None", "incomeBeforeTax": "58953000", "interestExpense": "12476000", "operatingIncome": "72463000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9173000", "reportedCurrency": "USD", "netInterestIncome": "-12476000", "nonInterestIncome": "None", "operatingExpenses": "3579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12428000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "49780000" }, "balance": { "goodwill": "121595000", "inventory": "10697000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1200544000", "longTermDebt": "460181000", "shortTermDebt": "23045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "56138000", "reportedCurrency": "USD", "retainedEarnings": "-308787000", "totalLiabilities": "1054294000", "otherCurrentAssets": "66111000", "totalCurrentAssets": "318350000", "currentLongTermDebt": "8191000", "longTermInvestments": "3898000", "shortTermInvestments": "None", "currentNetReceivables": "135274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882194000", "currentAccountsPayable": "81494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "593293000", "totalShareholderEquity": "51750000", "capitalLeaseObligations": "124921000", "otherCurrentLiabilities": "61756000", "totalCurrentLiabilities": "266931000", "otherNonCurrentLiabilities": "16980000", "totalNonCurrentLiabilities": "787363000", "cashAndShortTermInvestments": "106268000", "commonStockSharesOutstanding": "21174000", "intangibleAssetsExcludingGoodwill": "56138000", "cashAndCashEquivalentsAtCarryingValue": "106268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49126000", "profitLoss": "None", "dividendPayout": "1950000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5013000", "operatingCashflow": "77754000", "capitalExpenditures": "22546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793000", "cashflowFromInvestment": "-21352000", "stockBasedCompensation": "2735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "income_statement": { "revenue": 320311000, "cost_of_revenue": 286851000, "gross_profit": 33460000, "ebit": 29949000, "ebitda": 42753000, "pretax_income": 16749000, "tax_provision": 5028000, "net_income": 10961000, "net_income_to_common": 10961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53179000, "total_current_assets": 269192000, "total_assets": 1152767000, "short_term_debt": 23469000, "long_term_debt": null, "total_debt": 23469000, "total_liabilities": 1048064000, "total_equity": 16487000, "shares_outstanding": 20975000, "goodwill_and_intangibles": 182156000 }, "cash_flow": { "operating_cash_flow": 28731000, "capital_expenditure": 20809000, "free_cash_flow": 49540000, "dividends_paid": 1950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318341, "ticker_id": 3213, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:08:04.104423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29949000", "ebitda": "42753000", "netIncome": "10961000", "grossProfit": "33460000", "depreciation": "None", "totalRevenue": "320311000", "costOfRevenue": "286851000", "interestIncome": "None", "incomeBeforeTax": "16749000", "interestExpense": "12356000", "operatingIncome": "29949000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5028000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12804000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "123899000", "inventory": "15844000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1152767000", "longTermDebt": "None", "shortTermDebt": "23469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "58257000", "reportedCurrency": "None", "retainedEarnings": "-348109000", "totalLiabilities": "1048064000", "otherCurrentAssets": "52514000", "totalCurrentAssets": "269192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883575000", "currentAccountsPayable": "106059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "592094000", "totalShareholderEquity": "16487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50494000", "totalCurrentLiabilities": "257086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "790978000", "cashAndShortTermInvestments": "53179000", "commonStockSharesOutstanding": "20975000", "intangibleAssetsExcludingGoodwill": "58257000", "cashAndCashEquivalentsAtCarryingValue": "53179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11578000", "profitLoss": "None", "dividendPayout": "1950000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-4015000", "operatingCashflow": "28731000", "capitalExpenditures": "20809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4616000", "cashflowFromInvestment": "-20793000", "stockBasedCompensation": "2847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320311000, "cost_of_revenue": 286851000, "gross_profit": 33460000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29949000, "depreciation_amortisation": 12804000, "ebitda": 42753000, "interest_expense": 12356000, "interest_income": null, "other_non_operating": null, "pretax_income": 16749000, "tax_provision": 5028000, "effective_tax_rate": null, "net_income": 10961000, "net_income_continuing_ops": null, "net_income_to_common": 10961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53179000, "short_term_investments": null, "net_receivables": 147655000, "inventory": 15844000, "other_current_assets": null, "total_current_assets": 269192000, "net_ppe": null, "goodwill": 123899000, "intangible_assets": 58257000, "goodwill_and_intangibles": 182156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 883575000, "total_assets": 1152767000, "short_term_debt": 23469000, "accounts_payable": 106059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257086000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 790978000, "total_liabilities": 1048064000, "total_debt": 23469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348109000, "total_equity": 16487000, "shares_outstanding": 20975000, "operating_cash_flow": 28731000, "stock_based_compensation": 2847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20793000, "dividends_paid": 1950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4616000, "free_cash_flow": 49540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29949000", "ebitda": "42753000", "netIncome": "10961000", "grossProfit": "33460000", "depreciation": "None", "totalRevenue": "320311000", "costOfRevenue": "286851000", "interestIncome": "None", "incomeBeforeTax": "16749000", "interestExpense": "12356000", "operatingIncome": "29949000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5028000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12804000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "123899000", "inventory": "15844000", "commonStock": "37402000", "currentDebt": "None", "investments": "None", "totalAssets": "1152767000", "longTermDebt": "None", "shortTermDebt": "23469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "58257000", "reportedCurrency": "None", "retainedEarnings": "-348109000", "totalLiabilities": "1048064000", "otherCurrentAssets": "52514000", "totalCurrentAssets": "269192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883575000", "currentAccountsPayable": "106059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "592094000", "totalShareholderEquity": "16487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50494000", "totalCurrentLiabilities": "257086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "790978000", "cashAndShortTermInvestments": "53179000", "commonStockSharesOutstanding": "20975000", "intangibleAssetsExcludingGoodwill": "58257000", "cashAndCashEquivalentsAtCarryingValue": "53179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11578000", "profitLoss": "None", "dividendPayout": "1950000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-4015000", "operatingCashflow": "28731000", "capitalExpenditures": "20809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4616000", "cashflowFromInvestment": "-20793000", "stockBasedCompensation": "2847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "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" ] } } }