{ "ticker": { "uuid": "c2d30adc-cd02-440d-9d71-d19c83eb2e04", "symbol": "BWMN", "name": "Bowman Consulting Group Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/c2d30adc-cd02-440d-9d71-d19c83eb2e04/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2d30adc-cd02-440d-9d71-d19c83eb2e04/" }, "ticker_metadata": { "id": 5193, "uuid": "c2d30adc-cd02-440d-9d71-d19c83eb2e04", "symbol": "BWMN", "name": "Bowman Consulting Group Ltd", "asset_type": "equity", "market_cap": 574079000, "stock_exchange_id": 2, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Bowman Consulting Group Ltd., a consulting firm, offers a range of real estate, energy, infrastructure and environmental management solutions in the United States. The company is headquartered in Reston, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c2d30adc-cd02-440d-9d71-d19c83eb2e04", "symbol": "BWMN", "name": "Bowman Consulting Group Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/c2d30adc-cd02-440d-9d71-d19c83eb2e04/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2d30adc-cd02-440d-9d71-d19c83eb2e04/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.15, "quality": 0.21, "momentum": 0.71, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 32.44, "market_cap": 533748328.44, "pe_ratio": 50.4107, "earnings_yield": 0.0198, "ebitda_to_ev": 0.0702, "shareholder_yield": 0, "roe": 0.0422, "piotroski_f_score": 5, "momentum_12_1": 0.2878, "volatility_252d": 0.465 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:33.193764+00:00", "batch_id": "" }, "size": { "price_close": 32.44, "market_cap": 533748328.44, "market_cap_usd": 533748328.44, "enterprise_value": 706736328.44, "shares_outstanding": 16453401, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 50.4107, "pb_ratio": 2.1273, "ptbv_ratio": null, "ps_ratio": 1.0599, "pcf_ratio": 15.09, "pfcf_ratio": 13.6922, "ev_ebitda": 14.243, "ev_ebit": 35.0303, "ev_sales": 1.4035, "ev_fcf": 18.1298, "earnings_yield": 0.0198, "fcf_yield": 0.0552, "price_to_sales": 1.0599, "price_to_book": 2.1273, "price_to_cashflow": 15.09, "ebitda_to_ev": 0.0702, "sales_yield": 0.7125 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4634, "operating_margin": 0.0401, "net_margin": 0.021, "ebitda_margin": 0.0985, "fcf_margin": 0.0774, "roe": 0.0422, "roa": 0.018, "roic": 0.0357, "roc_greenblatt": null, "asset_turnover": 0.8538, "cash_conversion": 3.6817, "accruals_ratio": -0.042, "sbc_to_revenue": 0.0325, "piotroski_f_score": 5, "altman_z_score": 1.8457, "earnings_stability_5y": 2.4008, "revenue_stability_5y": 0.5587, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3957, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3506, "net_debt_to_ebitda": 3.4863, "debt_to_assets": 0.3137, "interest_coverage": 1.6105, "current_ratio": 0.9333, "quick_ratio": 0.9333, "net_debt": 172988000, "local_beta": -0.0011, "volatility_252d": 0.465, "volatility_60d": 1.0149, "max_drawdown_12m": -0.3857, "risk_adjusted_momentum": 0.6188 }, "growth": { "revenue_growth_1y": 0.1327, "revenue_growth_3y_cagr": 0.2325, "revenue_growth_5y_cagr": 0.3206, "eps_growth_1y": 2.7177, "eps_growth_3y_cagr": 0.3468, "eps_growth_5y_cagr": 0.6533, "fcf_growth_1y": 0.0219, "book_value_growth_1y": 0.0219, "revenue_growth": 0.1327, "earnings_growth": 2.7177 }, "momentum": { "price_return_1m": -0.067, "price_return_3m": 0.1083, "price_return_6m": -0.0279, "price_return_9m": -0.2047, "price_return_12m": 0.2015, "price_return_12m_ex1m": 0.2878, "momentum_6m": -0.0279, "momentum_12m": 0.2015, "momentum_12_1": 0.2878, "distance_from_52w_high": -0.2636, "distance_from_52w_low": 0.2123, "relative_strength": 0.0435 }, "raw_ttm": { "revenue_ttm": 503565000, "gross_profit_ttm": 233370000, "ebit_ttm": 20175000, "ebitda_ttm": 49620000, "net_income_ttm": 10588000, "eps_diluted_ttm": 0.6435, "operating_cash_flow_ttm": 35371000, "capital_expenditure_ttm": 3611000, "fcf_ttm": 38982000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12527000, "cash_and_equivalents": 12047000, "total_current_assets": 222050000, "total_current_liabilities": 237929000, "net_ppe": null, "total_assets": 589768000, "total_debt": 185035000, "total_equity": 250901000, "net_working_capital": 127840000, "book_value_per_share": 15.2492, "retained_earnings": -14239000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8294000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 85, "rank_pb": 52, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 65, "rank_ev_ebitda": 61, "rank_ev_ebit": 87, "rank_earnings_yield": 85, "rank_fcf_yield": 65, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 62, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 49, "rank_fcf_margin": 75, "rank_piotroski": 48, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 49 }, "composites": { "value_composite": 85, "quality_composite": 79, "momentum_composite": 29, "growth_composite": 2, "yield_composite": 75, "svqf_composite": 93, "vc1_composite": 76, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.1775, "os_score": 0.12, "value_percentile": 0.15, "quality_percentile": 0.21, "momentum_percentile": 0.71, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 37, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 76, "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": 502, "ticker_id": 5193, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:33.193764+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.44, "market_cap": 533748328.44, "market_cap_usd": 533748328.44, "enterprise_value": 706736328.44, "shares_outstanding": 16453401, "fx_rate_to_usd": null, "pe_ratio": 50.41068459, "pb_ratio": 2.12732643, "ptbv_ratio": null, "ps_ratio": 1.05993929, "pcf_ratio": 15.08999826, "pfcf_ratio": 13.69217404, "ev_ebitda": 14.24297316, "ev_ebit": 35.03030129, "ev_sales": 1.40346594, "ev_fcf": 18.12981192, "earnings_yield": 0.01983706, "fcf_yield": 0.05515777, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.4634357, "operating_margin": 0.04006434, "net_margin": 0.02102608, "ebitda_margin": 0.09853743, "fcf_margin": 0.07741205, "roe": 0.04219991, "roa": 0.01795282, "roic": 0.03569626, "roc_greenblatt": null, "asset_turnover": 0.85383575, "cash_conversion": 3.68171515, "accruals_ratio": -0.04202161, "sbc_to_revenue": 0.03246453, "debt_to_equity": 1.35060044, "net_debt_to_ebitda": 3.48625554, "debt_to_assets": 0.31374201, "interest_coverage": 1.61052127, "current_ratio": 0.9332616, "quick_ratio": 0.9332616, "net_debt": 172988000, "revenue_growth_1y": 0.13265795, "revenue_growth_3y_cagr": 0.23252214, "revenue_growth_5y_cagr": 0.32055358, "eps_growth_1y": 2.71769663, "eps_growth_3y_cagr": 0.34684344, "eps_growth_5y_cagr": 0.653271, "fcf_growth_1y": 0.02186222, "book_value_growth_1y": 0.02193474, "piotroski_f_score": 5, "altman_z_score": 1.84567171, "earnings_stability_5y": 2.400804, "revenue_stability_5y": 0.558692, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06701179, "price_return_3m": 0.10830202, "price_return_6m": -0.02786934, "price_return_9m": -0.20470704, "price_return_12m": 0.20148148, "price_return_12m_ex1m": 0.28777778, "distance_from_52w_high": -0.26356413, "distance_from_52w_low": 0.2122571, "relative_strength": 0.04354043, "local_beta": -0.0011, "volatility_252d": 0.465023, "volatility_60d": 1.014867, "max_drawdown_12m": -0.38569807, "revenue_ttm": 503565000, "gross_profit_ttm": 233370000, "ebit_ttm": 20175000, "ebitda_ttm": 49620000, "net_income_ttm": 10588000, "eps_diluted_ttm": 0.64351437, "operating_cash_flow_ttm": 35371000, "capital_expenditure_ttm": 3611000, "fcf_ttm": 38982000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12527000, "cash_and_equivalents": 12047000, "total_current_assets": 222050000, "total_current_liabilities": 237929000, "net_ppe": null, "total_assets": 589768000, "total_debt": 185035000, "total_equity": 250901000, "net_working_capital": 127840000, "book_value_per_share": 15.24918769, "retained_earnings": -14239000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8294000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 85, "rank_pb": 52, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 65, "rank_ev_ebitda": 61, "rank_ev_ebit": 87, "rank_earnings_yield": 85, "rank_fcf_yield": 65, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 62, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 49, "rank_fcf_margin": 75, "rank_piotroski": 48, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 49, "value_composite": 85, "quality_composite": 79, "momentum_composite": 29, "growth_composite": 2, "yield_composite": 75, "svqf_composite": 93, "vc1_composite": 76, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 37, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 76, "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": 32.44, "os": 0.12, "value": 0.15, "quality": 0.21, "momentum": 0.71, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 50.4107, "earnings_yield": 0.0198, "shareholder_yield": 0, "roe": 0.0422, "momentum_12_1": 0.2878, "complete_fields": { "id": 502, "ticker_id": 5193, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:33.193764+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.44, "market_cap": 533748328.44, "market_cap_usd": 533748328.44, "enterprise_value": 706736328.44, "shares_outstanding": 16453401, "fx_rate_to_usd": null, "pe_ratio": 50.41068459, "pb_ratio": 2.12732643, "ptbv_ratio": null, "ps_ratio": 1.05993929, "pcf_ratio": 15.08999826, "pfcf_ratio": 13.69217404, "ev_ebitda": 14.24297316, "ev_ebit": 35.03030129, "ev_sales": 1.40346594, "ev_fcf": 18.12981192, "earnings_yield": 0.01983706, "fcf_yield": 0.05515777, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.4634357, "operating_margin": 0.04006434, "net_margin": 0.02102608, "ebitda_margin": 0.09853743, "fcf_margin": 0.07741205, "roe": 0.04219991, "roa": 0.01795282, "roic": 0.03569626, "roc_greenblatt": null, "asset_turnover": 0.85383575, "cash_conversion": 3.68171515, "accruals_ratio": -0.04202161, "sbc_to_revenue": 0.03246453, "debt_to_equity": 1.35060044, "net_debt_to_ebitda": 3.48625554, "debt_to_assets": 0.31374201, "interest_coverage": 1.61052127, "current_ratio": 0.9332616, "quick_ratio": 0.9332616, "net_debt": 172988000, "revenue_growth_1y": 0.13265795, "revenue_growth_3y_cagr": 0.23252214, "revenue_growth_5y_cagr": 0.32055358, "eps_growth_1y": 2.71769663, "eps_growth_3y_cagr": 0.34684344, "eps_growth_5y_cagr": 0.653271, "fcf_growth_1y": 0.02186222, "book_value_growth_1y": 0.02193474, "piotroski_f_score": 5, "altman_z_score": 1.84567171, "earnings_stability_5y": 2.400804, "revenue_stability_5y": 0.558692, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06701179, "price_return_3m": 0.10830202, "price_return_6m": -0.02786934, "price_return_9m": -0.20470704, "price_return_12m": 0.20148148, "price_return_12m_ex1m": 0.28777778, "distance_from_52w_high": -0.26356413, "distance_from_52w_low": 0.2122571, "relative_strength": 0.04354043, "local_beta": -0.0011, "volatility_252d": 0.465023, "volatility_60d": 1.014867, "max_drawdown_12m": -0.38569807, "revenue_ttm": 503565000, "gross_profit_ttm": 233370000, "ebit_ttm": 20175000, "ebitda_ttm": 49620000, "net_income_ttm": 10588000, "eps_diluted_ttm": 0.64351437, "operating_cash_flow_ttm": 35371000, "capital_expenditure_ttm": 3611000, "fcf_ttm": 38982000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12527000, "cash_and_equivalents": 12047000, "total_current_assets": 222050000, "total_current_liabilities": 237929000, "net_ppe": null, "total_assets": 589768000, "total_debt": 185035000, "total_equity": 250901000, "net_working_capital": 127840000, "book_value_per_share": 15.24918769, "retained_earnings": -14239000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8294000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 85, "rank_pb": 52, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 65, "rank_ev_ebitda": 61, "rank_ev_ebit": 87, "rank_earnings_yield": 85, "rank_fcf_yield": 65, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 62, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 49, "rank_fcf_margin": 75, "rank_piotroski": 48, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 49, "value_composite": 85, "quality_composite": 79, "momentum_composite": 29, "growth_composite": 2, "yield_composite": 75, "svqf_composite": 93, "vc1_composite": 76, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 37, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 76, "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 490017000, "cost_of_revenue": 256035000, "gross_profit": 233982000, "ebit": 18920000, "ebitda": 46479000, "pretax_income": 11158000, "tax_provision": -1070000, "net_income": 12228000, "net_income_to_common": 12228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11066000, "total_current_assets": 212955000, "total_assets": 579682000, "short_term_debt": 48384000, "long_term_debt": 34313000, "total_debt": 82697000, "total_liabilities": 318577000, "total_equity": 261105000, "shares_outstanding": 16747198, "goodwill_and_intangibles": 262159000 }, "cash_flow": { "operating_cash_flow": 35827000, "capital_expenditure": 2393000, "free_cash_flow": 38220000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34587, "ticker_id": 5193, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18920000", "ebitda": "46479000", "netIncome": "12228000", "grossProfit": "233982000", "depreciation": "None", "totalRevenue": "490017000", "costOfRevenue": "256035000", "interestIncome": "None", "incomeBeforeTax": "11158000", "interestExpense": "None", "operatingIncome": "18920000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1070000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "215062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27559000", "sellingGeneralAndAdministrative": "215062000", "netIncomeFromContinuingOperations": "12849000" }, "balance": { "goodwill": "173579000", "inventory": "None", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "579682000", "longTermDebt": "34313000", "shortTermDebt": "48384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88580000", "reportedCurrency": "USD", "retainedEarnings": "-10537000", "totalLiabilities": "318577000", "otherCurrentAssets": "17730000", "totalCurrentAssets": "212955000", "currentLongTermDebt": "118048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366727000", "currentAccountsPayable": "60035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146845000", "totalShareholderEquity": "261105000", "capitalLeaseObligations": "89834000", "otherCurrentLiabilities": "95350000", "totalCurrentLiabilities": "214734000", "otherNonCurrentLiabilities": "377000", "totalNonCurrentLiabilities": "103843000", "cashAndShortTermInvestments": "11066000", "commonStockSharesOutstanding": "16747198", "intangibleAssetsExcludingGoodwill": "88580000", "cashAndCashEquivalentsAtCarryingValue": "11066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35827000", "capitalExpenditures": "2393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4301000", "cashflowFromInvestment": "-35760000", "stockBasedCompensation": "18751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490017000, "cost_of_revenue": 256035000, "gross_profit": 233982000, "research_and_development": null, "selling_general_admin": 215062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18920000, "depreciation_amortisation": 27559000, "ebitda": 46479000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 11158000, "tax_provision": -1070000, "effective_tax_rate": null, "net_income": 12228000, "net_income_continuing_ops": 12849000, "net_income_to_common": 12228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11066000, "short_term_investments": null, "net_receivables": 184159000, "inventory": null, "other_current_assets": null, "total_current_assets": 212955000, "net_ppe": null, "goodwill": 173579000, "intangible_assets": 88580000, "goodwill_and_intangibles": 262159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366727000, "total_assets": 579682000, "short_term_debt": 48384000, "accounts_payable": 60035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214734000, "long_term_debt": 34313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103843000, "total_liabilities": 318577000, "total_debt": 82697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10537000, "total_equity": 261105000, "shares_outstanding": 16747198, "operating_cash_flow": 35827000, "stock_based_compensation": 18751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4301000, "free_cash_flow": 38220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18920000", "ebitda": "46479000", "netIncome": "12228000", "grossProfit": "233982000", "depreciation": "None", "totalRevenue": "490017000", "costOfRevenue": "256035000", "interestIncome": "None", "incomeBeforeTax": "11158000", "interestExpense": "None", "operatingIncome": "18920000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1070000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "215062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27559000", "sellingGeneralAndAdministrative": "215062000", "netIncomeFromContinuingOperations": "12849000" }, "balance": { "goodwill": "173579000", "inventory": "None", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "579682000", "longTermDebt": "34313000", "shortTermDebt": "48384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88580000", "reportedCurrency": "USD", "retainedEarnings": "-10537000", "totalLiabilities": "318577000", "otherCurrentAssets": "17730000", "totalCurrentAssets": "212955000", "currentLongTermDebt": "118048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366727000", "currentAccountsPayable": "60035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146845000", "totalShareholderEquity": "261105000", "capitalLeaseObligations": "89834000", "otherCurrentLiabilities": "95350000", "totalCurrentLiabilities": "214734000", "otherNonCurrentLiabilities": "377000", "totalNonCurrentLiabilities": "103843000", "cashAndShortTermInvestments": "11066000", "commonStockSharesOutstanding": "16747198", "intangibleAssetsExcludingGoodwill": "88580000", "cashAndCashEquivalentsAtCarryingValue": "11066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35827000", "capitalExpenditures": "2393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4301000", "cashflowFromInvestment": "-35760000", "stockBasedCompensation": "18751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27551000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 426564000, "cost_of_revenue": 203761000, "gross_profit": 222803000, "ebit": -2477000, "ebitda": 25968000, "pretax_income": -8946000, "tax_provision": -11980000, "net_income": 2804000, "net_income_to_common": 2804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6698000, "total_current_assets": 176621000, "total_assets": 505881000, "short_term_debt": 75448000, "long_term_debt": 19992000, "total_debt": 95440000, "total_liabilities": 259766000, "total_equity": 246115000, "shares_outstanding": 16132000, "goodwill_and_intangibles": 200062000 }, "cash_flow": { "operating_cash_flow": 24301000, "capital_expenditure": 626000, "free_cash_flow": 24927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34592, "ticker_id": 5193, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2477000", "ebitda": "25968000", "netIncome": "2804000", "grossProfit": "222803000", "depreciation": "None", "totalRevenue": "426564000", "costOfRevenue": "203761000", "interestIncome": "None", "incomeBeforeTax": "-8946000", "interestExpense": "7951000", "operatingIncome": "-2000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11980000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "224803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28445000", "sellingGeneralAndAdministrative": "197452000", "netIncomeFromContinuingOperations": "3034000" }, "balance": { "goodwill": "134653000", "inventory": "None", "commonStock": "213000", "currentDebt": "None", "investments": "None", "totalAssets": "505881000", "longTermDebt": "19992000", "shortTermDebt": "75448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65409000", "reportedCurrency": "USD", "retainedEarnings": "-23386000", "totalLiabilities": "259766000", "otherCurrentAssets": "19560000", "totalCurrentAssets": "176621000", "currentLongTermDebt": "54075000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329260000", "currentAccountsPayable": "51626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150438000", "totalShareholderEquity": "246115000", "capitalLeaseObligations": "76371000", "otherCurrentLiabilities": "80904000", "totalCurrentLiabilities": "134979000", "otherNonCurrentLiabilities": "45079000", "totalNonCurrentLiabilities": "124787000", "cashAndShortTermInvestments": "6698000", "commonStockSharesOutstanding": "16132000", "intangibleAssetsExcludingGoodwill": "65409000", "cashAndCashEquivalentsAtCarryingValue": "6698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24301000", "capitalExpenditures": "626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10824000", "cashflowFromInvestment": "-27466000", "stockBasedCompensation": "25727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426564000, "cost_of_revenue": 203761000, "gross_profit": 222803000, "research_and_development": null, "selling_general_admin": 197452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2477000, "depreciation_amortisation": 28445000, "ebitda": 25968000, "interest_expense": 7951000, "interest_income": null, "other_non_operating": null, "pretax_income": -8946000, "tax_provision": -11980000, "effective_tax_rate": null, "net_income": 2804000, "net_income_continuing_ops": 3034000, "net_income_to_common": 2804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6698000, "short_term_investments": null, "net_receivables": 150363000, "inventory": null, "other_current_assets": null, "total_current_assets": 176621000, "net_ppe": null, "goodwill": 134653000, "intangible_assets": 65409000, "goodwill_and_intangibles": 200062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 329260000, "total_assets": 505881000, "short_term_debt": 75448000, "accounts_payable": 51626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134979000, "long_term_debt": 19992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124787000, "total_liabilities": 259766000, "total_debt": 95440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23386000, "total_equity": 246115000, "shares_outstanding": 16132000, "operating_cash_flow": 24301000, "stock_based_compensation": 25727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27466000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10824000, "free_cash_flow": 24927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2477000", "ebitda": "25968000", "netIncome": "2804000", "grossProfit": "222803000", "depreciation": "None", "totalRevenue": "426564000", "costOfRevenue": "203761000", "interestIncome": "None", "incomeBeforeTax": "-8946000", "interestExpense": "7951000", "operatingIncome": "-2000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11980000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "224803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28445000", "sellingGeneralAndAdministrative": "197452000", "netIncomeFromContinuingOperations": "3034000" }, "balance": { "goodwill": "134653000", "inventory": "None", "commonStock": "213000", "currentDebt": "None", "investments": "None", "totalAssets": "505881000", "longTermDebt": "19992000", "shortTermDebt": "75448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65409000", "reportedCurrency": "USD", "retainedEarnings": "-23386000", "totalLiabilities": "259766000", "otherCurrentAssets": "19560000", "totalCurrentAssets": "176621000", "currentLongTermDebt": "54075000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329260000", "currentAccountsPayable": "51626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150438000", "totalShareholderEquity": "246115000", "capitalLeaseObligations": "76371000", "otherCurrentLiabilities": "80904000", "totalCurrentLiabilities": "134979000", "otherNonCurrentLiabilities": "45079000", "totalNonCurrentLiabilities": "124787000", "cashAndShortTermInvestments": "6698000", "commonStockSharesOutstanding": "16132000", "intangibleAssetsExcludingGoodwill": "65409000", "cashAndCashEquivalentsAtCarryingValue": "6698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24301000", "capitalExpenditures": "626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10824000", "cashflowFromInvestment": "-27466000", "stockBasedCompensation": "25727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28445000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 346256000, "cost_of_revenue": 170223000, "gross_profit": 176033000, "ebit": -1067000, "ebitda": 17656000, "pretax_income": -6447000, "tax_provision": 177000, "net_income": -6624000, "net_income_to_common": -6624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20687000, "total_current_assets": 154777000, "total_assets": 402785000, "short_term_debt": 74881000, "long_term_debt": 13738000, "total_debt": 88619000, "total_liabilities": 239504000, "total_equity": 163281000, "shares_outstanding": 12491000, "goodwill_and_intangibles": 142687000 }, "cash_flow": { "operating_cash_flow": 11722000, "capital_expenditure": 2093000, "free_cash_flow": 13815000, "dividends_paid": 22839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34597, "ticker_id": 5193, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1067000", "ebitda": "17656000", "netIncome": "-6624000", "grossProfit": "176033000", "depreciation": "None", "totalRevenue": "346256000", "costOfRevenue": "170223000", "interestIncome": "None", "incomeBeforeTax": "-6447000", "interestExpense": "5340000", "operatingIncome": "-656000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "177000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "176689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18723000", "sellingGeneralAndAdministrative": "148737000", "netIncomeFromContinuingOperations": "1557000" }, "balance": { "goodwill": "96393000", "inventory": "1", "commonStock": "177000", "currentDebt": "None", "investments": "None", "totalAssets": "402785000", "longTermDebt": "13738000", "shortTermDebt": "74881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46294000", "reportedCurrency": "USD", "retainedEarnings": "-26420000", "totalLiabilities": "239504000", "otherCurrentAssets": "11806000", "totalCurrentAssets": "154777000", "currentLongTermDebt": "59279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248008000", "currentAccountsPayable": "44002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140687000", "totalShareholderEquity": "163281000", "capitalLeaseObligations": "67670000", "otherCurrentLiabilities": "392000", "totalCurrentLiabilities": "126756000", "otherNonCurrentLiabilities": "42288000", "totalNonCurrentLiabilities": "112748000", "cashAndShortTermInvestments": "20687000", "commonStockSharesOutstanding": "12491000", "intangibleAssetsExcludingGoodwill": "46294000", "cashAndCashEquivalentsAtCarryingValue": "20687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6624000", "profitLoss": "None", "dividendPayout": "22839000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11722000", "capitalExpenditures": "2093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22839000", "cashflowFromInvestment": "-27156000", "stockBasedCompensation": "24738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346256000, "cost_of_revenue": 170223000, "gross_profit": 176033000, "research_and_development": null, "selling_general_admin": 148737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1067000, "depreciation_amortisation": 18723000, "ebitda": 17656000, "interest_expense": 5340000, "interest_income": null, "other_non_operating": null, "pretax_income": -6447000, "tax_provision": 177000, "effective_tax_rate": null, "net_income": -6624000, "net_income_continuing_ops": 1557000, "net_income_to_common": -6624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20687000, "short_term_investments": null, "net_receivables": 122284000, "inventory": 1, "other_current_assets": null, "total_current_assets": 154777000, "net_ppe": null, "goodwill": 96393000, "intangible_assets": 46294000, "goodwill_and_intangibles": 142687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248008000, "total_assets": 402785000, "short_term_debt": 74881000, "accounts_payable": 44002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126756000, "long_term_debt": 13738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112748000, "total_liabilities": 239504000, "total_debt": 88619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26420000, "total_equity": 163281000, "shares_outstanding": 12491000, "operating_cash_flow": 11722000, "stock_based_compensation": 24738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27156000, "dividends_paid": 22839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22839000, "free_cash_flow": 13815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1067000", "ebitda": "17656000", "netIncome": "-6624000", "grossProfit": "176033000", "depreciation": "None", "totalRevenue": "346256000", "costOfRevenue": "170223000", "interestIncome": "None", "incomeBeforeTax": "-6447000", "interestExpense": "5340000", "operatingIncome": "-656000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "177000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "176689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18723000", "sellingGeneralAndAdministrative": "148737000", "netIncomeFromContinuingOperations": "1557000" }, "balance": { "goodwill": "96393000", "inventory": "1", "commonStock": "177000", "currentDebt": "None", "investments": "None", "totalAssets": "402785000", "longTermDebt": "13738000", "shortTermDebt": "74881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46294000", "reportedCurrency": "USD", "retainedEarnings": "-26420000", "totalLiabilities": "239504000", "otherCurrentAssets": "11806000", "totalCurrentAssets": "154777000", "currentLongTermDebt": "59279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248008000", "currentAccountsPayable": "44002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140687000", "totalShareholderEquity": "163281000", "capitalLeaseObligations": "67670000", "otherCurrentLiabilities": "392000", "totalCurrentLiabilities": "126756000", "otherNonCurrentLiabilities": "42288000", "totalNonCurrentLiabilities": "112748000", "cashAndShortTermInvestments": "20687000", "commonStockSharesOutstanding": "12491000", "intangibleAssetsExcludingGoodwill": "46294000", "cashAndCashEquivalentsAtCarryingValue": "20687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6624000", "profitLoss": "None", "dividendPayout": "22839000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11722000", "capitalExpenditures": "2093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22839000", "cashflowFromInvestment": "-27156000", "stockBasedCompensation": "24738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18723000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 261714000, "cost_of_revenue": 126586000, "gross_profit": 135128000, "ebit": 5038000, "ebitda": 17289000, "pretax_income": 1736000, "tax_provision": -3269000, "net_income": 5005000, "net_income_to_common": 5005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13282000, "total_current_assets": 102130000, "total_assets": 255757000, "short_term_debt": 22414000, "long_term_debt": 16276000, "total_debt": 38690000, "total_liabilities": 132898000, "total_equity": 122859000, "shares_outstanding": 11684000, "goodwill_and_intangibles": 81160000 }, "cash_flow": { "operating_cash_flow": 9170000, "capital_expenditure": 902000, "free_cash_flow": 10072000, "dividends_paid": 7201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34602, "ticker_id": 5193, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5038000", "ebitda": "17289000", "netIncome": "5005000", "grossProfit": "135128000", "depreciation": "None", "totalRevenue": "261714000", "costOfRevenue": "126586000", "interestIncome": "None", "incomeBeforeTax": "1736000", "interestExpense": "3220000", "operatingIncome": "5120000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3269000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "130008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3384000", "costofGoodsAndServicesSold": "126586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12251000", "sellingGeneralAndAdministrative": "117839000", "netIncomeFromContinuingOperations": "5005000" }, "balance": { "goodwill": "53210000", "inventory": "None", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "255757000", "longTermDebt": "16276000", "shortTermDebt": "22414000", "treasuryStock": "-20831000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "27950000", "reportedCurrency": "USD", "retainedEarnings": "-19796000", "totalLiabilities": "132898000", "otherCurrentAssets": "7068000", "totalCurrentAssets": "102130000", "currentLongTermDebt": "10168000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153627000", "currentAccountsPayable": "40293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55368000", "shortLongTermDebtTotal": "81031000", "totalShareholderEquity": "122859000", "capitalLeaseObligations": "54587000", "otherCurrentLiabilities": "40293000", "totalCurrentLiabilities": "69077000", "otherNonCurrentLiabilities": "47545000", "totalNonCurrentLiabilities": "63821000", "cashAndShortTermInvestments": "13282000", "commonStockSharesOutstanding": "11684000", "intangibleAssetsExcludingGoodwill": "27950000", "cashAndCashEquivalentsAtCarryingValue": "13282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5005000", "profitLoss": "None", "dividendPayout": "7201000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9170000", "capitalExpenditures": "902000", "changeInReceivables": "-13779000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2247000", "cashflowFromInvestment": "-18754000", "stockBasedCompensation": "15097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261714000, "cost_of_revenue": 126586000, "gross_profit": 135128000, "research_and_development": null, "selling_general_admin": 117839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5038000, "depreciation_amortisation": 12251000, "ebitda": 17289000, "interest_expense": 3220000, "interest_income": null, "other_non_operating": null, "pretax_income": 1736000, "tax_provision": -3269000, "effective_tax_rate": null, "net_income": 5005000, "net_income_continuing_ops": 5005000, "net_income_to_common": 5005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13282000, "short_term_investments": null, "net_receivables": 81780000, "inventory": null, "other_current_assets": null, "total_current_assets": 102130000, "net_ppe": null, "goodwill": 53210000, "intangible_assets": 27950000, "goodwill_and_intangibles": 81160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153627000, "total_assets": 255757000, "short_term_debt": 22414000, "accounts_payable": 40293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69077000, "long_term_debt": 16276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63821000, "total_liabilities": 132898000, "total_debt": 38690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19796000, "total_equity": 122859000, "shares_outstanding": 11684000, "operating_cash_flow": 9170000, "stock_based_compensation": 15097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18754000, "dividends_paid": 7201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2247000, "free_cash_flow": 10072000, "net_change_in_cash": -7337000 }, "raw_data": { "income": { "ebit": "5038000", "ebitda": "17289000", "netIncome": "5005000", "grossProfit": "135128000", "depreciation": "None", "totalRevenue": "261714000", "costOfRevenue": "126586000", "interestIncome": "None", "incomeBeforeTax": "1736000", "interestExpense": "3220000", "operatingIncome": "5120000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3269000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "130008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3384000", "costofGoodsAndServicesSold": "126586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12251000", "sellingGeneralAndAdministrative": "117839000", "netIncomeFromContinuingOperations": "5005000" }, "balance": { "goodwill": "53210000", "inventory": "None", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "255757000", "longTermDebt": "16276000", "shortTermDebt": "22414000", "treasuryStock": "-20831000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "27950000", "reportedCurrency": "USD", "retainedEarnings": "-19796000", "totalLiabilities": "132898000", "otherCurrentAssets": "7068000", "totalCurrentAssets": "102130000", "currentLongTermDebt": "10168000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153627000", "currentAccountsPayable": "40293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55368000", "shortLongTermDebtTotal": "81031000", "totalShareholderEquity": "122859000", "capitalLeaseObligations": "54587000", "otherCurrentLiabilities": "40293000", "totalCurrentLiabilities": "69077000", "otherNonCurrentLiabilities": "47545000", "totalNonCurrentLiabilities": "63821000", "cashAndShortTermInvestments": "13282000", "commonStockSharesOutstanding": "11684000", "intangibleAssetsExcludingGoodwill": "27950000", "cashAndCashEquivalentsAtCarryingValue": "13282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5005000", "profitLoss": "None", "dividendPayout": "7201000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9170000", "capitalExpenditures": "902000", "changeInReceivables": "-13779000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2247000", "cashflowFromInvestment": "-18754000", "stockBasedCompensation": "15097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12251000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 149970000, "cost_of_revenue": 74532000, "gross_profit": 75438000, "ebit": 38000, "ebitda": 6409000, "pretax_income": -1280000, "tax_provision": -1579000, "net_income": 299000, "net_income_to_common": 299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20619000, "total_current_assets": 74409000, "total_assets": 138170000, "short_term_debt": 9586000, "long_term_debt": 8407000, "total_debt": 17993000, "total_liabilities": 59757000, "total_equity": 78413000, "shares_outstanding": 11490000, "goodwill_and_intangibles": 40757000 }, "cash_flow": { "operating_cash_flow": 4717000, "capital_expenditure": 905000, "free_cash_flow": 5622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34607, "ticker_id": 5193, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38000", "ebitda": "6409000", "netIncome": "299000", "grossProfit": "75438000", "depreciation": "None", "totalRevenue": "149970000", "costOfRevenue": "74532000", "interestIncome": "None", "incomeBeforeTax": "-1280000", "interestExpense": "918000", "operatingIncome": "160000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1579000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1440000", "costofGoodsAndServicesSold": "74532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6371000", "sellingGeneralAndAdministrative": "69029000", "netIncomeFromContinuingOperations": "299000" }, "balance": { "goodwill": "28471000", "inventory": "None", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "138170000", "longTermDebt": "8407000", "shortTermDebt": "9586000", "treasuryStock": "-17488000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12286000", "reportedCurrency": "USD", "retainedEarnings": "-24801000", "totalLiabilities": "59757000", "otherCurrentAssets": "4850000", "totalCurrentAssets": "74409000", "currentLongTermDebt": "4450000", "longTermInvestments": "903000", "shortTermInvestments": "None", "currentNetReceivables": "48940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63761000", "currentAccountsPayable": "17921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20202000", "shortLongTermDebtTotal": "28013000", "totalShareholderEquity": "78413000", "capitalLeaseObligations": "10020000", "otherCurrentLiabilities": "18645000", "totalCurrentLiabilities": "32854000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "26903000", "cashAndShortTermInvestments": "20619000", "commonStockSharesOutstanding": "11490000", "intangibleAssetsExcludingGoodwill": "12286000", "cashAndCashEquivalentsAtCarryingValue": "20619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3297000", "operatingCashflow": "4717000", "capitalExpenditures": "905000", "changeInReceivables": "-8802000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37050000", "cashflowFromInvestment": "-21534000", "stockBasedCompensation": "8217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149970000, "cost_of_revenue": 74532000, "gross_profit": 75438000, "research_and_development": null, "selling_general_admin": 69029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38000, "depreciation_amortisation": 6371000, "ebitda": 6409000, "interest_expense": 918000, "interest_income": null, "other_non_operating": null, "pretax_income": -1280000, "tax_provision": -1579000, "effective_tax_rate": null, "net_income": 299000, "net_income_continuing_ops": 299000, "net_income_to_common": 299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20619000, "short_term_investments": null, "net_receivables": 48940000, "inventory": null, "other_current_assets": null, "total_current_assets": 74409000, "net_ppe": null, "goodwill": 28471000, "intangible_assets": 12286000, "goodwill_and_intangibles": 40757000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63761000, "total_assets": 138170000, "short_term_debt": 9586000, "accounts_payable": 17921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32854000, "long_term_debt": 8407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26903000, "total_liabilities": 59757000, "total_debt": 17993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24801000, "total_equity": 78413000, "shares_outstanding": 11490000, "operating_cash_flow": 4717000, "stock_based_compensation": 8217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37050000, "free_cash_flow": 5622000, "net_change_in_cash": 20233000 }, "raw_data": { "income": { "ebit": "38000", "ebitda": "6409000", "netIncome": "299000", "grossProfit": "75438000", "depreciation": "None", "totalRevenue": "149970000", "costOfRevenue": "74532000", "interestIncome": "None", "incomeBeforeTax": "-1280000", "interestExpense": "918000", "operatingIncome": "160000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1579000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "75278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1440000", "costofGoodsAndServicesSold": "74532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6371000", "sellingGeneralAndAdministrative": "69029000", "netIncomeFromContinuingOperations": "299000" }, "balance": { "goodwill": "28471000", "inventory": "None", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "138170000", "longTermDebt": "8407000", "shortTermDebt": "9586000", "treasuryStock": "-17488000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12286000", "reportedCurrency": "USD", "retainedEarnings": "-24801000", "totalLiabilities": "59757000", "otherCurrentAssets": "4850000", "totalCurrentAssets": "74409000", "currentLongTermDebt": "4450000", "longTermInvestments": "903000", "shortTermInvestments": "None", "currentNetReceivables": "48940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63761000", "currentAccountsPayable": "17921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20202000", "shortLongTermDebtTotal": "28013000", "totalShareholderEquity": "78413000", "capitalLeaseObligations": "10020000", "otherCurrentLiabilities": "18645000", "totalCurrentLiabilities": "32854000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "26903000", "cashAndShortTermInvestments": "20619000", "commonStockSharesOutstanding": "11490000", "intangibleAssetsExcludingGoodwill": "12286000", "cashAndCashEquivalentsAtCarryingValue": "20619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3297000", "operatingCashflow": "4717000", "capitalExpenditures": "905000", "changeInReceivables": "-8802000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37050000", "cashflowFromInvestment": "-21534000", "stockBasedCompensation": "8217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6371000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 122020000, "cost_of_revenue": 66512000, "gross_profit": 55508000, "ebit": 1762000, "ebitda": 4039000, "pretax_income": 1979000, "tax_provision": 989000, "net_income": 990000, "net_income_to_common": 990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386000, "total_current_assets": 35102000, "total_assets": 63638000, "short_term_debt": 8568000, "long_term_debt": 2829000, "total_debt": 11397000, "total_liabilities": 46501000, "total_equity": 17137000, "shares_outstanding": 10018000, "goodwill_and_intangibles": 10310000 }, "cash_flow": { "operating_cash_flow": 10770000, "capital_expenditure": 924000, "free_cash_flow": 11694000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34612, "ticker_id": 5193, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1762000", "ebitda": "4039000", "netIncome": "990000", "grossProfit": "55508000", "depreciation": "None", "totalRevenue": "122020000", "costOfRevenue": "66512000", "interestIncome": "None", "incomeBeforeTax": "1979000", "interestExpense": "600000", "operatingIncome": "1869000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "989000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "53639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2277000", "sellingGeneralAndAdministrative": "51469000", "netIncomeFromContinuingOperations": "990000" }, "balance": { "goodwill": "9179000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "63638000", "longTermDebt": "2829000", "shortTermDebt": "8568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1131000", "reportedCurrency": "USD", "retainedEarnings": "-25100000", "totalLiabilities": "46501000", "otherCurrentAssets": "2271000", "totalCurrentAssets": "35102000", "currentLongTermDebt": "5073000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28536000", "currentAccountsPayable": "10003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15357000", "shortLongTermDebtTotal": "18900000", "totalShareholderEquity": "17137000", "capitalLeaseObligations": "10998000", "otherCurrentLiabilities": "12822000", "totalCurrentLiabilities": "23333000", "otherNonCurrentLiabilities": "2086000", "totalNonCurrentLiabilities": "23168000", "cashAndShortTermInvestments": "386000", "commonStockSharesOutstanding": "10018000", "intangibleAssetsExcludingGoodwill": "1131000", "cashAndCashEquivalentsAtCarryingValue": "386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "520000", "operatingCashflow": "10770000", "capitalExpenditures": "924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8479000", "cashflowFromInvestment": "-2414000", "stockBasedCompensation": "5085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122020000, "cost_of_revenue": 66512000, "gross_profit": 55508000, "research_and_development": null, "selling_general_admin": 51469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1762000, "depreciation_amortisation": 2277000, "ebitda": 4039000, "interest_expense": 600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1979000, "tax_provision": 989000, "effective_tax_rate": null, "net_income": 990000, "net_income_continuing_ops": 990000, "net_income_to_common": 990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386000, "short_term_investments": null, "net_receivables": 32445000, "inventory": 1, "other_current_assets": null, "total_current_assets": 35102000, "net_ppe": null, "goodwill": 9179000, "intangible_assets": 1131000, "goodwill_and_intangibles": 10310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28536000, "total_assets": 63638000, "short_term_debt": 8568000, "accounts_payable": 10003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23333000, "long_term_debt": 2829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23168000, "total_liabilities": 46501000, "total_debt": 11397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25100000, "total_equity": 17137000, "shares_outstanding": 10018000, "operating_cash_flow": 10770000, "stock_based_compensation": 5085000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2414000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8479000, "free_cash_flow": 11694000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1762000", "ebitda": "4039000", "netIncome": "990000", "grossProfit": "55508000", "depreciation": "None", "totalRevenue": "122020000", "costOfRevenue": "66512000", "interestIncome": "None", "incomeBeforeTax": "1979000", "interestExpense": "600000", "operatingIncome": "1869000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "989000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "53639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2277000", "sellingGeneralAndAdministrative": "51469000", "netIncomeFromContinuingOperations": "990000" }, "balance": { "goodwill": "9179000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "63638000", "longTermDebt": "2829000", "shortTermDebt": "8568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1131000", "reportedCurrency": "USD", "retainedEarnings": "-25100000", "totalLiabilities": "46501000", "otherCurrentAssets": "2271000", "totalCurrentAssets": "35102000", "currentLongTermDebt": "5073000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28536000", "currentAccountsPayable": "10003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15357000", "shortLongTermDebtTotal": "18900000", "totalShareholderEquity": "17137000", "capitalLeaseObligations": "10998000", "otherCurrentLiabilities": "12822000", "totalCurrentLiabilities": "23333000", "otherNonCurrentLiabilities": "2086000", "totalNonCurrentLiabilities": "23168000", "cashAndShortTermInvestments": "386000", "commonStockSharesOutstanding": "10018000", "intangibleAssetsExcludingGoodwill": "1131000", "cashAndCashEquivalentsAtCarryingValue": "386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "520000", "operatingCashflow": "10770000", "capitalExpenditures": "924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8479000", "cashflowFromInvestment": "-2414000", "stockBasedCompensation": "5085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2277000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 113724000, "cost_of_revenue": 58571000, "gross_profit": 55153000, "ebit": 2870000, "ebitda": 3667000, "pretax_income": 2564000, "tax_provision": 1038000, "net_income": 1526000, "net_income_to_common": 1526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509000, "total_current_assets": 42888000, "total_assets": 66798000, "short_term_debt": 10235000, "long_term_debt": 1916000, "total_debt": 12151000, "total_liabilities": 90081000, "total_equity": -23283000, "shares_outstanding": 9465000, "goodwill_and_intangibles": 9870000 }, "cash_flow": { "operating_cash_flow": 8218000, "capital_expenditure": 3366000, "free_cash_flow": 11584000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34616, "ticker_id": 5193, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2870000", "ebitda": "3667000", "netIncome": "1526000", "grossProfit": "55153000", "depreciation": "None", "totalRevenue": "113724000", "costOfRevenue": "58571000", "interestIncome": "None", "incomeBeforeTax": "2564000", "interestExpense": "600000", "operatingIncome": "2983000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1038000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "52283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "797000", "sellingGeneralAndAdministrative": "51486000", "netIncomeFromContinuingOperations": "1526000" }, "balance": { "goodwill": "9179000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "66798000", "longTermDebt": "1916000", "shortTermDebt": "10235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "691000", "reportedCurrency": "USD", "retainedEarnings": "-17358000", "totalLiabilities": "90081000", "otherCurrentAssets": "2287000", "totalCurrentAssets": "42888000", "currentLongTermDebt": "10092000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23910000", "currentAccountsPayable": "12270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4770000", "shortLongTermDebtTotal": "12725000", "totalShareholderEquity": "-23283000", "capitalLeaseObligations": "717000", "otherCurrentLiabilities": "14480000", "totalCurrentLiabilities": "32603000", "otherNonCurrentLiabilities": "8267000", "totalNonCurrentLiabilities": "57478000", "cashAndShortTermInvestments": "509000", "commonStockSharesOutstanding": "9465000", "intangibleAssetsExcludingGoodwill": "691000", "cashAndCashEquivalentsAtCarryingValue": "509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4506000", "operatingCashflow": "8218000", "capitalExpenditures": "3366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3610000", "cashflowFromInvestment": "-4271000", "stockBasedCompensation": "4281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113724000, "cost_of_revenue": 58571000, "gross_profit": 55153000, "research_and_development": null, "selling_general_admin": 51486000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2870000, "depreciation_amortisation": 797000, "ebitda": 3667000, "interest_expense": 600000, "interest_income": null, "other_non_operating": null, "pretax_income": 2564000, "tax_provision": 1038000, "effective_tax_rate": null, "net_income": 1526000, "net_income_continuing_ops": 1526000, "net_income_to_common": 1526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509000, "short_term_investments": null, "net_receivables": 40092000, "inventory": null, "other_current_assets": null, "total_current_assets": 42888000, "net_ppe": null, "goodwill": 9179000, "intangible_assets": 691000, "goodwill_and_intangibles": 9870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23910000, "total_assets": 66798000, "short_term_debt": 10235000, "accounts_payable": 12270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32603000, "long_term_debt": 1916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57478000, "total_liabilities": 90081000, "total_debt": 12151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17358000, "total_equity": -23283000, "shares_outstanding": 9465000, "operating_cash_flow": 8218000, "stock_based_compensation": 4281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3610000, "free_cash_flow": 11584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2870000", "ebitda": "3667000", "netIncome": "1526000", "grossProfit": "55153000", "depreciation": "None", "totalRevenue": "113724000", "costOfRevenue": "58571000", "interestIncome": "None", "incomeBeforeTax": "2564000", "interestExpense": "600000", "operatingIncome": "2983000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1038000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "52283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "797000", "sellingGeneralAndAdministrative": "51486000", "netIncomeFromContinuingOperations": "1526000" }, "balance": { "goodwill": "9179000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "66798000", "longTermDebt": "1916000", "shortTermDebt": "10235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "691000", "reportedCurrency": "USD", "retainedEarnings": "-17358000", "totalLiabilities": "90081000", "otherCurrentAssets": "2287000", "totalCurrentAssets": "42888000", "currentLongTermDebt": "10092000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23910000", "currentAccountsPayable": "12270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4770000", "shortLongTermDebtTotal": "12725000", "totalShareholderEquity": "-23283000", "capitalLeaseObligations": "717000", "otherCurrentLiabilities": "14480000", "totalCurrentLiabilities": "32603000", "otherNonCurrentLiabilities": "8267000", "totalNonCurrentLiabilities": "57478000", "cashAndShortTermInvestments": "509000", "commonStockSharesOutstanding": "9465000", "intangibleAssetsExcludingGoodwill": "691000", "cashAndCashEquivalentsAtCarryingValue": "509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4506000", "operatingCashflow": "8218000", "capitalExpenditures": "3366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3610000", "cashflowFromInvestment": "-4271000", "stockBasedCompensation": "4281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "797000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 126479000, "cost_of_revenue": 68994000, "gross_profit": 57485000, "ebit": 3932000, "ebitda": 12338000, "pretax_income": -3297000, "tax_provision": 405000, "net_income": -3702000, "net_income_to_common": -3702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12047000, "total_current_assets": 222050000, "total_assets": 589768000, "short_term_debt": 155766000, "long_term_debt": 29269000, "total_debt": 185035000, "total_liabilities": 338867000, "total_equity": 250901000, "shares_outstanding": 16453401, "goodwill_and_intangibles": 259195000 }, "cash_flow": { "operating_cash_flow": 11578000, "capital_expenditure": 2261000, "free_cash_flow": 13839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34585, "ticker_id": 5193, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3932000", "ebitda": "12338000", "netIncome": "-3702000", "grossProfit": "57485000", "depreciation": "None", "totalRevenue": "126479000", "costOfRevenue": "68994000", "interestIncome": "None", "incomeBeforeTax": "-3297000", "interestExpense": "3262000", "operatingIncome": "3932000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "405000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "53553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8406000", "sellingGeneralAndAdministrative": "57783000", "netIncomeFromContinuingOperations": "-3702000" }, "balance": { "goodwill": "173579000", "inventory": "None", "commonStock": "223000", "currentDebt": "None", "investments": "None", "totalAssets": "589768000", "longTermDebt": "29269000", "shortTermDebt": "155766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "85616000", "reportedCurrency": "USD", "retainedEarnings": "-14239000", "totalLiabilities": "338867000", "otherCurrentAssets": "74107000", "totalCurrentAssets": "222050000", "currentLongTermDebt": "129657000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "367718000", "currentAccountsPayable": "67978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251371000", "totalShareholderEquity": "250901000", "capitalLeaseObligations": "92445000", "otherCurrentLiabilities": "190980000", "totalCurrentLiabilities": "237929000", "otherNonCurrentLiabilities": "395000", "totalNonCurrentLiabilities": "100938000", "cashAndShortTermInvestments": "12047000", "commonStockSharesOutstanding": "16453401", "intangibleAssetsExcludingGoodwill": "85616000", "cashAndCashEquivalentsAtCarryingValue": "12047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11578000", "capitalExpenditures": "2261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8738000", "cashflowFromInvestment": "-1859000", "stockBasedCompensation": "4227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126479000, "cost_of_revenue": 68994000, "gross_profit": 57485000, "research_and_development": null, "selling_general_admin": 57783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3932000, "depreciation_amortisation": 8406000, "ebitda": 12338000, "interest_expense": 3262000, "interest_income": null, "other_non_operating": null, "pretax_income": -3297000, "tax_provision": 405000, "effective_tax_rate": null, "net_income": -3702000, "net_income_continuing_ops": -3702000, "net_income_to_common": -3702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12047000, "short_term_investments": null, "net_receivables": 135896000, "inventory": null, "other_current_assets": null, "total_current_assets": 222050000, "net_ppe": null, "goodwill": 173579000, "intangible_assets": 85616000, "goodwill_and_intangibles": 259195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 367718000, "total_assets": 589768000, "short_term_debt": 155766000, "accounts_payable": 67978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237929000, "long_term_debt": 29269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100938000, "total_liabilities": 338867000, "total_debt": 185035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14239000, "total_equity": 250901000, "shares_outstanding": 16453401, "operating_cash_flow": 11578000, "stock_based_compensation": 4227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8738000, "free_cash_flow": 13839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3932000", "ebitda": "12338000", "netIncome": "-3702000", "grossProfit": "57485000", "depreciation": "None", "totalRevenue": "126479000", "costOfRevenue": "68994000", "interestIncome": "None", "incomeBeforeTax": "-3297000", "interestExpense": "3262000", "operatingIncome": "3932000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "405000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "53553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8406000", "sellingGeneralAndAdministrative": "57783000", "netIncomeFromContinuingOperations": "-3702000" }, "balance": { "goodwill": "173579000", "inventory": "None", "commonStock": "223000", "currentDebt": "None", "investments": "None", "totalAssets": "589768000", "longTermDebt": "29269000", "shortTermDebt": "155766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "85616000", "reportedCurrency": "USD", "retainedEarnings": "-14239000", "totalLiabilities": "338867000", "otherCurrentAssets": "74107000", "totalCurrentAssets": "222050000", "currentLongTermDebt": "129657000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "367718000", "currentAccountsPayable": "67978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251371000", "totalShareholderEquity": "250901000", "capitalLeaseObligations": "92445000", "otherCurrentLiabilities": "190980000", "totalCurrentLiabilities": "237929000", "otherNonCurrentLiabilities": "395000", "totalNonCurrentLiabilities": "100938000", "cashAndShortTermInvestments": "12047000", "commonStockSharesOutstanding": "16453401", "intangibleAssetsExcludingGoodwill": "85616000", "cashAndCashEquivalentsAtCarryingValue": "12047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11578000", "capitalExpenditures": "2261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8738000", "cashflowFromInvestment": "-1859000", "stockBasedCompensation": "4227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8406000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 128963000, "cost_of_revenue": 78687000, "gross_profit": 50276000, "ebit": 3700000, "ebitda": 11308000, "pretax_income": 1450000, "tax_provision": -516000, "net_income": 1966000, "net_income_to_common": 1966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11066000, "total_current_assets": 212955000, "total_assets": 579682000, "short_term_debt": 48384000, "long_term_debt": 34313000, "total_debt": 82697000, "total_liabilities": 318577000, "total_equity": 261105000, "shares_outstanding": 16875942, "goodwill_and_intangibles": 262159000 }, "cash_flow": { "operating_cash_flow": 9356000, "capital_expenditure": 1217000, "free_cash_flow": 10573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34586, "ticker_id": 5193, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3700000", "ebitda": "11308000", "netIncome": "1966000", "grossProfit": "50276000", "depreciation": "None", "totalRevenue": "128963000", "costOfRevenue": "78687000", "interestIncome": "None", "incomeBeforeTax": "1450000", "interestExpense": "2634000", "operatingIncome": "3701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-516000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7608000", "sellingGeneralAndAdministrative": "59644000", "netIncomeFromContinuingOperations": "1966000" }, "balance": { "goodwill": "173579000", "inventory": "None", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "579682000", "longTermDebt": "34313000", "shortTermDebt": "48384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88580000", "reportedCurrency": "USD", "retainedEarnings": "-10537000", "totalLiabilities": "318577000", "otherCurrentAssets": "17730000", "totalCurrentAssets": "212955000", "currentLongTermDebt": "118048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366727000", "currentAccountsPayable": "60035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146845000", "totalShareholderEquity": "261105000", "capitalLeaseObligations": "89834000", "otherCurrentLiabilities": "95350000", "totalCurrentLiabilities": "214734000", "otherNonCurrentLiabilities": "377000", "totalNonCurrentLiabilities": "103843000", "cashAndShortTermInvestments": "11066000", "commonStockSharesOutstanding": "16875942", "intangibleAssetsExcludingGoodwill": "88580000", "cashAndCashEquivalentsAtCarryingValue": "11066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1966000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9356000", "capitalExpenditures": "1217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19822000", "cashflowFromInvestment": "-34333000", "stockBasedCompensation": "4566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128963000, "cost_of_revenue": 78687000, "gross_profit": 50276000, "research_and_development": null, "selling_general_admin": 59644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3700000, "depreciation_amortisation": 7608000, "ebitda": 11308000, "interest_expense": 2634000, "interest_income": null, "other_non_operating": null, "pretax_income": 1450000, "tax_provision": -516000, "effective_tax_rate": null, "net_income": 1966000, "net_income_continuing_ops": 1966000, "net_income_to_common": 1966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11066000, "short_term_investments": null, "net_receivables": 184159000, "inventory": null, "other_current_assets": null, "total_current_assets": 212955000, "net_ppe": null, "goodwill": 173579000, "intangible_assets": 88580000, "goodwill_and_intangibles": 262159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366727000, "total_assets": 579682000, "short_term_debt": 48384000, "accounts_payable": 60035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214734000, "long_term_debt": 34313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103843000, "total_liabilities": 318577000, "total_debt": 82697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10537000, "total_equity": 261105000, "shares_outstanding": 16875942, "operating_cash_flow": 9356000, "stock_based_compensation": 4566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19822000, "free_cash_flow": 10573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3700000", "ebitda": "11308000", "netIncome": "1966000", "grossProfit": "50276000", "depreciation": "None", "totalRevenue": "128963000", "costOfRevenue": "78687000", "interestIncome": "None", "incomeBeforeTax": "1450000", "interestExpense": "2634000", "operatingIncome": "3701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-516000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7608000", "sellingGeneralAndAdministrative": "59644000", "netIncomeFromContinuingOperations": "1966000" }, "balance": { "goodwill": "173579000", "inventory": "None", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "579682000", "longTermDebt": "34313000", "shortTermDebt": "48384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88580000", "reportedCurrency": "USD", "retainedEarnings": "-10537000", "totalLiabilities": "318577000", "otherCurrentAssets": "17730000", "totalCurrentAssets": "212955000", "currentLongTermDebt": "118048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366727000", "currentAccountsPayable": "60035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146845000", "totalShareholderEquity": "261105000", "capitalLeaseObligations": "89834000", "otherCurrentLiabilities": "95350000", "totalCurrentLiabilities": "214734000", "otherNonCurrentLiabilities": "377000", "totalNonCurrentLiabilities": "103843000", "cashAndShortTermInvestments": "11066000", "commonStockSharesOutstanding": "16875942", "intangibleAssetsExcludingGoodwill": "88580000", "cashAndCashEquivalentsAtCarryingValue": "11066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1966000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9356000", "capitalExpenditures": "1217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19822000", "cashflowFromInvestment": "-34333000", "stockBasedCompensation": "4566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7599000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 126033000, "cost_of_revenue": 65995999, "gross_profit": 60037000, "ebit": 3274000, "ebitda": 10161000, "pretax_income": 3274000, "tax_provision": -3344000, "net_income": 6315000, "net_income_to_common": 6315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16221000, "total_current_assets": 216856000, "total_assets": 510176000, "short_term_debt": 96177000, "long_term_debt": 15205000, "total_debt": 111382000, "total_liabilities": 248371000, "total_equity": 261805000, "shares_outstanding": 16756227, "goodwill_and_intangibles": 198020000 }, "cash_flow": { "operating_cash_flow": 10178000, "capital_expenditure": 57000, "free_cash_flow": 10235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34588, "ticker_id": 5193, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3274000", "ebitda": "10161000", "netIncome": "6315000", "grossProfit": "60037000", "depreciation": "None", "totalRevenue": "126033000", "costOfRevenue": "65995999", "interestIncome": "None", "incomeBeforeTax": "3274000", "interestExpense": "4372000", "operatingIncome": "4863000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3344000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "55174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65995999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6887000", "sellingGeneralAndAdministrative": "55174000", "netIncomeFromContinuingOperations": "6618000" }, "balance": { "goodwill": "137350000", "inventory": "None", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "510176000", "longTermDebt": "15205000", "shortTermDebt": "96177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "60670000", "reportedCurrency": "USD", "retainedEarnings": "-12503000", "totalLiabilities": "248371000", "otherCurrentAssets": "20495000", "totalCurrentAssets": "216856000", "currentLongTermDebt": "71218000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293320000", "currentAccountsPayable": "55972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171218000", "totalShareholderEquity": "261805000", "capitalLeaseObligations": "84795000", "otherCurrentLiabilities": "57000000", "totalCurrentLiabilities": "166999000", "otherNonCurrentLiabilities": "1636000", "totalNonCurrentLiabilities": "81372000", "cashAndShortTermInvestments": "16221000", "commonStockSharesOutstanding": "16756227", "intangibleAssetsExcludingGoodwill": "60670000", "cashAndCashEquivalentsAtCarryingValue": "16221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10178000", "capitalExpenditures": "57000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9907000", "cashflowFromInvestment": "410000", "stockBasedCompensation": "4491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126033000, "cost_of_revenue": 65995999, "gross_profit": 60037000, "research_and_development": null, "selling_general_admin": 55174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3274000, "depreciation_amortisation": 6887000, "ebitda": 10161000, "interest_expense": 4372000, "interest_income": null, "other_non_operating": null, "pretax_income": 3274000, "tax_provision": -3344000, "effective_tax_rate": null, "net_income": 6315000, "net_income_continuing_ops": 6618000, "net_income_to_common": 6315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16221000, "short_term_investments": null, "net_receivables": 180140000, "inventory": null, "other_current_assets": null, "total_current_assets": 216856000, "net_ppe": null, "goodwill": 137350000, "intangible_assets": 60670000, "goodwill_and_intangibles": 198020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293320000, "total_assets": 510176000, "short_term_debt": 96177000, "accounts_payable": 55972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166999000, "long_term_debt": 15205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81372000, "total_liabilities": 248371000, "total_debt": 111382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12503000, "total_equity": 261805000, "shares_outstanding": 16756227, "operating_cash_flow": 10178000, "stock_based_compensation": 4491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9907000, "free_cash_flow": 10235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3274000", "ebitda": "10161000", "netIncome": "6315000", "grossProfit": "60037000", "depreciation": "None", "totalRevenue": "126033000", "costOfRevenue": "65995999", "interestIncome": "None", "incomeBeforeTax": "3274000", "interestExpense": "4372000", "operatingIncome": "4863000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3344000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "55174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65995999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6887000", "sellingGeneralAndAdministrative": "55174000", "netIncomeFromContinuingOperations": "6618000" }, "balance": { "goodwill": "137350000", "inventory": "None", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "510176000", "longTermDebt": "15205000", "shortTermDebt": "96177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "60670000", "reportedCurrency": "USD", "retainedEarnings": "-12503000", "totalLiabilities": "248371000", "otherCurrentAssets": "20495000", "totalCurrentAssets": "216856000", "currentLongTermDebt": "71218000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293320000", "currentAccountsPayable": "55972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171218000", "totalShareholderEquity": "261805000", "capitalLeaseObligations": "84795000", "otherCurrentLiabilities": "57000000", "totalCurrentLiabilities": "166999000", "otherNonCurrentLiabilities": "1636000", "totalNonCurrentLiabilities": "81372000", "cashAndShortTermInvestments": "16221000", "commonStockSharesOutstanding": "16756227", "intangibleAssetsExcludingGoodwill": "60670000", "cashAndCashEquivalentsAtCarryingValue": "16221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10178000", "capitalExpenditures": "57000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9907000", "cashflowFromInvestment": "410000", "stockBasedCompensation": "4491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6887000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 122090000, "cost_of_revenue": 56518000, "gross_profit": 65572000, "ebit": 9269000, "ebitda": 15813000, "pretax_income": 7408000, "tax_provision": 1399000, "net_income": 6009000, "net_income_to_common": 6009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15540000, "total_current_assets": 196725000, "total_assets": 538245000, "short_term_debt": 99087000, "long_term_debt": 16003000, "total_debt": 115090000, "total_liabilities": 288602000, "total_equity": 249643000, "shares_outstanding": 16589787, "goodwill_and_intangibles": 197332000 }, "cash_flow": { "operating_cash_flow": 4259000, "capital_expenditure": 76000, "free_cash_flow": 4335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34589, "ticker_id": 5193, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9269000", "ebitda": "15813000", "netIncome": "6009000", "grossProfit": "65572000", "depreciation": "None", "totalRevenue": "122090000", "costOfRevenue": "56518000", "interestIncome": "None", "incomeBeforeTax": "7408000", "interestExpense": "2259000", "operatingIncome": "9044000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1399000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6544000", "sellingGeneralAndAdministrative": "49759000", "netIncomeFromContinuingOperations": "6009000" }, "balance": { "goodwill": "135929000", "inventory": "None", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "538245000", "longTermDebt": "16003000", "shortTermDebt": "99087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "61403000", "reportedCurrency": "USD", "retainedEarnings": "-19121000", "totalLiabilities": "288602000", "otherCurrentAssets": "14240000", "totalCurrentAssets": "196725000", "currentLongTermDebt": "74832000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "341520000", "currentAccountsPayable": "42954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171747000", "totalShareholderEquity": "249643000", "capitalLeaseObligations": "80912000", "otherCurrentLiabilities": "42954000", "totalCurrentLiabilities": "155563000", "otherNonCurrentLiabilities": "55705000", "totalNonCurrentLiabilities": "133039000", "cashAndShortTermInvestments": "15540000", "commonStockSharesOutstanding": "16589787", "intangibleAssetsExcludingGoodwill": "61403000", "cashAndCashEquivalentsAtCarryingValue": "15540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6009000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4259000", "capitalExpenditures": "76000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674000", "cashflowFromInvestment": "-93000", "stockBasedCompensation": "3064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122090000, "cost_of_revenue": 56518000, "gross_profit": 65572000, "research_and_development": null, "selling_general_admin": 49759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9269000, "depreciation_amortisation": 6544000, "ebitda": 15813000, "interest_expense": 2259000, "interest_income": null, "other_non_operating": null, "pretax_income": 7408000, "tax_provision": 1399000, "effective_tax_rate": null, "net_income": 6009000, "net_income_continuing_ops": 6009000, "net_income_to_common": 6009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15540000, "short_term_investments": null, "net_receivables": 166945000, "inventory": null, "other_current_assets": null, "total_current_assets": 196725000, "net_ppe": null, "goodwill": 135929000, "intangible_assets": 61403000, "goodwill_and_intangibles": 197332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 341520000, "total_assets": 538245000, "short_term_debt": 99087000, "accounts_payable": 42954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155563000, "long_term_debt": 16003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133039000, "total_liabilities": 288602000, "total_debt": 115090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19121000, "total_equity": 249643000, "shares_outstanding": 16589787, "operating_cash_flow": 4259000, "stock_based_compensation": 3064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 674000, "free_cash_flow": 4335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9269000", "ebitda": "15813000", "netIncome": "6009000", "grossProfit": "65572000", "depreciation": "None", "totalRevenue": "122090000", "costOfRevenue": "56518000", "interestIncome": "None", "incomeBeforeTax": "7408000", "interestExpense": "2259000", "operatingIncome": "9044000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1399000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6544000", "sellingGeneralAndAdministrative": "49759000", "netIncomeFromContinuingOperations": "6009000" }, "balance": { "goodwill": "135929000", "inventory": "None", "commonStock": "217000", "currentDebt": "None", "investments": "None", "totalAssets": "538245000", "longTermDebt": "16003000", "shortTermDebt": "99087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "61403000", "reportedCurrency": "USD", "retainedEarnings": "-19121000", "totalLiabilities": "288602000", "otherCurrentAssets": "14240000", "totalCurrentAssets": "196725000", "currentLongTermDebt": "74832000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "341520000", "currentAccountsPayable": "42954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171747000", "totalShareholderEquity": "249643000", "capitalLeaseObligations": "80912000", "otherCurrentLiabilities": "42954000", "totalCurrentLiabilities": "155563000", "otherNonCurrentLiabilities": "55705000", "totalNonCurrentLiabilities": "133039000", "cashAndShortTermInvestments": "15540000", "commonStockSharesOutstanding": "16589787", "intangibleAssetsExcludingGoodwill": "61403000", "cashAndCashEquivalentsAtCarryingValue": "15540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6009000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4259000", "capitalExpenditures": "76000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674000", "cashflowFromInvestment": "-93000", "stockBasedCompensation": "3064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6544000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 112931000, "cost_of_revenue": 54834000, "gross_profit": 58097000, "ebit": 1086000, "ebitda": 7607000, "pretax_income": -975000, "tax_provision": 769000, "net_income": -1744000, "net_income_to_common": -1744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10700000, "total_current_assets": 188950000, "total_assets": 528749000, "short_term_debt": 83742000, "long_term_debt": 19035000, "total_debt": 102777000, "total_liabilities": 284634000, "total_equity": 244115000, "shares_outstanding": 16356000, "goodwill_and_intangibles": 199788000 }, "cash_flow": { "operating_cash_flow": 12034000, "capital_expenditure": 1043000, "free_cash_flow": 13077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34590, "ticker_id": 5193, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1086000", "ebitda": "7607000", "netIncome": "-1744000", "grossProfit": "58097000", "depreciation": "None", "totalRevenue": "112931000", "costOfRevenue": "54834000", "interestIncome": "None", "incomeBeforeTax": "-975000", "interestExpense": "2113000", "operatingIncome": "1135000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "769000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6521000", "sellingGeneralAndAdministrative": "50490000", "netIncomeFromContinuingOperations": "-1744000" }, "balance": { "goodwill": "135896000", "inventory": "None", "commonStock": "215000", "currentDebt": "None", "investments": "None", "totalAssets": "528749000", "longTermDebt": "19035000", "shortTermDebt": "83742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "63892000", "reportedCurrency": "USD", "retainedEarnings": "-25130000", "totalLiabilities": "284634000", "otherCurrentAssets": "19452000", "totalCurrentAssets": "188950000", "currentLongTermDebt": "61533000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339799000", "currentAccountsPayable": "55020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157244000", "totalShareholderEquity": "244115000", "capitalLeaseObligations": "76676000", "otherCurrentLiabilities": "55020000", "totalCurrentLiabilities": "150593000", "otherNonCurrentLiabilities": "55829000", "totalNonCurrentLiabilities": "134041000", "cashAndShortTermInvestments": "10700000", "commonStockSharesOutstanding": "16356000", "intangibleAssetsExcludingGoodwill": "63892000", "cashAndCashEquivalentsAtCarryingValue": "10700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12034000", "capitalExpenditures": "1043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6288000", "cashflowFromInvestment": "-1744000", "stockBasedCompensation": "6630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112931000, "cost_of_revenue": 54834000, "gross_profit": 58097000, "research_and_development": null, "selling_general_admin": 50490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1086000, "depreciation_amortisation": 6521000, "ebitda": 7607000, "interest_expense": 2113000, "interest_income": null, "other_non_operating": null, "pretax_income": -975000, "tax_provision": 769000, "effective_tax_rate": null, "net_income": -1744000, "net_income_continuing_ops": -1744000, "net_income_to_common": -1744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10700000, "short_term_investments": null, "net_receivables": 158798000, "inventory": null, "other_current_assets": null, "total_current_assets": 188950000, "net_ppe": null, "goodwill": 135896000, "intangible_assets": 63892000, "goodwill_and_intangibles": 199788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 339799000, "total_assets": 528749000, "short_term_debt": 83742000, "accounts_payable": 55020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150593000, "long_term_debt": 19035000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134041000, "total_liabilities": 284634000, "total_debt": 102777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25130000, "total_equity": 244115000, "shares_outstanding": 16356000, "operating_cash_flow": 12034000, "stock_based_compensation": 6630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6288000, "free_cash_flow": 13077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1086000", "ebitda": "7607000", "netIncome": "-1744000", "grossProfit": "58097000", "depreciation": "None", "totalRevenue": "112931000", "costOfRevenue": "54834000", "interestIncome": "None", "incomeBeforeTax": "-975000", "interestExpense": "2113000", "operatingIncome": "1135000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "769000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6521000", "sellingGeneralAndAdministrative": "50490000", "netIncomeFromContinuingOperations": "-1744000" }, "balance": { "goodwill": "135896000", "inventory": "None", "commonStock": "215000", "currentDebt": "None", "investments": "None", "totalAssets": "528749000", "longTermDebt": "19035000", "shortTermDebt": "83742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "63892000", "reportedCurrency": "USD", "retainedEarnings": "-25130000", "totalLiabilities": "284634000", "otherCurrentAssets": "19452000", "totalCurrentAssets": "188950000", "currentLongTermDebt": "61533000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339799000", "currentAccountsPayable": "55020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157244000", "totalShareholderEquity": "244115000", "capitalLeaseObligations": "76676000", "otherCurrentLiabilities": "55020000", "totalCurrentLiabilities": "150593000", "otherNonCurrentLiabilities": "55829000", "totalNonCurrentLiabilities": "134041000", "cashAndShortTermInvestments": "10700000", "commonStockSharesOutstanding": "16356000", "intangibleAssetsExcludingGoodwill": "63892000", "cashAndCashEquivalentsAtCarryingValue": "10700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12034000", "capitalExpenditures": "1043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6288000", "cashflowFromInvestment": "-1744000", "stockBasedCompensation": "6630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6521000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 113223000, "cost_of_revenue": 52982000, "gross_profit": 60241000, "ebit": 1328000, "ebitda": 9201000, "pretax_income": 466000, "tax_provision": -5437000, "net_income": 5903000, "net_income_to_common": 5903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6698000, "total_current_assets": 176621000, "total_assets": 505881000, "short_term_debt": 75448000, "long_term_debt": 19992000, "total_debt": 95440000, "total_liabilities": 259766000, "total_equity": 246115000, "shares_outstanding": 16696194, "goodwill_and_intangibles": 200062000 }, "cash_flow": { "operating_cash_flow": 11919000, "capital_expenditure": 2732000, "free_cash_flow": 14651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34591, "ticker_id": 5193, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1328000", "ebitda": "9201000", "netIncome": "5903000", "grossProfit": "60241000", "depreciation": "None", "totalRevenue": "113223000", "costOfRevenue": "52982000", "interestIncome": "None", "incomeBeforeTax": "466000", "interestExpense": "2107000", "operatingIncome": "1412000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5437000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7873000", "sellingGeneralAndAdministrative": "51657000", "netIncomeFromContinuingOperations": "5903000" }, "balance": { "goodwill": "134653000", "inventory": "None", "commonStock": "213000", "currentDebt": "None", "investments": "None", "totalAssets": "505881000", "longTermDebt": "19992000", "shortTermDebt": "75448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65409000", "reportedCurrency": "USD", "retainedEarnings": "-23386000", "totalLiabilities": "259766000", "otherCurrentAssets": "19560000", "totalCurrentAssets": "176621000", "currentLongTermDebt": "54075000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329260000", "currentAccountsPayable": "51626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150438000", "totalShareholderEquity": "246115000", "capitalLeaseObligations": "76371000", "otherCurrentLiabilities": "80904000", "totalCurrentLiabilities": "134979000", "otherNonCurrentLiabilities": "45079000", "totalNonCurrentLiabilities": "124787000", "cashAndShortTermInvestments": "6698000", "commonStockSharesOutstanding": "16696194", "intangibleAssetsExcludingGoodwill": "65409000", "cashAndCashEquivalentsAtCarryingValue": "6698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11919000", "capitalExpenditures": "2732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13051000", "cashflowFromInvestment": "-3830000", "stockBasedCompensation": "5455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113223000, "cost_of_revenue": 52982000, "gross_profit": 60241000, "research_and_development": null, "selling_general_admin": 51657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1328000, "depreciation_amortisation": 7873000, "ebitda": 9201000, "interest_expense": 2107000, "interest_income": null, "other_non_operating": null, "pretax_income": 466000, "tax_provision": -5437000, "effective_tax_rate": null, "net_income": 5903000, "net_income_continuing_ops": 5903000, "net_income_to_common": 5903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6698000, "short_term_investments": null, "net_receivables": 150363000, "inventory": null, "other_current_assets": null, "total_current_assets": 176621000, "net_ppe": null, "goodwill": 134653000, "intangible_assets": 65409000, "goodwill_and_intangibles": 200062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 329260000, "total_assets": 505881000, "short_term_debt": 75448000, "accounts_payable": 51626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134979000, "long_term_debt": 19992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124787000, "total_liabilities": 259766000, "total_debt": 95440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23386000, "total_equity": 246115000, "shares_outstanding": 16696194, "operating_cash_flow": 11919000, "stock_based_compensation": 5455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3830000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13051000, "free_cash_flow": 14651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1328000", "ebitda": "9201000", "netIncome": "5903000", "grossProfit": "60241000", "depreciation": "None", "totalRevenue": "113223000", "costOfRevenue": "52982000", "interestIncome": "None", "incomeBeforeTax": "466000", "interestExpense": "2107000", "operatingIncome": "1412000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5437000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7873000", "sellingGeneralAndAdministrative": "51657000", "netIncomeFromContinuingOperations": "5903000" }, "balance": { "goodwill": "134653000", "inventory": "None", "commonStock": "213000", "currentDebt": "None", "investments": "None", "totalAssets": "505881000", "longTermDebt": "19992000", "shortTermDebt": "75448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65409000", "reportedCurrency": "USD", "retainedEarnings": "-23386000", "totalLiabilities": "259766000", "otherCurrentAssets": "19560000", "totalCurrentAssets": "176621000", "currentLongTermDebt": "54075000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329260000", "currentAccountsPayable": "51626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150438000", "totalShareholderEquity": "246115000", "capitalLeaseObligations": "76371000", "otherCurrentLiabilities": "80904000", "totalCurrentLiabilities": "134979000", "otherNonCurrentLiabilities": "45079000", "totalNonCurrentLiabilities": "124787000", "cashAndShortTermInvestments": "6698000", "commonStockSharesOutstanding": "16696194", "intangibleAssetsExcludingGoodwill": "65409000", "cashAndCashEquivalentsAtCarryingValue": "6698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11919000", "capitalExpenditures": "2732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13051000", "cashflowFromInvestment": "-3830000", "stockBasedCompensation": "5455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7874000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 113932000, "cost_of_revenue": 54282000, "gross_profit": 59650000, "ebit": 352000, "ebitda": 7747000, "pretax_income": -1139000, "tax_provision": -1910000, "net_income": 771000, "net_income_to_common": 771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11660000, "total_current_assets": 172919000, "total_assets": 496957000, "short_term_debt": 67918000, "long_term_debt": 20251000, "total_debt": 88169000, "total_liabilities": 253751000, "total_equity": 243206000, "shares_outstanding": 16835000, "goodwill_and_intangibles": 193608000 }, "cash_flow": { "operating_cash_flow": 6794000, "capital_expenditure": 219000, "free_cash_flow": 7013000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34593, "ticker_id": 5193, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352000", "ebitda": "7747000", "netIncome": "771000", "grossProfit": "59650000", "depreciation": "None", "totalRevenue": "113932000", "costOfRevenue": "54282000", "interestIncome": "None", "incomeBeforeTax": "-1139000", "interestExpense": "1938000", "operatingIncome": "433000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1910000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "59217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7395000", "sellingGeneralAndAdministrative": "51903000", "netIncomeFromContinuingOperations": "771000" }, "balance": { "goodwill": "134084000", "inventory": "None", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "496957000", "longTermDebt": "20251000", "shortTermDebt": "67918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "59524000", "reportedCurrency": "USD", "retainedEarnings": "-29289000", "totalLiabilities": "253751000", "otherCurrentAssets": "10869000", "totalCurrentAssets": "172919000", "currentLongTermDebt": "47466000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324038000", "currentAccountsPayable": "43983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143679000", "totalShareholderEquity": "243206000", "capitalLeaseObligations": "75962000", "otherCurrentLiabilities": "85220000", "totalCurrentLiabilities": "120806000", "otherNonCurrentLiabilities": "51971000", "totalNonCurrentLiabilities": "132945000", "cashAndShortTermInvestments": "11660000", "commonStockSharesOutstanding": "16835000", "intangibleAssetsExcludingGoodwill": "59524000", "cashAndCashEquivalentsAtCarryingValue": "11660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6794000", "capitalExpenditures": "219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15223000", "cashflowFromInvestment": "-3054000", "stockBasedCompensation": "6396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113932000, "cost_of_revenue": 54282000, "gross_profit": 59650000, "research_and_development": null, "selling_general_admin": 51903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352000, "depreciation_amortisation": 7395000, "ebitda": 7747000, "interest_expense": 1938000, "interest_income": null, "other_non_operating": null, "pretax_income": -1139000, "tax_provision": -1910000, "effective_tax_rate": null, "net_income": 771000, "net_income_continuing_ops": 771000, "net_income_to_common": 771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11660000, "short_term_investments": null, "net_receivables": 150390000, "inventory": null, "other_current_assets": null, "total_current_assets": 172919000, "net_ppe": null, "goodwill": 134084000, "intangible_assets": 59524000, "goodwill_and_intangibles": 193608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324038000, "total_assets": 496957000, "short_term_debt": 67918000, "accounts_payable": 43983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120806000, "long_term_debt": 20251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 132945000, "total_liabilities": 253751000, "total_debt": 88169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29289000, "total_equity": 243206000, "shares_outstanding": 16835000, "operating_cash_flow": 6794000, "stock_based_compensation": 6396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15223000, "free_cash_flow": 7013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352000", "ebitda": "7747000", "netIncome": "771000", "grossProfit": "59650000", "depreciation": "None", "totalRevenue": "113932000", "costOfRevenue": "54282000", "interestIncome": "None", "incomeBeforeTax": "-1139000", "interestExpense": "1938000", "operatingIncome": "433000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1910000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "59217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7395000", "sellingGeneralAndAdministrative": "51903000", "netIncomeFromContinuingOperations": "771000" }, "balance": { "goodwill": "134084000", "inventory": "None", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "496957000", "longTermDebt": "20251000", "shortTermDebt": "67918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "59524000", "reportedCurrency": "USD", "retainedEarnings": "-29289000", "totalLiabilities": "253751000", "otherCurrentAssets": "10869000", "totalCurrentAssets": "172919000", "currentLongTermDebt": "47466000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324038000", "currentAccountsPayable": "43983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143679000", "totalShareholderEquity": "243206000", "capitalLeaseObligations": "75962000", "otherCurrentLiabilities": "85220000", "totalCurrentLiabilities": "120806000", "otherNonCurrentLiabilities": "51971000", "totalNonCurrentLiabilities": "132945000", "cashAndShortTermInvestments": "11660000", "commonStockSharesOutstanding": "16835000", "intangibleAssetsExcludingGoodwill": "59524000", "cashAndCashEquivalentsAtCarryingValue": "11660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6794000", "capitalExpenditures": "219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15223000", "cashflowFromInvestment": "-3054000", "stockBasedCompensation": "6396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7395000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 104501000, "cost_of_revenue": 49616000, "gross_profit": 54885000, "ebit": -1450000, "ebitda": 5732000, "pretax_income": -3262000, "tax_provision": -1180000, "net_income": -2082000, "net_income_to_common": -2082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23143000, "total_current_assets": 175399000, "total_assets": 463387000, "short_term_debt": 88531000, "long_term_debt": 22541000, "total_debt": 111072000, "total_liabilities": 227803000, "total_equity": 235584000, "shares_outstanding": 16302000, "goodwill_and_intangibles": 179427000 }, "cash_flow": { "operating_cash_flow": 3069000, "capital_expenditure": 338000, "free_cash_flow": 3407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34594, "ticker_id": 5193, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1450000", "ebitda": "5732000", "netIncome": "-2082000", "grossProfit": "54885000", "depreciation": "None", "totalRevenue": "104501000", "costOfRevenue": "49616000", "interestIncome": "None", "incomeBeforeTax": "-3262000", "interestExpense": "None", "operatingIncome": "-1235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1180000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7182000", "sellingGeneralAndAdministrative": "49154000", "netIncomeFromContinuingOperations": "-2082000" }, "balance": { "goodwill": "123587000", "inventory": "1", "commonStock": "206000", "currentDebt": "None", "investments": "None", "totalAssets": "463387000", "longTermDebt": "22541000", "shortTermDebt": "88531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55840000", "reportedCurrency": "USD", "retainedEarnings": "-30060000", "totalLiabilities": "227803000", "otherCurrentAssets": "9544000", "totalCurrentAssets": "175399000", "currentLongTermDebt": "43017000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287988000", "currentAccountsPayable": "69163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140230000", "totalShareholderEquity": "235584000", "capitalLeaseObligations": "74672000", "otherCurrentLiabilities": "69163000", "totalCurrentLiabilities": "165567000", "otherNonCurrentLiabilities": "5353000", "totalNonCurrentLiabilities": "62236000", "cashAndShortTermInvestments": "23143000", "commonStockSharesOutstanding": "16302000", "intangibleAssetsExcludingGoodwill": "55840000", "cashAndCashEquivalentsAtCarryingValue": "23143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2082000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3069000", "capitalExpenditures": "338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26244000", "cashflowFromInvestment": "-17843000", "stockBasedCompensation": "6047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104501000, "cost_of_revenue": 49616000, "gross_profit": 54885000, "research_and_development": null, "selling_general_admin": 49154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1450000, "depreciation_amortisation": 7182000, "ebitda": 5732000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3262000, "tax_provision": -1180000, "effective_tax_rate": null, "net_income": -2082000, "net_income_continuing_ops": -2082000, "net_income_to_common": -2082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23143000, "short_term_investments": null, "net_receivables": 142712000, "inventory": 1, "other_current_assets": null, "total_current_assets": 175399000, "net_ppe": null, "goodwill": 123587000, "intangible_assets": 55840000, "goodwill_and_intangibles": 179427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287988000, "total_assets": 463387000, "short_term_debt": 88531000, "accounts_payable": 69163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165567000, "long_term_debt": 22541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62236000, "total_liabilities": 227803000, "total_debt": 111072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30060000, "total_equity": 235584000, "shares_outstanding": 16302000, "operating_cash_flow": 3069000, "stock_based_compensation": 6047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26244000, "free_cash_flow": 3407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1450000", "ebitda": "5732000", "netIncome": "-2082000", "grossProfit": "54885000", "depreciation": "None", "totalRevenue": "104501000", "costOfRevenue": "49616000", "interestIncome": "None", "incomeBeforeTax": "-3262000", "interestExpense": "None", "operatingIncome": "-1235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1180000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7182000", "sellingGeneralAndAdministrative": "49154000", "netIncomeFromContinuingOperations": "-2082000" }, "balance": { "goodwill": "123587000", "inventory": "1", "commonStock": "206000", "currentDebt": "None", "investments": "None", "totalAssets": "463387000", "longTermDebt": "22541000", "shortTermDebt": "88531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55840000", "reportedCurrency": "USD", "retainedEarnings": "-30060000", "totalLiabilities": "227803000", "otherCurrentAssets": "9544000", "totalCurrentAssets": "175399000", "currentLongTermDebt": "43017000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287988000", "currentAccountsPayable": "69163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140230000", "totalShareholderEquity": "235584000", "capitalLeaseObligations": "74672000", "otherCurrentLiabilities": "69163000", "totalCurrentLiabilities": "165567000", "otherNonCurrentLiabilities": "5353000", "totalNonCurrentLiabilities": "62236000", "cashAndShortTermInvestments": "23143000", "commonStockSharesOutstanding": "16302000", "intangibleAssetsExcludingGoodwill": "55840000", "cashAndCashEquivalentsAtCarryingValue": "23143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2082000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3069000", "capitalExpenditures": "338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26244000", "cashflowFromInvestment": "-17843000", "stockBasedCompensation": "6047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7182000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 94907000, "cost_of_revenue": 46905000, "gross_profit": 48002000, "ebit": -2706000, "ebitda": 3289000, "pretax_income": -5011000, "tax_provision": -3453000, "net_income": -1558000, "net_income_to_common": -1558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11673000, "total_current_assets": 162867000, "total_assets": 420604000, "short_term_debt": 77764000, "long_term_debt": 12177000, "total_debt": 89941000, "total_liabilities": 253282000, "total_equity": 167322000, "shares_outstanding": 13828000, "goodwill_and_intangibles": 148060000 }, "cash_flow": { "operating_cash_flow": 2519000, "capital_expenditure": 262000, "free_cash_flow": 2781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34595, "ticker_id": 5193, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2706000", "ebitda": "3289000", "netIncome": "-1558000", "grossProfit": "48002000", "depreciation": "None", "totalRevenue": "94907000", "costOfRevenue": "46905000", "interestIncome": "None", "incomeBeforeTax": "-5011000", "interestExpense": "None", "operatingIncome": "-2610000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3453000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5995000", "sellingGeneralAndAdministrative": "44713000", "netIncomeFromContinuingOperations": "-1558000" }, "balance": { "goodwill": "102538000", "inventory": "1", "commonStock": "182000", "currentDebt": "None", "investments": "None", "totalAssets": "420604000", "longTermDebt": "12177000", "shortTermDebt": "77764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "45522000", "reportedCurrency": "USD", "retainedEarnings": "-27978000", "totalLiabilities": "253282000", "otherCurrentAssets": "17365000", "totalCurrentAssets": "162867000", "currentLongTermDebt": "60926000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "133829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257737000", "currentAccountsPayable": "49015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191682000", "totalShareholderEquity": "167322000", "capitalLeaseObligations": "68484000", "otherCurrentLiabilities": "104224000", "totalCurrentLiabilities": "134734000", "otherNonCurrentLiabilities": "50095000", "totalNonCurrentLiabilities": "118548000", "cashAndShortTermInvestments": "11673000", "commonStockSharesOutstanding": "13828000", "intangibleAssetsExcludingGoodwill": "45522000", "cashAndCashEquivalentsAtCarryingValue": "11673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2519000", "capitalExpenditures": "262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8794000", "cashflowFromInvestment": "-2739000", "stockBasedCompensation": "7829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94907000, "cost_of_revenue": 46905000, "gross_profit": 48002000, "research_and_development": null, "selling_general_admin": 44713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2706000, "depreciation_amortisation": 5995000, "ebitda": 3289000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5011000, "tax_provision": -3453000, "effective_tax_rate": null, "net_income": -1558000, "net_income_continuing_ops": -1558000, "net_income_to_common": -1558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11673000, "short_term_investments": null, "net_receivables": 133829000, "inventory": 1, "other_current_assets": null, "total_current_assets": 162867000, "net_ppe": null, "goodwill": 102538000, "intangible_assets": 45522000, "goodwill_and_intangibles": 148060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 257737000, "total_assets": 420604000, "short_term_debt": 77764000, "accounts_payable": 49015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134734000, "long_term_debt": 12177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 118548000, "total_liabilities": 253282000, "total_debt": 89941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27978000, "total_equity": 167322000, "shares_outstanding": 13828000, "operating_cash_flow": 2519000, "stock_based_compensation": 7829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8794000, "free_cash_flow": 2781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2706000", "ebitda": "3289000", "netIncome": "-1558000", "grossProfit": "48002000", "depreciation": "None", "totalRevenue": "94907000", "costOfRevenue": "46905000", "interestIncome": "None", "incomeBeforeTax": "-5011000", "interestExpense": "None", "operatingIncome": "-2610000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3453000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5995000", "sellingGeneralAndAdministrative": "44713000", "netIncomeFromContinuingOperations": "-1558000" }, "balance": { "goodwill": "102538000", "inventory": "1", "commonStock": "182000", "currentDebt": "None", "investments": "None", "totalAssets": "420604000", "longTermDebt": "12177000", "shortTermDebt": "77764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "45522000", "reportedCurrency": "USD", "retainedEarnings": "-27978000", "totalLiabilities": "253282000", "otherCurrentAssets": "17365000", "totalCurrentAssets": "162867000", "currentLongTermDebt": "60926000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "133829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257737000", "currentAccountsPayable": "49015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191682000", "totalShareholderEquity": "167322000", "capitalLeaseObligations": "68484000", "otherCurrentLiabilities": "104224000", "totalCurrentLiabilities": "134734000", "otherNonCurrentLiabilities": "50095000", "totalNonCurrentLiabilities": "118548000", "cashAndShortTermInvestments": "11673000", "commonStockSharesOutstanding": "13828000", "intangibleAssetsExcludingGoodwill": "45522000", "cashAndCashEquivalentsAtCarryingValue": "11673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2519000", "capitalExpenditures": "262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8794000", "cashflowFromInvestment": "-2739000", "stockBasedCompensation": "7829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5995000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 92966000, "cost_of_revenue": 46125000, "gross_profit": 46841000, "ebit": -3757000, "ebitda": 2181000, "pretax_income": -5632000, "tax_provision": 2078000, "net_income": -7710000, "net_income_to_common": -7710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20687000, "total_current_assets": 154777000, "total_assets": 402785000, "short_term_debt": 74881000, "long_term_debt": 13738000, "total_debt": 88619000, "total_liabilities": 239504000, "total_equity": 163281000, "shares_outstanding": 13043000, "goodwill_and_intangibles": 142687000 }, "cash_flow": { "operating_cash_flow": -549000, "capital_expenditure": 12000, "free_cash_flow": -537000, "dividends_paid": 3537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34596, "ticker_id": 5193, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3757000", "ebitda": "2181000", "netIncome": "-7710000", "grossProfit": "46841000", "depreciation": "None", "totalRevenue": "92966000", "costOfRevenue": "46125000", "interestIncome": "None", "incomeBeforeTax": "-5632000", "interestExpense": "1795000", "operatingIncome": "-3693000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2078000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5938000", "sellingGeneralAndAdministrative": "44660000", "netIncomeFromContinuingOperations": "-7710000" }, "balance": { "goodwill": "96393000", "inventory": "1", "commonStock": "177000", "currentDebt": "None", "investments": "None", "totalAssets": "402785000", "longTermDebt": "13738000", "shortTermDebt": "74881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46294000", "reportedCurrency": "USD", "retainedEarnings": "-26420000", "totalLiabilities": "239504000", "otherCurrentAssets": "11806000", "totalCurrentAssets": "154777000", "currentLongTermDebt": "59279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248008000", "currentAccountsPayable": "44002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140687000", "totalShareholderEquity": "163281000", "capitalLeaseObligations": "67670000", "otherCurrentLiabilities": "392000", "totalCurrentLiabilities": "126756000", "otherNonCurrentLiabilities": "42288000", "totalNonCurrentLiabilities": "112748000", "cashAndShortTermInvestments": "20687000", "commonStockSharesOutstanding": "13043000", "intangibleAssetsExcludingGoodwill": "46294000", "cashAndCashEquivalentsAtCarryingValue": "20687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7710000", "profitLoss": "None", "dividendPayout": "3537000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12004000", "operatingCashflow": "-549000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16962000", "cashflowFromInvestment": "-10157000", "stockBasedCompensation": "6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92966000, "cost_of_revenue": 46125000, "gross_profit": 46841000, "research_and_development": null, "selling_general_admin": 44660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3757000, "depreciation_amortisation": 5938000, "ebitda": 2181000, "interest_expense": 1795000, "interest_income": null, "other_non_operating": null, "pretax_income": -5632000, "tax_provision": 2078000, "effective_tax_rate": null, "net_income": -7710000, "net_income_continuing_ops": -7710000, "net_income_to_common": -7710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20687000, "short_term_investments": null, "net_receivables": 122284000, "inventory": 1, "other_current_assets": null, "total_current_assets": 154777000, "net_ppe": null, "goodwill": 96393000, "intangible_assets": 46294000, "goodwill_and_intangibles": 142687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248008000, "total_assets": 402785000, "short_term_debt": 74881000, "accounts_payable": 44002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126756000, "long_term_debt": 13738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112748000, "total_liabilities": 239504000, "total_debt": 88619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26420000, "total_equity": 163281000, "shares_outstanding": 13043000, "operating_cash_flow": -549000, "stock_based_compensation": 6458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10157000, "dividends_paid": 3537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16962000, "free_cash_flow": -537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3757000", "ebitda": "2181000", "netIncome": "-7710000", "grossProfit": "46841000", "depreciation": "None", "totalRevenue": "92966000", "costOfRevenue": "46125000", "interestIncome": "None", "incomeBeforeTax": "-5632000", "interestExpense": "1795000", "operatingIncome": "-3693000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2078000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5938000", "sellingGeneralAndAdministrative": "44660000", "netIncomeFromContinuingOperations": "-7710000" }, "balance": { "goodwill": "96393000", "inventory": "1", "commonStock": "177000", "currentDebt": "None", "investments": "None", "totalAssets": "402785000", "longTermDebt": "13738000", "shortTermDebt": "74881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46294000", "reportedCurrency": "USD", "retainedEarnings": "-26420000", "totalLiabilities": "239504000", "otherCurrentAssets": "11806000", "totalCurrentAssets": "154777000", "currentLongTermDebt": "59279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248008000", "currentAccountsPayable": "44002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "140687000", "totalShareholderEquity": "163281000", "capitalLeaseObligations": "67670000", "otherCurrentLiabilities": "392000", "totalCurrentLiabilities": "126756000", "otherNonCurrentLiabilities": "42288000", "totalNonCurrentLiabilities": "112748000", "cashAndShortTermInvestments": "20687000", "commonStockSharesOutstanding": "13043000", "intangibleAssetsExcludingGoodwill": "46294000", "cashAndCashEquivalentsAtCarryingValue": "20687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7710000", "profitLoss": "None", "dividendPayout": "3537000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12004000", "operatingCashflow": "-549000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16962000", "cashflowFromInvestment": "-10157000", "stockBasedCompensation": "6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5939000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 94434000, "cost_of_revenue": 45693000, "gross_profit": 48741000, "ebit": 2506000, "ebitda": 7006000, "pretax_income": 1121000, "tax_provision": -62000, "net_income": 1183000, "net_income_to_common": 1183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14431000, "total_current_assets": 145431000, "total_assets": 353960000, "short_term_debt": 47321000, "long_term_debt": 13157000, "total_debt": 60478000, "total_liabilities": 199759000, "total_equity": 154201000, "shares_outstanding": 13793000, "goodwill_and_intangibles": 113908000 }, "cash_flow": { "operating_cash_flow": 10205000, "capital_expenditure": 1449000, "free_cash_flow": 11654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34598, "ticker_id": 5193, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2506000", "ebitda": "7006000", "netIncome": "1183000", "grossProfit": "48741000", "depreciation": "None", "totalRevenue": "94434000", "costOfRevenue": "45693000", "interestIncome": "None", "incomeBeforeTax": "1121000", "interestExpense": "1538000", "operatingIncome": "2616000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4500000", "sellingGeneralAndAdministrative": "41735000", "netIncomeFromContinuingOperations": "1183000" }, "balance": { "goodwill": "75731000", "inventory": "None", "commonStock": "171000", "currentDebt": "None", "investments": "None", "totalAssets": "353960000", "longTermDebt": "13157000", "shortTermDebt": "47321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "38177000", "reportedCurrency": "USD", "retainedEarnings": "-18710000", "totalLiabilities": "199759000", "otherCurrentAssets": "15933000", "totalCurrentAssets": "145431000", "currentLongTermDebt": "32636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208529000", "currentAccountsPayable": "43499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111028000", "totalShareholderEquity": "154201000", "capitalLeaseObligations": "65235000", "otherCurrentLiabilities": "73789000", "totalCurrentLiabilities": "98731000", "otherNonCurrentLiabilities": "32441000", "totalNonCurrentLiabilities": "101028000", "cashAndShortTermInvestments": "14431000", "commonStockSharesOutstanding": "13793000", "intangibleAssetsExcludingGoodwill": "38177000", "cashAndCashEquivalentsAtCarryingValue": "14431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10217000", "operatingCashflow": "10205000", "capitalExpenditures": "1449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4168000", "cashflowFromInvestment": "-1352000", "stockBasedCompensation": "7111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94434000, "cost_of_revenue": 45693000, "gross_profit": 48741000, "research_and_development": null, "selling_general_admin": 41735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2506000, "depreciation_amortisation": 4500000, "ebitda": 7006000, "interest_expense": 1538000, "interest_income": null, "other_non_operating": null, "pretax_income": 1121000, "tax_provision": -62000, "effective_tax_rate": null, "net_income": 1183000, "net_income_continuing_ops": 1183000, "net_income_to_common": 1183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14431000, "short_term_investments": null, "net_receivables": 115067000, "inventory": null, "other_current_assets": null, "total_current_assets": 145431000, "net_ppe": null, "goodwill": 75731000, "intangible_assets": 38177000, "goodwill_and_intangibles": 113908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 208529000, "total_assets": 353960000, "short_term_debt": 47321000, "accounts_payable": 43499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98731000, "long_term_debt": 13157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101028000, "total_liabilities": 199759000, "total_debt": 60478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18710000, "total_equity": 154201000, "shares_outstanding": 13793000, "operating_cash_flow": 10205000, "stock_based_compensation": 7111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4168000, "free_cash_flow": 11654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2506000", "ebitda": "7006000", "netIncome": "1183000", "grossProfit": "48741000", "depreciation": "None", "totalRevenue": "94434000", "costOfRevenue": "45693000", "interestIncome": "None", "incomeBeforeTax": "1121000", "interestExpense": "1538000", "operatingIncome": "2616000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4500000", "sellingGeneralAndAdministrative": "41735000", "netIncomeFromContinuingOperations": "1183000" }, "balance": { "goodwill": "75731000", "inventory": "None", "commonStock": "171000", "currentDebt": "None", "investments": "None", "totalAssets": "353960000", "longTermDebt": "13157000", "shortTermDebt": "47321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "38177000", "reportedCurrency": "USD", "retainedEarnings": "-18710000", "totalLiabilities": "199759000", "otherCurrentAssets": "15933000", "totalCurrentAssets": "145431000", "currentLongTermDebt": "32636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208529000", "currentAccountsPayable": "43499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111028000", "totalShareholderEquity": "154201000", "capitalLeaseObligations": "65235000", "otherCurrentLiabilities": "73789000", "totalCurrentLiabilities": "98731000", "otherNonCurrentLiabilities": "32441000", "totalNonCurrentLiabilities": "101028000", "cashAndShortTermInvestments": "14431000", "commonStockSharesOutstanding": "13793000", "intangibleAssetsExcludingGoodwill": "38177000", "cashAndCashEquivalentsAtCarryingValue": "14431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10217000", "operatingCashflow": "10205000", "capitalExpenditures": "1449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4168000", "cashflowFromInvestment": "-1352000", "stockBasedCompensation": "7111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4500000", "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": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "income_statement": { "revenue": 82755000, "cost_of_revenue": 41038000, "gross_profit": 41717000, "ebit": -1342000, "ebitda": 3378000, "pretax_income": -2259000, "tax_provision": -1625000, "net_income": -634000, "net_income_to_common": -634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9746000, "total_current_assets": 130331000, "total_assets": 338020000, "short_term_debt": 47781000, "long_term_debt": 16734000, "total_debt": 64515000, "total_liabilities": 192376000, "total_equity": 145644000, "shares_outstanding": 12276000, "goodwill_and_intangibles": 116869000 }, "cash_flow": { "operating_cash_flow": -4212000, "capital_expenditure": 96000, "free_cash_flow": -4116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34599, "ticker_id": 5193, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:17.976677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1342000", "ebitda": "3378000", "netIncome": "-634000", "grossProfit": "41717000", "depreciation": "None", "totalRevenue": "82755000", "costOfRevenue": "41038000", "interestIncome": "None", "incomeBeforeTax": "-2259000", "interestExpense": "1112000", "operatingIncome": "-1116000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1625000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1143000", "costofGoodsAndServicesSold": "41038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4720000", "sellingGeneralAndAdministrative": "38340000", "netIncomeFromContinuingOperations": "-634000" }, "balance": { "goodwill": "77106000", "inventory": "None", "commonStock": "171000", "currentDebt": "None", "investments": "None", "totalAssets": "338020000", "longTermDebt": "16734000", "shortTermDebt": "47781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39763000", "reportedCurrency": "USD", "retainedEarnings": "-19893000", "totalLiabilities": "192376000", "otherCurrentAssets": "11723000", "totalCurrentAssets": "130331000", "currentLongTermDebt": "33627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207689000", "currentAccountsPayable": "32878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66350000", "shortLongTermDebtTotal": "115744000", "totalShareholderEquity": "145644000", "capitalLeaseObligations": "65383000", "otherCurrentLiabilities": "32878000", "totalCurrentLiabilities": "90705000", "otherNonCurrentLiabilities": "80056000", "totalNonCurrentLiabilities": "101671000", "cashAndShortTermInvestments": "9746000", "commonStockSharesOutstanding": "12276000", "intangibleAssetsExcludingGoodwill": "39763000", "cashAndCashEquivalentsAtCarryingValue": "9746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1787000", "operatingCashflow": "-4212000", "capitalExpenditures": "96000", "changeInReceivables": "-7942000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14879000", "cashflowFromInvestment": "-15249000", "stockBasedCompensation": "6806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4582000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82755000, "cost_of_revenue": 41038000, "gross_profit": 41717000, "research_and_development": null, "selling_general_admin": 38340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1342000, "depreciation_amortisation": 4720000, "ebitda": 3378000, "interest_expense": 1112000, "interest_income": null, "other_non_operating": null, "pretax_income": -2259000, "tax_provision": -1625000, "effective_tax_rate": null, "net_income": -634000, "net_income_continuing_ops": -634000, "net_income_to_common": -634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9746000, "short_term_investments": null, "net_receivables": 108862000, "inventory": null, "other_current_assets": null, "total_current_assets": 130331000, "net_ppe": null, "goodwill": 77106000, "intangible_assets": 39763000, "goodwill_and_intangibles": 116869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 207689000, "total_assets": 338020000, "short_term_debt": 47781000, "accounts_payable": 32878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90705000, "long_term_debt": 16734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101671000, "total_liabilities": 192376000, "total_debt": 64515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19893000, "total_equity": 145644000, "shares_outstanding": 12276000, "operating_cash_flow": -4212000, "stock_based_compensation": 6806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14879000, "free_cash_flow": -4116000, "net_change_in_cash": -4582000 }, "raw_data": { "income": { "ebit": "-1342000", "ebitda": "3378000", "netIncome": "-634000", "grossProfit": "41717000", "depreciation": "None", "totalRevenue": "82755000", "costOfRevenue": "41038000", "interestIncome": "None", "incomeBeforeTax": "-2259000", "interestExpense": "1112000", "operatingIncome": "-1116000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1625000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1143000", "costofGoodsAndServicesSold": "41038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4720000", "sellingGeneralAndAdministrative": "38340000", "netIncomeFromContinuingOperations": "-634000" }, "balance": { "goodwill": "77106000", "inventory": "None", "commonStock": "171000", "currentDebt": "None", "investments": "None", "totalAssets": "338020000", "longTermDebt": "16734000", "shortTermDebt": "47781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39763000", "reportedCurrency": "USD", "retainedEarnings": "-19893000", "totalLiabilities": "192376000", "otherCurrentAssets": "11723000", "totalCurrentAssets": "130331000", "currentLongTermDebt": "33627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207689000", "currentAccountsPayable": "32878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66350000", "shortLongTermDebtTotal": "115744000", "totalShareholderEquity": "145644000", "capitalLeaseObligations": "65383000", "otherCurrentLiabilities": "32878000", "totalCurrentLiabilities": "90705000", "otherNonCurrentLiabilities": "80056000", "totalNonCurrentLiabilities": "101671000", "cashAndShortTermInvestments": "9746000", "commonStockSharesOutstanding": "12276000", "intangibleAssetsExcludingGoodwill": "39763000", "cashAndCashEquivalentsAtCarryingValue": "9746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1787000", "operatingCashflow": "-4212000", "capitalExpenditures": "96000", "changeInReceivables": "-7942000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14879000", "cashflowFromInvestment": "-15249000", "stockBasedCompensation": "6806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4582000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4720000", "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "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": 7, "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" ] } } }