{ "ticker": { "uuid": "c812e156-be66-4e9c-9b72-0a0bc7f69556", "symbol": "OPAL", "name": "OPAL Fuels Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/c812e156-be66-4e9c-9b72-0a0bc7f69556/", "api_url": "https://sharemaestro.com/factors/api/tickers/c812e156-be66-4e9c-9b72-0a0bc7f69556/" }, "ticker_metadata": { "id": 7518, "uuid": "c812e156-be66-4e9c-9b72-0a0bc7f69556", "symbol": "OPAL", "name": "OPAL Fuels Inc", "asset_type": "equity", "market_cap": 394950000, "stock_exchange_id": 2, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "OPAL Fuels Inc. is a leading participant in the renewable natural gas (RNG) sector, specializing in the transformation of organic waste into sustainable energy solutions that contribute to a low-carbon economy. The company boasts a robust portfolio of RNG production facilities and has cultivated strategic partnerships to strengthen its market presence. With a commitment to advanced technologies and innovative practices, OPAL Fuels is well-positioned to meet the growing demand for environmentally friendly energy alternatives, underscoring its potential for significant value creation within the evolving energy landscape.", "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": "c812e156-be66-4e9c-9b72-0a0bc7f69556", "symbol": "OPAL", "name": "OPAL Fuels Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/c812e156-be66-4e9c-9b72-0a0bc7f69556/", "api_url": "https://sharemaestro.com/factors/api/tickers/c812e156-be66-4e9c-9b72-0a0bc7f69556/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.72, "value": 0.83, "quality": 0.68, "momentum": 0.07, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 2.1, "market_cap": 59286113.8, "pe_ratio": 3.0779, "earnings_yield": 0.3249, "ebitda_to_ev": 0.064, "shareholder_yield": 0.1905, "roe": 2.3436, "piotroski_f_score": 6, "momentum_12_1": -0.2928, "volatility_252d": 0.6744 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "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": "2026-06-07T06:49:34.217312+00:00", "batch_id": "" }, "size": { "price_close": 2.095, "market_cap": 59286113.795, "market_cap_usd": 59286113.795, "enterprise_value": 372290113.795, "shares_outstanding": 28298861, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3.0779, "pb_ratio": 7.2133, "ptbv_ratio": null, "ps_ratio": 0.1771, "pcf_ratio": 2.3814, "pfcf_ratio": 0.5467, "ev_ebitda": 15.6234, "ev_ebit": 249.5242, "ev_sales": 1.1122, "ev_fcf": 3.4333, "earnings_yield": 0.3249, "fcf_yield": 0.2913, "price_to_sales": 0.1771, "price_to_book": 7.2133, "price_to_cashflow": 2.3814, "ebitda_to_ev": 0.064, "sales_yield": 0.8992 }, "yield": { "dividend_yield": 0.1905, "buyback_yield": 0, "shareholder_yield": 0.1905, "debt_paydown_yield": null, "total_yield": 0.1905 }, "quality": { "gross_margin": 0.2319, "operating_margin": 0.0045, "net_margin": 0.0575, "ebitda_margin": 0.0712, "fcf_margin": 0.3239, "roe": 2.3436, "roa": 0.0182, "roic": 0.0035, "roc_greenblatt": null, "asset_turnover": 0.3156, "cash_conversion": 5.6295, "accruals_ratio": -0.0053, "sbc_to_revenue": 0.0203, "piotroski_f_score": 6, "altman_z_score": 0.5426, "earnings_stability_5y": 0.4719, "revenue_stability_5y": 0.4056, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0732, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 66.7609, "net_debt_to_ebitda": 13.1354, "debt_to_assets": 0.4216, "interest_coverage": 0.0544, "current_ratio": 2.1986, "quick_ratio": 2.0729, "net_debt": 313004000, "local_beta": -0.0006, "volatility_252d": 0.6744, "volatility_60d": 1.5899, "max_drawdown_12m": -0.3841, "risk_adjusted_momentum": -0.4342 }, "growth": { "revenue_growth_1y": 0.0403, "revenue_growth_3y_cagr": 0.1401, "revenue_growth_5y_cagr": 0.2429, "eps_growth_1y": 0.7336, "eps_growth_3y_cagr": 0.0922, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3372, "book_value_growth_1y": null, "revenue_growth": 0.0403, "earnings_growth": 0.7336 }, "momentum": { "price_return_1m": -0.0771, "price_return_3m": -0.0118, "price_return_6m": -0.2034, "price_return_9m": -0.073, "price_return_12m": -0.3474, "price_return_12m_ex1m": -0.2928, "momentum_6m": -0.2034, "momentum_12m": -0.3474, "momentum_12_1": -0.2928, "distance_from_52w_high": -0.3349, "distance_from_52w_low": 0.0799, "relative_strength": -0.5053 }, "raw_ttm": { "revenue_ttm": 334748000, "gross_profit_ttm": 77624000, "ebit_ttm": 1492000, "ebitda_ttm": 23829000, "net_income_ttm": 19262000, "eps_diluted_ttm": 0.6807, "operating_cash_flow_ttm": 24895000, "capital_expenditure_ttm": 83540000, "fcf_ttm": 108435000, "dividends_paid_ttm": 11296000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27429000, "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_current_liabilities": 97064000, "net_ppe": null, "total_assets": 1060602000, "total_debt": 447171000, "total_equity": 8218999, "net_working_capital": 1643000, "book_value_per_share": 0.2904, "retained_earnings": 19632000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -46389001, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 5, "rank_pb": 85, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 7, "rank_ev_ebitda": 66, "rank_ev_ebit": 99, "rank_earnings_yield": 5, "rank_fcf_yield": 9, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 2, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 79, "rank_fcf_margin": 26, "rank_piotroski": 30, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 90 }, "composites": { "value_composite": 17, "quality_composite": 32, "momentum_composite": 93, "growth_composite": 25, "yield_composite": 3, "svqf_composite": 3, "vc1_composite": 16, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 80, "overall_composite": 28, "quality_value_composite": 0.7513, "os_score": 0.72, "value_percentile": 0.83, "quality_percentile": 0.68, "momentum_percentile": 0.07, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 59, "all_cap_buyback_rank": 79, "small_cap_core_rank": 11, "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": 80, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2175, "ticker_id": 7518, "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": "2026-06-07T06:49:34.217312+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.095, "market_cap": 59286113.795, "market_cap_usd": 59286113.795, "enterprise_value": 372290113.795, "shares_outstanding": 28298861, "fx_rate_to_usd": null, "pe_ratio": 3.07787944, "pb_ratio": 7.21330101, "ptbv_ratio": null, "ps_ratio": 0.1771067, "pcf_ratio": 2.38144663, "pfcf_ratio": 0.54674334, "ev_ebitda": 15.62340483, "ev_ebit": 249.52420496, "ev_sales": 1.11215038, "ev_fcf": 3.43330211, "earnings_yield": 0.32489902, "fcf_yield": 0.29126479, "dividend_yield": 0.19053366, "buyback_yield": 0, "shareholder_yield": 0.19053366, "debt_paydown_yield": null, "total_yield": 0.19053366, "gross_margin": 0.23188787, "operating_margin": 0.00445708, "net_margin": 0.05754179, "ebitda_margin": 0.07118489, "fcf_margin": 0.32393024, "roe": 2.3435944, "roa": 0.01816138, "roic": 0.00348356, "roc_greenblatt": null, "asset_turnover": 0.31562075, "cash_conversion": 5.62947773, "accruals_ratio": -0.00531113, "sbc_to_revenue": 0.02032275, "debt_to_equity": 66.76092794, "net_debt_to_ebitda": 13.13542322, "debt_to_assets": 0.42161999, "interest_coverage": 0.05439498, "current_ratio": 2.19855971, "quick_ratio": 2.07285914, "net_debt": 313004000, "revenue_growth_1y": 0.0402588, "revenue_growth_3y_cagr": 0.14013552, "revenue_growth_5y_cagr": 0.24286449, "eps_growth_1y": 0.73359734, "eps_growth_3y_cagr": 0.09218565, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.33717817, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.54263292, "earnings_stability_5y": 0.471863, "revenue_stability_5y": 0.405551, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07709251, "price_return_3m": -0.01179245, "price_return_6m": -0.20342205, "price_return_9m": -0.07300885, "price_return_12m": -0.34735202, "price_return_12m_ex1m": -0.29283489, "distance_from_52w_high": -0.33492063, "distance_from_52w_low": 0.07989691, "relative_strength": -0.50529308, "local_beta": -0.0006, "volatility_252d": 0.674362, "volatility_60d": 1.589886, "max_drawdown_12m": -0.38412698, "revenue_ttm": 334748000, "gross_profit_ttm": 77624000, "ebit_ttm": 1492000, "ebitda_ttm": 23829000, "net_income_ttm": 19262000, "eps_diluted_ttm": 0.68066344, "operating_cash_flow_ttm": 24895000, "capital_expenditure_ttm": 83540000, "fcf_ttm": 108435000, "dividends_paid_ttm": 11296000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27429000, "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_current_liabilities": 97064000, "net_ppe": null, "total_assets": 1060602000, "total_debt": 447171000, "total_equity": 8218999, "net_working_capital": 1643000, "book_value_per_share": 0.29043568, "retained_earnings": 19632000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -46389001, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 5, "rank_pb": 85, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 7, "rank_ev_ebitda": 66, "rank_ev_ebit": 99, "rank_earnings_yield": 5, "rank_fcf_yield": 9, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 2, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 79, "rank_fcf_margin": 26, "rank_piotroski": 30, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 90, "value_composite": 17, "quality_composite": 32, "momentum_composite": 93, "growth_composite": 25, "yield_composite": 3, "svqf_composite": 3, "vc1_composite": 16, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 80, "overall_composite": 28, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 59, "all_cap_buyback_rank": 79, "small_cap_core_rank": 11, "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": 2.1, "os": 0.72, "value": 0.83, "quality": 0.68, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3.0779, "earnings_yield": 0.3249, "shareholder_yield": 0.1905, "roe": 2.3436, "momentum_12_1": -0.2928, "complete_fields": { "id": 2175, "ticker_id": 7518, "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": "2026-06-07T06:49:34.217312+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.095, "market_cap": 59286113.795, "market_cap_usd": 59286113.795, "enterprise_value": 372290113.795, "shares_outstanding": 28298861, "fx_rate_to_usd": null, "pe_ratio": 3.07787944, "pb_ratio": 7.21330101, "ptbv_ratio": null, "ps_ratio": 0.1771067, "pcf_ratio": 2.38144663, "pfcf_ratio": 0.54674334, "ev_ebitda": 15.62340483, "ev_ebit": 249.52420496, "ev_sales": 1.11215038, "ev_fcf": 3.43330211, "earnings_yield": 0.32489902, "fcf_yield": 0.29126479, "dividend_yield": 0.19053366, "buyback_yield": 0, "shareholder_yield": 0.19053366, "debt_paydown_yield": null, "total_yield": 0.19053366, "gross_margin": 0.23188787, "operating_margin": 0.00445708, "net_margin": 0.05754179, "ebitda_margin": 0.07118489, "fcf_margin": 0.32393024, "roe": 2.3435944, "roa": 0.01816138, "roic": 0.00348356, "roc_greenblatt": null, "asset_turnover": 0.31562075, "cash_conversion": 5.62947773, "accruals_ratio": -0.00531113, "sbc_to_revenue": 0.02032275, "debt_to_equity": 66.76092794, "net_debt_to_ebitda": 13.13542322, "debt_to_assets": 0.42161999, "interest_coverage": 0.05439498, "current_ratio": 2.19855971, "quick_ratio": 2.07285914, "net_debt": 313004000, "revenue_growth_1y": 0.0402588, "revenue_growth_3y_cagr": 0.14013552, "revenue_growth_5y_cagr": 0.24286449, "eps_growth_1y": 0.73359734, "eps_growth_3y_cagr": 0.09218565, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.33717817, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.54263292, "earnings_stability_5y": 0.471863, "revenue_stability_5y": 0.405551, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07709251, "price_return_3m": -0.01179245, "price_return_6m": -0.20342205, "price_return_9m": -0.07300885, "price_return_12m": -0.34735202, "price_return_12m_ex1m": -0.29283489, "distance_from_52w_high": -0.33492063, "distance_from_52w_low": 0.07989691, "relative_strength": -0.50529308, "local_beta": -0.0006, "volatility_252d": 0.674362, "volatility_60d": 1.589886, "max_drawdown_12m": -0.38412698, "revenue_ttm": 334748000, "gross_profit_ttm": 77624000, "ebit_ttm": 1492000, "ebitda_ttm": 23829000, "net_income_ttm": 19262000, "eps_diluted_ttm": 0.68066344, "operating_cash_flow_ttm": 24895000, "capital_expenditure_ttm": 83540000, "fcf_ttm": 108435000, "dividends_paid_ttm": 11296000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27429000, "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_current_liabilities": 97064000, "net_ppe": null, "total_assets": 1060602000, "total_debt": 447171000, "total_equity": 8218999, "net_working_capital": 1643000, "book_value_per_share": 0.29043568, "retained_earnings": 19632000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -46389001, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 5, "rank_pb": 85, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 7, "rank_ev_ebitda": 66, "rank_ev_ebit": 99, "rank_earnings_yield": 5, "rank_fcf_yield": 9, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 2, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 79, "rank_fcf_margin": 26, "rank_piotroski": 30, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 90, "value_composite": 17, "quality_composite": 32, "momentum_composite": 93, "growth_composite": 25, "yield_composite": 3, "svqf_composite": 3, "vc1_composite": 16, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 80, "overall_composite": 28, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 59, "all_cap_buyback_rank": 79, "small_cap_core_rank": 11, "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 349074000, "cost_of_revenue": 265264000, "gross_profit": 83810000, "ebit": 4886000, "ebitda": 28127000, "pretax_income": -16335000, "tax_provision": -52746000, "net_income": 14752000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15062000, "long_term_debt": 337063000, "total_debt": 352125000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 36498000, "capital_expenditure": 70739000, "free_cash_flow": 107237000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139776, "ticker_id": 7518, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4886000", "ebitda": "28127000", "netIncome": "14752000", "grossProfit": "83810000", "depreciation": "None", "totalRevenue": "349074000", "costOfRevenue": "265264000", "interestIncome": "1247000", "incomeBeforeTax": "-16335000", "interestExpense": "27521000", "operatingIncome": "4886000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52746000", "reportedCurrency": "USD", "netInterestIncome": "-26274000", "nonInterestIncome": "None", "operatingExpenses": "78924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14942000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23241000", "sellingGeneralAndAdministrative": "63982000", "netIncomeFromContinuingOperations": "36411000" }, "balance": { "goodwill": "54608000", "inventory": "10964000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "959469000", "longTermDebt": "337063000", "shortTermDebt": "15062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1307000", "totalLiabilities": "461712000", "otherCurrentAssets": "13964000", "totalCurrentAssets": "122682000", "currentLongTermDebt": "15062000", "longTermInvestments": "231223000", "shortTermInvestments": "None", "currentNetReceivables": "73346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "836787000", "currentAccountsPayable": "10053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352125000", "totalShareholderEquity": "-12930000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72808000", "totalCurrentLiabilities": "104219000", "otherNonCurrentLiabilities": "20430000", "totalNonCurrentLiabilities": "357493000", "cashAndShortTermInvestments": "24408000", "commonStockSharesOutstanding": "29252330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36411000", "profitLoss": "None", "dividendPayout": "10469000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-670000", "operatingCashflow": "36498000", "capitalExpenditures": "70739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41560000", "cashflowFromInvestment": "-77320000", "stockBasedCompensation": "6499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349074000, "cost_of_revenue": 265264000, "gross_profit": 83810000, "research_and_development": 14942000, "selling_general_admin": 63982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4886000, "depreciation_amortisation": 23241000, "ebitda": 28127000, "interest_expense": 27521000, "interest_income": null, "other_non_operating": null, "pretax_income": -16335000, "tax_provision": -52746000, "effective_tax_rate": null, "net_income": 14752000, "net_income_continuing_ops": 36411000, "net_income_to_common": 14752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24408000, "short_term_investments": null, "net_receivables": 73346000, "inventory": 10964000, "other_current_assets": null, "total_current_assets": 122682000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": null, "goodwill_and_intangibles": 54608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 836787000, "total_assets": 959469000, "short_term_debt": 15062000, "accounts_payable": 10053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104219000, "long_term_debt": 337063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357493000, "total_liabilities": 461712000, "total_debt": 352125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1307000, "total_equity": -12930000, "shares_outstanding": 29252330, "operating_cash_flow": 36498000, "stock_based_compensation": 6499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77320000, "dividends_paid": 10469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41560000, "free_cash_flow": 107237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4886000", "ebitda": "28127000", "netIncome": "14752000", "grossProfit": "83810000", "depreciation": "None", "totalRevenue": "349074000", "costOfRevenue": "265264000", "interestIncome": "1247000", "incomeBeforeTax": "-16335000", "interestExpense": "27521000", "operatingIncome": "4886000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52746000", "reportedCurrency": "USD", "netInterestIncome": "-26274000", "nonInterestIncome": "None", "operatingExpenses": "78924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14942000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23241000", "sellingGeneralAndAdministrative": "63982000", "netIncomeFromContinuingOperations": "36411000" }, "balance": { "goodwill": "54608000", "inventory": "10964000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "959469000", "longTermDebt": "337063000", "shortTermDebt": "15062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1307000", "totalLiabilities": "461712000", "otherCurrentAssets": "13964000", "totalCurrentAssets": "122682000", "currentLongTermDebt": "15062000", "longTermInvestments": "231223000", "shortTermInvestments": "None", "currentNetReceivables": "73346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "836787000", "currentAccountsPayable": "10053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352125000", "totalShareholderEquity": "-12930000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72808000", "totalCurrentLiabilities": "104219000", "otherNonCurrentLiabilities": "20430000", "totalNonCurrentLiabilities": "357493000", "cashAndShortTermInvestments": "24408000", "commonStockSharesOutstanding": "29252330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36411000", "profitLoss": "None", "dividendPayout": "10469000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-670000", "operatingCashflow": "36498000", "capitalExpenditures": "70739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41560000", "cashflowFromInvestment": "-77320000", "stockBasedCompensation": "6499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22470000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 299972000, "cost_of_revenue": 199851000, "gross_profit": 100121000, "ebit": 22825000, "ebitda": 40954000, "pretax_income": 5419000, "tax_provision": -8906000, "net_income": 11031000, "net_income_to_common": 11031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24310000, "total_current_assets": 117188000, "total_assets": 881077000, "short_term_debt": 13401000, "long_term_debt": 285003000, "total_debt": 298404000, "total_liabilities": 416045000, "total_equity": -148449000, "shares_outstanding": 27694650, "goodwill_and_intangibles": 55938000 }, "cash_flow": { "operating_cash_flow": 33033000, "capital_expenditure": 127239000, "free_cash_flow": 160272000, "dividends_paid": 13086000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139781, "ticker_id": 7518, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22825000", "ebitda": "40954000", "netIncome": "11031000", "grossProfit": "100121000", "depreciation": "None", "totalRevenue": "299972000", "costOfRevenue": "199851000", "interestIncome": "1921000", "incomeBeforeTax": "5419000", "interestExpense": "21531000", "operatingIncome": "21222000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8906000", "reportedCurrency": "USD", "netInterestIncome": "-19610000", "nonInterestIncome": "None", "operatingExpenses": "78899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18129000", "sellingGeneralAndAdministrative": "53124000", "netIncomeFromContinuingOperations": "14325000" }, "balance": { "goodwill": "54608000", "inventory": "10294000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "881077000", "longTermDebt": "285003000", "shortTermDebt": "13401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1330000", "reportedCurrency": "USD", "retainedEarnings": "-137004000", "totalLiabilities": "416045000", "otherCurrentAssets": "18575000", "totalCurrentAssets": "117188000", "currentLongTermDebt": "12621000", "longTermInvestments": "223594000", "shortTermInvestments": "0", "currentNetReceivables": "64009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "763889000", "currentAccountsPayable": "16419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310559000", "totalShareholderEquity": "-148449000", "capitalLeaseObligations": "12935000", "otherCurrentLiabilities": "60078000", "totalCurrentLiabilities": "103596000", "otherNonCurrentLiabilities": "10146000", "totalNonCurrentLiabilities": "312449000", "cashAndShortTermInvestments": "24310000", "commonStockSharesOutstanding": "27694650", "intangibleAssetsExcludingGoodwill": "1330000", "cashAndCashEquivalentsAtCarryingValue": "24310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14325000", "profitLoss": "None", "dividendPayout": "13086000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-103000", "operatingCashflow": "33033000", "capitalExpenditures": "127239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83504000", "cashflowFromInvestment": "-134551000", "stockBasedCompensation": "6452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13086000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299972000, "cost_of_revenue": 199851000, "gross_profit": 100121000, "research_and_development": null, "selling_general_admin": 53124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22825000, "depreciation_amortisation": 18129000, "ebitda": 40954000, "interest_expense": 21531000, "interest_income": null, "other_non_operating": null, "pretax_income": 5419000, "tax_provision": -8906000, "effective_tax_rate": null, "net_income": 11031000, "net_income_continuing_ops": 14325000, "net_income_to_common": 11031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24310000, "short_term_investments": 0, "net_receivables": 64009000, "inventory": 10294000, "other_current_assets": null, "total_current_assets": 117188000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 1330000, "goodwill_and_intangibles": 55938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 763889000, "total_assets": 881077000, "short_term_debt": 13401000, "accounts_payable": 16419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103596000, "long_term_debt": 285003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312449000, "total_liabilities": 416045000, "total_debt": 298404000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137004000, "total_equity": -148449000, "shares_outstanding": 27694650, "operating_cash_flow": 33033000, "stock_based_compensation": 6452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134551000, "dividends_paid": 13086000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83504000, "free_cash_flow": 160272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22825000", "ebitda": "40954000", "netIncome": "11031000", "grossProfit": "100121000", "depreciation": "None", "totalRevenue": "299972000", "costOfRevenue": "199851000", "interestIncome": "1921000", "incomeBeforeTax": "5419000", "interestExpense": "21531000", "operatingIncome": "21222000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8906000", "reportedCurrency": "USD", "netInterestIncome": "-19610000", "nonInterestIncome": "None", "operatingExpenses": "78899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18129000", "sellingGeneralAndAdministrative": "53124000", "netIncomeFromContinuingOperations": "14325000" }, "balance": { "goodwill": "54608000", "inventory": "10294000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "881077000", "longTermDebt": "285003000", "shortTermDebt": "13401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1330000", "reportedCurrency": "USD", "retainedEarnings": "-137004000", "totalLiabilities": "416045000", "otherCurrentAssets": "18575000", "totalCurrentAssets": "117188000", "currentLongTermDebt": "12621000", "longTermInvestments": "223594000", "shortTermInvestments": "0", "currentNetReceivables": "64009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "763889000", "currentAccountsPayable": "16419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310559000", "totalShareholderEquity": "-148449000", "capitalLeaseObligations": "12935000", "otherCurrentLiabilities": "60078000", "totalCurrentLiabilities": "103596000", "otherNonCurrentLiabilities": "10146000", "totalNonCurrentLiabilities": "312449000", "cashAndShortTermInvestments": "24310000", "commonStockSharesOutstanding": "27694650", "intangibleAssetsExcludingGoodwill": "1330000", "cashAndCashEquivalentsAtCarryingValue": "24310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14325000", "profitLoss": "None", "dividendPayout": "13086000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-103000", "operatingCashflow": "33033000", "capitalExpenditures": "127239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83504000", "cashflowFromInvestment": "-134551000", "stockBasedCompensation": "6452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13086000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18129000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 256108000, "cost_of_revenue": 183900000, "gross_profit": 72208000, "ebit": 136053000, "ebitda": 150740000, "pretax_income": 127024000, "tax_provision": 108088000, "net_income": 29947000, "net_income_to_common": 29947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38348000, "total_current_assets": 128073000, "total_assets": 754609000, "short_term_debt": 2246000, "long_term_debt": 196542000, "total_debt": 198788000, "total_liabilities": 297124000, "total_equity": -478807000, "shares_outstanding": 27494016, "goodwill_and_intangibles": 61094000 }, "cash_flow": { "operating_cash_flow": 38269000, "capital_expenditure": 113826000, "free_cash_flow": 152095000, "dividends_paid": 16536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139786, "ticker_id": 7518, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136053000", "ebitda": "150740000", "netIncome": "29947000", "grossProfit": "72208000", "depreciation": "None", "totalRevenue": "256108000", "costOfRevenue": "183900000", "interestIncome": "4063000", "incomeBeforeTax": "127024000", "interestExpense": "10661000", "operatingIncome": "7040000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "108088000", "reportedCurrency": "USD", "netInterestIncome": "-3910000", "nonInterestIncome": "None", "operatingExpenses": "65168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4866000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14687000", "sellingGeneralAndAdministrative": "55737000", "netIncomeFromContinuingOperations": "138950000" }, "balance": { "goodwill": "54608000", "inventory": "10191000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "754609000", "longTermDebt": "196542000", "shortTermDebt": "2246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6486000", "reportedCurrency": "USD", "retainedEarnings": "-467195000", "totalLiabilities": "297124000", "otherCurrentAssets": "11205000", "totalCurrentAssets": "128073000", "currentLongTermDebt": "1608000", "longTermInvestments": "207099000", "shortTermInvestments": "9875000", "currentNetReceivables": "58454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626536000", "currentAccountsPayable": "13901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210612000", "totalShareholderEquity": "-478807000", "capitalLeaseObligations": "12462000", "otherCurrentLiabilities": "47324000", "totalCurrentLiabilities": "74343000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "222781000", "cashAndShortTermInvestments": "38348000", "commonStockSharesOutstanding": "27494016", "intangibleAssetsExcludingGoodwill": "6486000", "cashAndCashEquivalentsAtCarryingValue": "38348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29947000", "profitLoss": "None", "dividendPayout": "16536000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2880000", "operatingCashflow": "38269000", "capitalExpenditures": "113826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5899000", "cashflowFromInvestment": "-74147000", "stockBasedCompensation": "5904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256108000, "cost_of_revenue": 183900000, "gross_profit": 72208000, "research_and_development": 4866000, "selling_general_admin": 55737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136053000, "depreciation_amortisation": 14687000, "ebitda": 150740000, "interest_expense": 10661000, "interest_income": null, "other_non_operating": null, "pretax_income": 127024000, "tax_provision": 108088000, "effective_tax_rate": null, "net_income": 29947000, "net_income_continuing_ops": 138950000, "net_income_to_common": 29947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38348000, "short_term_investments": 9875000, "net_receivables": 58454000, "inventory": 10191000, "other_current_assets": null, "total_current_assets": 128073000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 6486000, "goodwill_and_intangibles": 61094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 626536000, "total_assets": 754609000, "short_term_debt": 2246000, "accounts_payable": 13901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74343000, "long_term_debt": 196542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222781000, "total_liabilities": 297124000, "total_debt": 198788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467195000, "total_equity": -478807000, "shares_outstanding": 27494016, "operating_cash_flow": 38269000, "stock_based_compensation": 5904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74147000, "dividends_paid": 16536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5899000, "free_cash_flow": 152095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136053000", "ebitda": "150740000", "netIncome": "29947000", "grossProfit": "72208000", "depreciation": "None", "totalRevenue": "256108000", "costOfRevenue": "183900000", "interestIncome": "4063000", "incomeBeforeTax": "127024000", "interestExpense": "10661000", "operatingIncome": "7040000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "108088000", "reportedCurrency": "USD", "netInterestIncome": "-3910000", "nonInterestIncome": "None", "operatingExpenses": "65168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4866000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14687000", "sellingGeneralAndAdministrative": "55737000", "netIncomeFromContinuingOperations": "138950000" }, "balance": { "goodwill": "54608000", "inventory": "10191000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "754609000", "longTermDebt": "196542000", "shortTermDebt": "2246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6486000", "reportedCurrency": "USD", "retainedEarnings": "-467195000", "totalLiabilities": "297124000", "otherCurrentAssets": "11205000", "totalCurrentAssets": "128073000", "currentLongTermDebt": "1608000", "longTermInvestments": "207099000", "shortTermInvestments": "9875000", "currentNetReceivables": "58454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626536000", "currentAccountsPayable": "13901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210612000", "totalShareholderEquity": "-478807000", "capitalLeaseObligations": "12462000", "otherCurrentLiabilities": "47324000", "totalCurrentLiabilities": "74343000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "222781000", "cashAndShortTermInvestments": "38348000", "commonStockSharesOutstanding": "27494016", "intangibleAssetsExcludingGoodwill": "6486000", "cashAndCashEquivalentsAtCarryingValue": "38348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29947000", "profitLoss": "None", "dividendPayout": "16536000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2880000", "operatingCashflow": "38269000", "capitalExpenditures": "113826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5899000", "cashflowFromInvestment": "-74147000", "stockBasedCompensation": "5904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15208000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 235531000, "cost_of_revenue": 162792000, "gross_profit": 72739000, "ebit": 39527000, "ebitda": 53312000, "pretax_income": 32579000, "tax_provision": 29188000, "net_income": 11323000, "net_income_to_common": 11323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40394000, "total_current_assets": 211983000, "total_assets": 644856000, "short_term_debt": 80096000, "long_term_debt": 88312000, "total_debt": 168408000, "total_liabilities": 267037000, "total_equity": -800601000, "shares_outstanding": 26062398, "goodwill_and_intangibles": 56775000 }, "cash_flow": { "operating_cash_flow": -1355000, "capital_expenditure": 131410000, "free_cash_flow": 130055000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139791, "ticker_id": 7518, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39527000", "ebitda": "53312000", "netIncome": "11323000", "grossProfit": "72739000", "depreciation": "None", "totalRevenue": "235531000", "costOfRevenue": "162792000", "interestIncome": "3278000", "incomeBeforeTax": "32579000", "interestExpense": "6948000", "operatingIncome": "7563000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29188000", "reportedCurrency": "USD", "netInterestIncome": "-6640000", "nonInterestIncome": "None", "operatingExpenses": "65176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13785000", "sellingGeneralAndAdministrative": "48569000", "netIncomeFromContinuingOperations": "32579000" }, "balance": { "goodwill": "54608000", "inventory": "7311000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "644856000", "longTermDebt": "88312000", "shortTermDebt": "80096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2167000", "reportedCurrency": "USD", "retainedEarnings": "-800813000", "totalLiabilities": "267037000", "otherCurrentAssets": "41883000", "totalCurrentAssets": "211983000", "currentLongTermDebt": "79466000", "longTermInvestments": "51765000", "shortTermInvestments": "64976000", "currentNetReceivables": "57419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432873000", "currentAccountsPayable": "17649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "309067000", "shortLongTermDebtTotal": "179653000", "totalShareholderEquity": "-800601000", "capitalLeaseObligations": "11875000", "otherCurrentLiabilities": "43827000", "totalCurrentLiabilities": "152905000", "otherNonCurrentLiabilities": "9615000", "totalNonCurrentLiabilities": "114132000", "cashAndShortTermInvestments": "40394000", "commonStockSharesOutstanding": "26062398", "intangibleAssetsExcludingGoodwill": "2167000", "cashAndCashEquivalentsAtCarryingValue": "40394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32579000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2586000", "operatingCashflow": "-1355000", "capitalExpenditures": "131410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220550000", "cashflowFromInvestment": "-184028000", "stockBasedCompensation": "1469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235531000, "cost_of_revenue": 162792000, "gross_profit": 72739000, "research_and_development": 6438000, "selling_general_admin": 48569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39527000, "depreciation_amortisation": 13785000, "ebitda": 53312000, "interest_expense": 6948000, "interest_income": null, "other_non_operating": null, "pretax_income": 32579000, "tax_provision": 29188000, "effective_tax_rate": null, "net_income": 11323000, "net_income_continuing_ops": 32579000, "net_income_to_common": 11323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40394000, "short_term_investments": 64976000, "net_receivables": 57419000, "inventory": 7311000, "other_current_assets": null, "total_current_assets": 211983000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 2167000, "goodwill_and_intangibles": 56775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432873000, "total_assets": 644856000, "short_term_debt": 80096000, "accounts_payable": 17649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152905000, "long_term_debt": 88312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114132000, "total_liabilities": 267037000, "total_debt": 168408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -800813000, "total_equity": -800601000, "shares_outstanding": 26062398, "operating_cash_flow": -1355000, "stock_based_compensation": 1469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184028000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 220550000, "free_cash_flow": 130055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39527000", "ebitda": "53312000", "netIncome": "11323000", "grossProfit": "72739000", "depreciation": "None", "totalRevenue": "235531000", "costOfRevenue": "162792000", "interestIncome": "3278000", "incomeBeforeTax": "32579000", "interestExpense": "6948000", "operatingIncome": "7563000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29188000", "reportedCurrency": "USD", "netInterestIncome": "-6640000", "nonInterestIncome": "None", "operatingExpenses": "65176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13785000", "sellingGeneralAndAdministrative": "48569000", "netIncomeFromContinuingOperations": "32579000" }, "balance": { "goodwill": "54608000", "inventory": "7311000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "644856000", "longTermDebt": "88312000", "shortTermDebt": "80096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2167000", "reportedCurrency": "USD", "retainedEarnings": "-800813000", "totalLiabilities": "267037000", "otherCurrentAssets": "41883000", "totalCurrentAssets": "211983000", "currentLongTermDebt": "79466000", "longTermInvestments": "51765000", "shortTermInvestments": "64976000", "currentNetReceivables": "57419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432873000", "currentAccountsPayable": "17649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "309067000", "shortLongTermDebtTotal": "179653000", "totalShareholderEquity": "-800601000", "capitalLeaseObligations": "11875000", "otherCurrentLiabilities": "43827000", "totalCurrentLiabilities": "152905000", "otherNonCurrentLiabilities": "9615000", "totalNonCurrentLiabilities": "114132000", "cashAndShortTermInvestments": "40394000", "commonStockSharesOutstanding": "26062398", "intangibleAssetsExcludingGoodwill": "2167000", "cashAndCashEquivalentsAtCarryingValue": "40394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32579000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2586000", "operatingCashflow": "-1355000", "capitalExpenditures": "131410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220550000", "cashflowFromInvestment": "-184028000", "stockBasedCompensation": "1469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13785000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 166124000, "cost_of_revenue": 115065000, "gross_profit": 51059000, "ebit": 47585000, "ebitda": 58238000, "pretax_income": 40769000, "tax_provision": 8354000, "net_income": 210000, "net_income_to_common": 210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39314000, "total_current_assets": 86975000, "total_assets": 380844000, "short_term_debt": 95020000, "long_term_debt": 134083000, "total_debt": 229103000, "total_liabilities": 285887000, "total_equity": 14000, "shares_outstanding": 25171390, "goodwill_and_intangibles": 57469000 }, "cash_flow": { "operating_cash_flow": 18856000, "capital_expenditure": 89646000, "free_cash_flow": 108502000, "dividends_paid": 3695000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139796, "ticker_id": 7518, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47585000", "ebitda": "58238000", "netIncome": "210000", "grossProfit": "51059000", "depreciation": "None", "totalRevenue": "166124000", "costOfRevenue": "115065000", "interestIncome": "769000", "incomeBeforeTax": "40769000", "interestExpense": "6816000", "operatingIncome": "11026000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8354000", "reportedCurrency": "USD", "netInterestIncome": "-7967000", "nonInterestIncome": "None", "operatingExpenses": "40033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10653000", "sellingGeneralAndAdministrative": "4944523", "netIncomeFromContinuingOperations": "40769000" }, "balance": { "goodwill": "54608000", "inventory": "5143000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "380844000", "longTermDebt": "134083000", "shortTermDebt": "95020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2861000", "reportedCurrency": "USD", "retainedEarnings": "15967000", "totalLiabilities": "285887000", "otherCurrentAssets": "6250000", "totalCurrentAssets": "86975000", "currentLongTermDebt": "95020000", "longTermInvestments": "47150000", "shortTermInvestments": "0", "currentNetReceivables": "36268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293869000", "currentAccountsPayable": "12581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169770000", "shortLongTermDebtTotal": "229103000", "totalShareholderEquity": "14000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "22752000", "totalCurrentLiabilities": "142116000", "otherNonCurrentLiabilities": "4781000", "totalNonCurrentLiabilities": "143771000", "cashAndShortTermInvestments": "39314000", "commonStockSharesOutstanding": "25171390", "intangibleAssetsExcludingGoodwill": "2861000", "cashAndCashEquivalentsAtCarryingValue": "39314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40769000", "profitLoss": "None", "dividendPayout": "3695000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-744000", "operatingCashflow": "18856000", "capitalExpenditures": "89646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125014000", "cashflowFromInvestment": "-117204000", "stockBasedCompensation": "639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3695000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166124000, "cost_of_revenue": 115065000, "gross_profit": 51059000, "research_and_development": null, "selling_general_admin": 4944523, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47585000, "depreciation_amortisation": 10653000, "ebitda": 58238000, "interest_expense": 6816000, "interest_income": null, "other_non_operating": null, "pretax_income": 40769000, "tax_provision": 8354000, "effective_tax_rate": null, "net_income": 210000, "net_income_continuing_ops": 40769000, "net_income_to_common": 210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39314000, "short_term_investments": 0, "net_receivables": 36268000, "inventory": 5143000, "other_current_assets": null, "total_current_assets": 86975000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 2861000, "goodwill_and_intangibles": 57469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293869000, "total_assets": 380844000, "short_term_debt": 95020000, "accounts_payable": 12581000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142116000, "long_term_debt": 134083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143771000, "total_liabilities": 285887000, "total_debt": 229103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15967000, "total_equity": 14000, "shares_outstanding": 25171390, "operating_cash_flow": 18856000, "stock_based_compensation": 639000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117204000, "dividends_paid": 3695000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125014000, "free_cash_flow": 108502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47585000", "ebitda": "58238000", "netIncome": "210000", "grossProfit": "51059000", "depreciation": "None", "totalRevenue": "166124000", "costOfRevenue": "115065000", "interestIncome": "769000", "incomeBeforeTax": "40769000", "interestExpense": "6816000", "operatingIncome": "11026000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8354000", "reportedCurrency": "USD", "netInterestIncome": "-7967000", "nonInterestIncome": "None", "operatingExpenses": "40033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10653000", "sellingGeneralAndAdministrative": "4944523", "netIncomeFromContinuingOperations": "40769000" }, "balance": { "goodwill": "54608000", "inventory": "5143000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "380844000", "longTermDebt": "134083000", "shortTermDebt": "95020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2861000", "reportedCurrency": "USD", "retainedEarnings": "15967000", "totalLiabilities": "285887000", "otherCurrentAssets": "6250000", "totalCurrentAssets": "86975000", "currentLongTermDebt": "95020000", "longTermInvestments": "47150000", "shortTermInvestments": "0", "currentNetReceivables": "36268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293869000", "currentAccountsPayable": "12581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169770000", "shortLongTermDebtTotal": "229103000", "totalShareholderEquity": "14000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "22752000", "totalCurrentLiabilities": "142116000", "otherNonCurrentLiabilities": "4781000", "totalNonCurrentLiabilities": "143771000", "cashAndShortTermInvestments": "39314000", "commonStockSharesOutstanding": "25171390", "intangibleAssetsExcludingGoodwill": "2861000", "cashAndCashEquivalentsAtCarryingValue": "39314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40769000", "profitLoss": "None", "dividendPayout": "3695000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-744000", "operatingCashflow": "18856000", "capitalExpenditures": "89646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125014000", "cashflowFromInvestment": "-117204000", "stockBasedCompensation": "639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3695000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10078000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 117706000, "cost_of_revenue": 90168000, "gross_profit": 27538000, "ebit": -1190000, "ebitda": 7148000, "pretax_income": -25371000, "tax_provision": 4548000, "net_income": -25358000, "net_income_to_common": -25358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12823000, "total_current_assets": 51205000, "total_assets": 169458000, "short_term_debt": 12225000, "long_term_debt": 90504000, "total_debt": 102729000, "total_liabilities": 138999000, "total_equity": 23774000, "shares_outstanding": 25171390, "goodwill_and_intangibles": 6890000 }, "cash_flow": { "operating_cash_flow": 2287000, "capital_expenditure": 24940000, "free_cash_flow": 27227000, "dividends_paid": 852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139801, "ticker_id": 7518, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1190000", "ebitda": "7148000", "netIncome": "-25358000", "grossProfit": "27538000", "depreciation": "None", "totalRevenue": "117706000", "costOfRevenue": "90168000", "interestIncome": "15000", "incomeBeforeTax": "-25371000", "interestExpense": "4848000", "operatingIncome": "-17836000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4548000", "reportedCurrency": "USD", "netInterestIncome": "-6655000", "nonInterestIncome": "None", "operatingExpenses": "45374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8338000", "sellingGeneralAndAdministrative": "19946000", "netIncomeFromContinuingOperations": "-25371000" }, "balance": { "goodwill": "3453000", "inventory": "4244000", "commonStock": "49170000", "currentDebt": "None", "investments": "None", "totalAssets": "169458000", "longTermDebt": "90504000", "shortTermDebt": "12225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3437000", "reportedCurrency": "USD", "retainedEarnings": "-25396000", "totalLiabilities": "138999000", "otherCurrentAssets": "6612000", "totalCurrentAssets": "51205000", "currentLongTermDebt": "10276000", "longTermInvestments": "25573000", "shortTermInvestments": "None", "currentNetReceivables": "27526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118253000", "currentAccountsPayable": "8683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79492000", "shortLongTermDebtTotal": "103825000", "totalShareholderEquity": "23774000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21954000", "totalCurrentLiabilities": "42862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "96137000", "cashAndShortTermInvestments": "12823000", "commonStockSharesOutstanding": "25171390", "intangibleAssetsExcludingGoodwill": "3437000", "cashAndCashEquivalentsAtCarryingValue": "12823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25371000", "profitLoss": "None", "dividendPayout": "852000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-486000", "operatingCashflow": "2287000", "capitalExpenditures": "24940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21453000", "cashflowFromInvestment": "-22179000", "stockBasedCompensation": "510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117706000, "cost_of_revenue": 90168000, "gross_profit": 27538000, "research_and_development": null, "selling_general_admin": 19946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1190000, "depreciation_amortisation": 8338000, "ebitda": 7148000, "interest_expense": 4848000, "interest_income": null, "other_non_operating": null, "pretax_income": -25371000, "tax_provision": 4548000, "effective_tax_rate": null, "net_income": -25358000, "net_income_continuing_ops": -25371000, "net_income_to_common": -25358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12823000, "short_term_investments": null, "net_receivables": 27526000, "inventory": 4244000, "other_current_assets": null, "total_current_assets": 51205000, "net_ppe": null, "goodwill": 3453000, "intangible_assets": 3437000, "goodwill_and_intangibles": 6890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118253000, "total_assets": 169458000, "short_term_debt": 12225000, "accounts_payable": 8683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42862000, "long_term_debt": 90504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 96137000, "total_liabilities": 138999000, "total_debt": 102729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25396000, "total_equity": 23774000, "shares_outstanding": 25171390, "operating_cash_flow": 2287000, "stock_based_compensation": 510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22179000, "dividends_paid": 852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21453000, "free_cash_flow": 27227000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1190000", "ebitda": "7148000", "netIncome": "-25358000", "grossProfit": "27538000", "depreciation": "None", "totalRevenue": "117706000", "costOfRevenue": "90168000", "interestIncome": "15000", "incomeBeforeTax": "-25371000", "interestExpense": "4848000", "operatingIncome": "-17836000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4548000", "reportedCurrency": "USD", "netInterestIncome": "-6655000", "nonInterestIncome": "None", "operatingExpenses": "45374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8338000", "sellingGeneralAndAdministrative": "19946000", "netIncomeFromContinuingOperations": "-25371000" }, "balance": { "goodwill": "3453000", "inventory": "4244000", "commonStock": "49170000", "currentDebt": "None", "investments": "None", "totalAssets": "169458000", "longTermDebt": "90504000", "shortTermDebt": "12225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3437000", "reportedCurrency": "USD", "retainedEarnings": "-25396000", "totalLiabilities": "138999000", "otherCurrentAssets": "6612000", "totalCurrentAssets": "51205000", "currentLongTermDebt": "10276000", "longTermInvestments": "25573000", "shortTermInvestments": "None", "currentNetReceivables": "27526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118253000", "currentAccountsPayable": "8683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79492000", "shortLongTermDebtTotal": "103825000", "totalShareholderEquity": "23774000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21954000", "totalCurrentLiabilities": "42862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "96137000", "cashAndShortTermInvestments": "12823000", "commonStockSharesOutstanding": "25171390", "intangibleAssetsExcludingGoodwill": "3437000", "cashAndCashEquivalentsAtCarryingValue": "12823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25371000", "profitLoss": "None", "dividendPayout": "852000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-486000", "operatingCashflow": "2287000", "capitalExpenditures": "24940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21453000", "cashflowFromInvestment": "-22179000", "stockBasedCompensation": "510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8150000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 119702000, "cost_of_revenue": 90972000, "gross_profit": 28730000, "ebit": 997000, "ebitda": 8851000, "pretax_income": -5249000, "tax_provision": 5936000, "net_income": -5249000, "net_income_to_common": -5249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10855000, "total_current_assets": 47951000, "total_assets": 165713000, "short_term_debt": 25667000, "long_term_debt": null, "total_debt": 25667000, "total_liabilities": 145906000, "total_equity": 19807000, "shares_outstanding": 25171390, "goodwill_and_intangibles": 8003000 }, "cash_flow": { "operating_cash_flow": 4338000, "capital_expenditure": 5512000, "free_cash_flow": 9850000, "dividends_paid": 404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139803, "ticker_id": 7518, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "997000", "ebitda": "8851000", "netIncome": "-5249000", "grossProfit": "28730000", "depreciation": "None", "totalRevenue": "119702000", "costOfRevenue": "90972000", "interestIncome": "5000", "incomeBeforeTax": "-5249000", "interestExpense": "6246000", "operatingIncome": "814000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5936000", "reportedCurrency": "USD", "netInterestIncome": "-8026000", "nonInterestIncome": "None", "operatingExpenses": "25826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7854000", "sellingGeneralAndAdministrative": "17514000", "netIncomeFromContinuingOperations": "-5249000" }, "balance": { "goodwill": "3453000", "inventory": "3789000", "commonStock": "22550000", "currentDebt": "None", "investments": "None", "totalAssets": "165713000", "longTermDebt": "None", "shortTermDebt": "25667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4550000", "reportedCurrency": "USD", "retainedEarnings": "-2743000", "totalLiabilities": "145906000", "otherCurrentAssets": "7003000", "totalCurrentAssets": "47951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117762000", "currentAccountsPayable": "7939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76896000", "shortLongTermDebtTotal": "114786000", "totalShareholderEquity": "19807000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18564000", "totalCurrentLiabilities": "52170000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "93736000", "cashAndShortTermInvestments": "10855000", "commonStockSharesOutstanding": "25171390", "intangibleAssetsExcludingGoodwill": "4550000", "cashAndCashEquivalentsAtCarryingValue": "10855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5249000", "profitLoss": "None", "dividendPayout": "404000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-505000", "operatingCashflow": "4338000", "capitalExpenditures": "5512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24653000", "cashflowFromInvestment": "-29848000", "stockBasedCompensation": "315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119702000, "cost_of_revenue": 90972000, "gross_profit": 28730000, "research_and_development": null, "selling_general_admin": 17514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 997000, "depreciation_amortisation": 7854000, "ebitda": 8851000, "interest_expense": 6246000, "interest_income": null, "other_non_operating": null, "pretax_income": -5249000, "tax_provision": 5936000, "effective_tax_rate": null, "net_income": -5249000, "net_income_continuing_ops": -5249000, "net_income_to_common": -5249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10855000, "short_term_investments": null, "net_receivables": 26304000, "inventory": 3789000, "other_current_assets": null, "total_current_assets": 47951000, "net_ppe": null, "goodwill": 3453000, "intangible_assets": 4550000, "goodwill_and_intangibles": 8003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 117762000, "total_assets": 165713000, "short_term_debt": 25667000, "accounts_payable": 7939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52170000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93736000, "total_liabilities": 145906000, "total_debt": 25667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2743000, "total_equity": 19807000, "shares_outstanding": 25171390, "operating_cash_flow": 4338000, "stock_based_compensation": 315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29848000, "dividends_paid": 404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24653000, "free_cash_flow": 9850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "997000", "ebitda": "8851000", "netIncome": "-5249000", "grossProfit": "28730000", "depreciation": "None", "totalRevenue": "119702000", "costOfRevenue": "90972000", "interestIncome": "5000", "incomeBeforeTax": "-5249000", "interestExpense": "6246000", "operatingIncome": "814000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5936000", "reportedCurrency": "USD", "netInterestIncome": "-8026000", "nonInterestIncome": "None", "operatingExpenses": "25826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7854000", "sellingGeneralAndAdministrative": "17514000", "netIncomeFromContinuingOperations": "-5249000" }, "balance": { "goodwill": "3453000", "inventory": "3789000", "commonStock": "22550000", "currentDebt": "None", "investments": "None", "totalAssets": "165713000", "longTermDebt": "None", "shortTermDebt": "25667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4550000", "reportedCurrency": "USD", "retainedEarnings": "-2743000", "totalLiabilities": "145906000", "otherCurrentAssets": "7003000", "totalCurrentAssets": "47951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117762000", "currentAccountsPayable": "7939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76896000", "shortLongTermDebtTotal": "114786000", "totalShareholderEquity": "19807000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18564000", "totalCurrentLiabilities": "52170000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "93736000", "cashAndShortTermInvestments": "10855000", "commonStockSharesOutstanding": "25171390", "intangibleAssetsExcludingGoodwill": "4550000", "cashAndCashEquivalentsAtCarryingValue": "10855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5249000", "profitLoss": "None", "dividendPayout": "404000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-505000", "operatingCashflow": "4338000", "capitalExpenditures": "5512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24653000", "cashflowFromInvestment": "-29848000", "stockBasedCompensation": "315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7854000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 73905000, "cost_of_revenue": 59462000, "gross_profit": 14443000, "ebit": -2556000, "ebitda": 3057000, "pretax_income": -11302000, "tax_provision": -5709000, "net_income": 6892000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134167000, "total_current_assets": 213401000, "total_assets": 1060602000, "short_term_debt": 19473000, "long_term_debt": 427698000, "total_debt": 447171000, "total_liabilities": 548708000, "total_equity": 8218999, "shares_outstanding": 28298861, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 12916000, "capital_expenditure": 24367000, "free_cash_flow": 37283000, "dividends_paid": 3444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139774, "ticker_id": 7518, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2556000", "ebitda": "3057000", "netIncome": "6892000", "grossProfit": "14443000", "depreciation": "None", "totalRevenue": "73905000", "costOfRevenue": "59462000", "interestIncome": "760000", "incomeBeforeTax": "-11302000", "interestExpense": "6644000", "operatingIncome": "-2556000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5709000", "reportedCurrency": "USD", "netInterestIncome": "-5884000", "nonInterestIncome": "None", "operatingExpenses": "16999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1815000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5613000", "sellingGeneralAndAdministrative": "15184000", "netIncomeFromContinuingOperations": "-5593000" }, "balance": { "goodwill": "54608000", "inventory": "12201000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1060602000", "longTermDebt": "427698000", "shortTermDebt": "19473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "19632000", "totalLiabilities": "548708000", "otherCurrentAssets": "17615000", "totalCurrentAssets": "213401000", "currentLongTermDebt": "19473000", "longTermInvestments": "224282000", "shortTermInvestments": "None", "currentNetReceivables": "49418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847201000", "currentAccountsPayable": "9631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447171000", "totalShareholderEquity": "8218999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62890000", "totalCurrentLiabilities": "97064000", "otherNonCurrentLiabilities": "23946000", "totalNonCurrentLiabilities": "451644000", "cashAndShortTermInvestments": "134167000", "commonStockSharesOutstanding": "28298861", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5593000", "profitLoss": "None", "dividendPayout": "3444000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1237000", "operatingCashflow": "12916000", "capitalExpenditures": "24367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115124000", "cashflowFromInvestment": "-19384000", "stockBasedCompensation": "2055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73905000, "cost_of_revenue": 59462000, "gross_profit": 14443000, "research_and_development": 1815000, "selling_general_admin": 15184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2556000, "depreciation_amortisation": 5613000, "ebitda": 3057000, "interest_expense": 6644000, "interest_income": null, "other_non_operating": null, "pretax_income": -11302000, "tax_provision": -5709000, "effective_tax_rate": null, "net_income": 6892000, "net_income_continuing_ops": -5593000, "net_income_to_common": 6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134167000, "short_term_investments": null, "net_receivables": 49418000, "inventory": 12201000, "other_current_assets": null, "total_current_assets": 213401000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": null, "goodwill_and_intangibles": 54608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 847201000, "total_assets": 1060602000, "short_term_debt": 19473000, "accounts_payable": 9631000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97064000, "long_term_debt": 427698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 451644000, "total_liabilities": 548708000, "total_debt": 447171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19632000, "total_equity": 8218999, "shares_outstanding": 28298861, "operating_cash_flow": 12916000, "stock_based_compensation": 2055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19384000, "dividends_paid": 3444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115124000, "free_cash_flow": 37283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2556000", "ebitda": "3057000", "netIncome": "6892000", "grossProfit": "14443000", "depreciation": "None", "totalRevenue": "73905000", "costOfRevenue": "59462000", "interestIncome": "760000", "incomeBeforeTax": "-11302000", "interestExpense": "6644000", "operatingIncome": "-2556000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5709000", "reportedCurrency": "USD", "netInterestIncome": "-5884000", "nonInterestIncome": "None", "operatingExpenses": "16999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1815000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5613000", "sellingGeneralAndAdministrative": "15184000", "netIncomeFromContinuingOperations": "-5593000" }, "balance": { "goodwill": "54608000", "inventory": "12201000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1060602000", "longTermDebt": "427698000", "shortTermDebt": "19473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "19632000", "totalLiabilities": "548708000", "otherCurrentAssets": "17615000", "totalCurrentAssets": "213401000", "currentLongTermDebt": "19473000", "longTermInvestments": "224282000", "shortTermInvestments": "None", "currentNetReceivables": "49418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847201000", "currentAccountsPayable": "9631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447171000", "totalShareholderEquity": "8218999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62890000", "totalCurrentLiabilities": "97064000", "otherNonCurrentLiabilities": "23946000", "totalNonCurrentLiabilities": "451644000", "cashAndShortTermInvestments": "134167000", "commonStockSharesOutstanding": "28298861", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5593000", "profitLoss": "None", "dividendPayout": "3444000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1237000", "operatingCashflow": "12916000", "capitalExpenditures": "24367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115124000", "cashflowFromInvestment": "-19384000", "stockBasedCompensation": "2055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5613000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 99802000, "cost_of_revenue": 74890000, "gross_profit": 24912000, "ebit": 5892000, "ebitda": 11786000, "pretax_income": -274000, "tax_provision": -16456000, "net_income": 4886000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24408000, "total_current_assets": 122682000, "total_assets": 959469000, "short_term_debt": 15830000, "long_term_debt": 337063000, "total_debt": 352893000, "total_liabilities": 461712000, "total_equity": -12930000, "shares_outstanding": 29252330, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 1641000, "capital_expenditure": 9849000, "free_cash_flow": 11490000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139775, "ticker_id": 7518, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5892000", "ebitda": "11786000", "netIncome": "4886000", "grossProfit": "24912000", "depreciation": "None", "totalRevenue": "99802000", "costOfRevenue": "74890000", "interestIncome": "306000", "incomeBeforeTax": "-274000", "interestExpense": "7250000", "operatingIncome": "5892000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16456000", "reportedCurrency": "USD", "netInterestIncome": "-6944000", "nonInterestIncome": "None", "operatingExpenses": "19020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2841000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5894000", "sellingGeneralAndAdministrative": "16179000", "netIncomeFromContinuingOperations": "16182000" }, "balance": { "goodwill": "54608000", "inventory": "10964000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "959469000", "longTermDebt": "337063000", "shortTermDebt": "15830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1307000", "totalLiabilities": "461712000", "otherCurrentAssets": "13964000", "totalCurrentAssets": "122682000", "currentLongTermDebt": "15062000", "longTermInvestments": "231223000", "shortTermInvestments": "None", "currentNetReceivables": "73346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "836787000", "currentAccountsPayable": "19004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365430000", "totalShareholderEquity": "-12930000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63089000", "totalCurrentLiabilities": "104219000", "otherNonCurrentLiabilities": "20430000", "totalNonCurrentLiabilities": "357493000", "cashAndShortTermInvestments": "24408000", "commonStockSharesOutstanding": "29252330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16182000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1118000", "operatingCashflow": "1641000", "capitalExpenditures": "9849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6589000", "cashflowFromInvestment": "-12547000", "stockBasedCompensation": "1641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99802000, "cost_of_revenue": 74890000, "gross_profit": 24912000, "research_and_development": 2841000, "selling_general_admin": 16179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5892000, "depreciation_amortisation": 5894000, "ebitda": 11786000, "interest_expense": 7250000, "interest_income": null, "other_non_operating": null, "pretax_income": -274000, "tax_provision": -16456000, "effective_tax_rate": null, "net_income": 4886000, "net_income_continuing_ops": 16182000, "net_income_to_common": 4886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24408000, "short_term_investments": null, "net_receivables": 73346000, "inventory": 10964000, "other_current_assets": null, "total_current_assets": 122682000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": null, "goodwill_and_intangibles": 54608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 836787000, "total_assets": 959469000, "short_term_debt": 15830000, "accounts_payable": 19004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104219000, "long_term_debt": 337063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357493000, "total_liabilities": 461712000, "total_debt": 352893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1307000, "total_equity": -12930000, "shares_outstanding": 29252330, "operating_cash_flow": 1641000, "stock_based_compensation": 1641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12547000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6589000, "free_cash_flow": 11490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5892000", "ebitda": "11786000", "netIncome": "4886000", "grossProfit": "24912000", "depreciation": "None", "totalRevenue": "99802000", "costOfRevenue": "74890000", "interestIncome": "306000", "incomeBeforeTax": "-274000", "interestExpense": "7250000", "operatingIncome": "5892000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16456000", "reportedCurrency": "USD", "netInterestIncome": "-6944000", "nonInterestIncome": "None", "operatingExpenses": "19020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2841000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5894000", "sellingGeneralAndAdministrative": "16179000", "netIncomeFromContinuingOperations": "16182000" }, "balance": { "goodwill": "54608000", "inventory": "10964000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "959469000", "longTermDebt": "337063000", "shortTermDebt": "15830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1307000", "totalLiabilities": "461712000", "otherCurrentAssets": "13964000", "totalCurrentAssets": "122682000", "currentLongTermDebt": "15062000", "longTermInvestments": "231223000", "shortTermInvestments": "None", "currentNetReceivables": "73346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "836787000", "currentAccountsPayable": "19004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365430000", "totalShareholderEquity": "-12930000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63089000", "totalCurrentLiabilities": "104219000", "otherNonCurrentLiabilities": "20430000", "totalNonCurrentLiabilities": "357493000", "cashAndShortTermInvestments": "24408000", "commonStockSharesOutstanding": "29252330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16182000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1118000", "operatingCashflow": "1641000", "capitalExpenditures": "9849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6589000", "cashflowFromInvestment": "-12547000", "stockBasedCompensation": "1641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5698000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 83357000, "cost_of_revenue": 60464000, "gross_profit": 22893000, "ebit": 3717000, "ebitda": 9283000, "pretax_income": -3181000, "tax_provision": -14567000, "net_income": 4067000, "net_income_to_common": 4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29928000, "total_current_assets": 122785000, "total_assets": 916749000, "short_term_debt": 11210000, "long_term_debt": 330395000, "total_debt": 341605000, "total_liabilities": 433953000, "total_equity": 7480000, "shares_outstanding": 29592822, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 18212000, "capital_expenditure": 27481000, "free_cash_flow": 45693000, "dividends_paid": 2618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139777, "ticker_id": 7518, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3717000", "ebitda": "9283000", "netIncome": "4067000", "grossProfit": "22893000", "depreciation": "None", "totalRevenue": "83357000", "costOfRevenue": "60464000", "interestIncome": "286000", "incomeBeforeTax": "-3181000", "interestExpense": "6898000", "operatingIncome": "3588000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14567000", "reportedCurrency": "USD", "netInterestIncome": "-6898000", "nonInterestIncome": "None", "operatingExpenses": "19305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5566000", "sellingGeneralAndAdministrative": "14376000", "netIncomeFromContinuingOperations": "11386000" }, "balance": { "goodwill": "54608000", "inventory": "12082000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "916749000", "longTermDebt": "330395000", "shortTermDebt": "11210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "19089000", "totalLiabilities": "433953000", "otherCurrentAssets": "12061000", "totalCurrentAssets": "122785000", "currentLongTermDebt": "11210000", "longTermInvestments": "227545000", "shortTermInvestments": "None", "currentNetReceivables": "68714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "793964000", "currentAccountsPayable": "15281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353545000", "totalShareholderEquity": "7480000", "capitalLeaseObligations": "11940000", "otherCurrentLiabilities": "45523000", "totalCurrentLiabilities": "83461000", "otherNonCurrentLiabilities": "8157000", "totalNonCurrentLiabilities": "350492000", "cashAndShortTermInvestments": "29928000", "commonStockSharesOutstanding": "29592822", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11386000", "profitLoss": "None", "dividendPayout": "2618000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "922000", "operatingCashflow": "18212000", "capitalExpenditures": "27481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16473000", "cashflowFromInvestment": "-33907000", "stockBasedCompensation": "902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83357000, "cost_of_revenue": 60464000, "gross_profit": 22893000, "research_and_development": null, "selling_general_admin": 14376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3717000, "depreciation_amortisation": 5566000, "ebitda": 9283000, "interest_expense": 6898000, "interest_income": null, "other_non_operating": null, "pretax_income": -3181000, "tax_provision": -14567000, "effective_tax_rate": null, "net_income": 4067000, "net_income_continuing_ops": 11386000, "net_income_to_common": 4067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29928000, "short_term_investments": null, "net_receivables": 68714000, "inventory": 12082000, "other_current_assets": null, "total_current_assets": 122785000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": null, "goodwill_and_intangibles": 54608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 793964000, "total_assets": 916749000, "short_term_debt": 11210000, "accounts_payable": 15281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83461000, "long_term_debt": 330395000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350492000, "total_liabilities": 433953000, "total_debt": 341605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19089000, "total_equity": 7480000, "shares_outstanding": 29592822, "operating_cash_flow": 18212000, "stock_based_compensation": 902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33907000, "dividends_paid": 2618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16473000, "free_cash_flow": 45693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3717000", "ebitda": "9283000", "netIncome": "4067000", "grossProfit": "22893000", "depreciation": "None", "totalRevenue": "83357000", "costOfRevenue": "60464000", "interestIncome": "286000", "incomeBeforeTax": "-3181000", "interestExpense": "6898000", "operatingIncome": "3588000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14567000", "reportedCurrency": "USD", "netInterestIncome": "-6898000", "nonInterestIncome": "None", "operatingExpenses": "19305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5566000", "sellingGeneralAndAdministrative": "14376000", "netIncomeFromContinuingOperations": "11386000" }, "balance": { "goodwill": "54608000", "inventory": "12082000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "916749000", "longTermDebt": "330395000", "shortTermDebt": "11210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "19089000", "totalLiabilities": "433953000", "otherCurrentAssets": "12061000", "totalCurrentAssets": "122785000", "currentLongTermDebt": "11210000", "longTermInvestments": "227545000", "shortTermInvestments": "None", "currentNetReceivables": "68714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "793964000", "currentAccountsPayable": "15281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353545000", "totalShareholderEquity": "7480000", "capitalLeaseObligations": "11940000", "otherCurrentLiabilities": "45523000", "totalCurrentLiabilities": "83461000", "otherNonCurrentLiabilities": "8157000", "totalNonCurrentLiabilities": "350492000", "cashAndShortTermInvestments": "29928000", "commonStockSharesOutstanding": "29592822", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11386000", "profitLoss": "None", "dividendPayout": "2618000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "922000", "operatingCashflow": "18212000", "capitalExpenditures": "27481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16473000", "cashflowFromInvestment": "-33907000", "stockBasedCompensation": "902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6361000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 77684000, "cost_of_revenue": 62308000, "gross_profit": 15376000, "ebit": -5561000, "ebitda": -297000, "pretax_income": -6127000, "tax_provision": -13686000, "net_income": 3417000, "net_income_to_common": 3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29269000, "total_current_assets": 123486000, "total_assets": 905537000, "short_term_debt": 8058000, "long_term_debt": 313268000, "total_debt": 321326000, "total_liabilities": 432291000, "total_equity": -25037000, "shares_outstanding": 29229245, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": -7874000, "capital_expenditure": 21843000, "free_cash_flow": 13969000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139778, "ticker_id": 7518, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5561000", "ebitda": "-297000", "netIncome": "3417000", "grossProfit": "15376000", "depreciation": "None", "totalRevenue": "77684000", "costOfRevenue": "62308000", "interestIncome": "270000", "incomeBeforeTax": "-6127000", "interestExpense": "6637000", "operatingIncome": "-5561000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13686000", "reportedCurrency": "USD", "netInterestIncome": "-6367000", "nonInterestIncome": "None", "operatingExpenses": "20937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3477000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5264000", "sellingGeneralAndAdministrative": "17460000", "netIncomeFromContinuingOperations": "7559000" }, "balance": { "goodwill": "54608000", "inventory": "13004000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "905537000", "longTermDebt": "313268000", "shortTermDebt": "8058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13442000", "totalLiabilities": "432291000", "otherCurrentAssets": "12812000", "totalCurrentAssets": "123486000", "currentLongTermDebt": "8058000", "longTermInvestments": "224577000", "shortTermInvestments": "None", "currentNetReceivables": "68401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "782051000", "currentAccountsPayable": "19589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333333000", "totalShareholderEquity": "-25037000", "capitalLeaseObligations": "12007000", "otherCurrentLiabilities": "58484000", "totalCurrentLiabilities": "98233000", "otherNonCurrentLiabilities": "8783000", "totalNonCurrentLiabilities": "334058000", "cashAndShortTermInvestments": "29269000", "commonStockSharesOutstanding": "29229245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3417000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-144000", "operatingCashflow": "-7874000", "capitalExpenditures": "21843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23230000", "cashflowFromInvestment": "-26749000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77684000, "cost_of_revenue": 62308000, "gross_profit": 15376000, "research_and_development": 3477000, "selling_general_admin": 17460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5561000, "depreciation_amortisation": 5264000, "ebitda": -297000, "interest_expense": 6637000, "interest_income": null, "other_non_operating": null, "pretax_income": -6127000, "tax_provision": -13686000, "effective_tax_rate": null, "net_income": 3417000, "net_income_continuing_ops": 7559000, "net_income_to_common": 3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29269000, "short_term_investments": null, "net_receivables": 68401000, "inventory": 13004000, "other_current_assets": null, "total_current_assets": 123486000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": null, "goodwill_and_intangibles": 54608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 782051000, "total_assets": 905537000, "short_term_debt": 8058000, "accounts_payable": 19589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98233000, "long_term_debt": 313268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334058000, "total_liabilities": 432291000, "total_debt": 321326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13442000, "total_equity": -25037000, "shares_outstanding": 29229245, "operating_cash_flow": -7874000, "stock_based_compensation": 2205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26749000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23230000, "free_cash_flow": 13969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5561000", "ebitda": "-297000", "netIncome": "3417000", "grossProfit": "15376000", "depreciation": "None", "totalRevenue": "77684000", "costOfRevenue": "62308000", "interestIncome": "270000", "incomeBeforeTax": "-6127000", "interestExpense": "6637000", "operatingIncome": "-5561000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13686000", "reportedCurrency": "USD", "netInterestIncome": "-6367000", "nonInterestIncome": "None", "operatingExpenses": "20937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3477000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5264000", "sellingGeneralAndAdministrative": "17460000", "netIncomeFromContinuingOperations": "7559000" }, "balance": { "goodwill": "54608000", "inventory": "13004000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "905537000", "longTermDebt": "313268000", "shortTermDebt": "8058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-13442000", "totalLiabilities": "432291000", "otherCurrentAssets": "12812000", "totalCurrentAssets": "123486000", "currentLongTermDebt": "8058000", "longTermInvestments": "224577000", "shortTermInvestments": "None", "currentNetReceivables": "68401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "782051000", "currentAccountsPayable": "19589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333333000", "totalShareholderEquity": "-25037000", "capitalLeaseObligations": "12007000", "otherCurrentLiabilities": "58484000", "totalCurrentLiabilities": "98233000", "otherNonCurrentLiabilities": "8783000", "totalNonCurrentLiabilities": "334058000", "cashAndShortTermInvestments": "29269000", "commonStockSharesOutstanding": "29229245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3417000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-144000", "operatingCashflow": "-7874000", "capitalExpenditures": "21843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23230000", "cashflowFromInvestment": "-26749000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5793000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 86773000, "cost_of_revenue": 64578999, "gross_profit": 22194000, "ebit": 146000, "ebitda": 6282000, "pretax_income": -6753000, "tax_provision": -8037000, "net_income": 2382000, "net_income_to_common": 2382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40082000, "total_current_assets": 116387000, "total_assets": 884923000, "short_term_debt": 4507000, "long_term_debt": 291883000, "total_debt": 296390000, "total_liabilities": 420478000, "total_equity": 57092000, "shares_outstanding": 27718912, "goodwill_and_intangibles": 54608000 }, "cash_flow": { "operating_cash_flow": 29679000, "capital_expenditure": 11566000, "free_cash_flow": 41245000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139779, "ticker_id": 7518, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146000", "ebitda": "6282000", "netIncome": "2382000", "grossProfit": "22194000", "depreciation": "None", "totalRevenue": "86773000", "costOfRevenue": "64578999", "interestIncome": "385000", "incomeBeforeTax": "-6753000", "interestExpense": "6450000", "operatingIncome": "146000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8037000", "reportedCurrency": "USD", "netInterestIncome": "-6065000", "nonInterestIncome": "None", "operatingExpenses": "22048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64578999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6136000", "sellingGeneralAndAdministrative": "15967000", "netIncomeFromContinuingOperations": "1284000" }, "balance": { "goodwill": "54608000", "inventory": "12860000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "884923000", "longTermDebt": "291883000", "shortTermDebt": "4507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "68631000", "totalLiabilities": "420478000", "otherCurrentAssets": "10675000", "totalCurrentAssets": "116387000", "currentLongTermDebt": "4507000", "longTermInvestments": "219463000", "shortTermInvestments": "None", "currentNetReceivables": "52770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768536000", "currentAccountsPayable": "23339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "308450000", "totalShareholderEquity": "57092000", "capitalLeaseObligations": "12060000", "otherCurrentLiabilities": "59218000", "totalCurrentLiabilities": "101602000", "otherNonCurrentLiabilities": "14933000", "totalNonCurrentLiabilities": "318876000", "cashAndShortTermInvestments": "40082000", "commonStockSharesOutstanding": "27718912", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2382000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2566000", "operatingCashflow": "29679000", "capitalExpenditures": "11566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4732000", "cashflowFromInvestment": "-9277000", "stockBasedCompensation": "1751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86773000, "cost_of_revenue": 64578999, "gross_profit": 22194000, "research_and_development": 6081000, "selling_general_admin": 15967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146000, "depreciation_amortisation": 6136000, "ebitda": 6282000, "interest_expense": 6450000, "interest_income": null, "other_non_operating": null, "pretax_income": -6753000, "tax_provision": -8037000, "effective_tax_rate": null, "net_income": 2382000, "net_income_continuing_ops": 1284000, "net_income_to_common": 2382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40082000, "short_term_investments": null, "net_receivables": 52770000, "inventory": 12860000, "other_current_assets": null, "total_current_assets": 116387000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": null, "goodwill_and_intangibles": 54608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 768536000, "total_assets": 884923000, "short_term_debt": 4507000, "accounts_payable": 23339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101602000, "long_term_debt": 291883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318876000, "total_liabilities": 420478000, "total_debt": 296390000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 68631000, "total_equity": 57092000, "shares_outstanding": 27718912, "operating_cash_flow": 29679000, "stock_based_compensation": 1751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11566000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9277000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4732000, "free_cash_flow": 41245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146000", "ebitda": "6282000", "netIncome": "2382000", "grossProfit": "22194000", "depreciation": "None", "totalRevenue": "86773000", "costOfRevenue": "64578999", "interestIncome": "385000", "incomeBeforeTax": "-6753000", "interestExpense": "6450000", "operatingIncome": "146000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-8037000", "reportedCurrency": "USD", "netInterestIncome": "-6065000", "nonInterestIncome": "None", "operatingExpenses": "22048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64578999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6136000", "sellingGeneralAndAdministrative": "15967000", "netIncomeFromContinuingOperations": "1284000" }, "balance": { "goodwill": "54608000", "inventory": "12860000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "884923000", "longTermDebt": "291883000", "shortTermDebt": "4507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "68631000", "totalLiabilities": "420478000", "otherCurrentAssets": "10675000", "totalCurrentAssets": "116387000", "currentLongTermDebt": "4507000", "longTermInvestments": "219463000", "shortTermInvestments": "None", "currentNetReceivables": "52770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768536000", "currentAccountsPayable": "23339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "308450000", "totalShareholderEquity": "57092000", "capitalLeaseObligations": "12060000", "otherCurrentLiabilities": "59218000", "totalCurrentLiabilities": "101602000", "otherNonCurrentLiabilities": "14933000", "totalNonCurrentLiabilities": "318876000", "cashAndShortTermInvestments": "40082000", "commonStockSharesOutstanding": "27718912", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2382000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2566000", "operatingCashflow": "29679000", "capitalExpenditures": "11566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4732000", "cashflowFromInvestment": "-9277000", "stockBasedCompensation": "1751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6574000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 80023000, "cost_of_revenue": 52394000, "gross_profit": 27629000, "ebit": -79000, "ebitda": 5152000, "pretax_income": -5367000, "tax_provision": 14325000, "net_income": 1285000, "net_income_to_common": 1285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24310000, "total_current_assets": 117188000, "total_assets": 881077000, "short_term_debt": 13401000, "long_term_debt": 285003000, "total_debt": 298404000, "total_liabilities": 416045000, "total_equity": -148449000, "shares_outstanding": 28429477, "goodwill_and_intangibles": 55938000 }, "cash_flow": { "operating_cash_flow": 3665000, "capital_expenditure": 54434000, "free_cash_flow": 58099000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139780, "ticker_id": 7518, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79000", "ebitda": "5152000", "netIncome": "1285000", "grossProfit": "27629000", "depreciation": "None", "totalRevenue": "80023000", "costOfRevenue": "52394000", "interestIncome": "343000", "incomeBeforeTax": "-5367000", "interestExpense": "5977000", "operatingIncome": "-346000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14325000", "reportedCurrency": "USD", "netInterestIncome": "-5634000", "nonInterestIncome": "None", "operatingExpenses": "27975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8586000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5231000", "sellingGeneralAndAdministrative": "30374650", "netIncomeFromContinuingOperations": "-5367000" }, "balance": { "goodwill": "54608000", "inventory": "10294000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "881077000", "longTermDebt": "285003000", "shortTermDebt": "13401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1330000", "reportedCurrency": "USD", "retainedEarnings": "-137004000", "totalLiabilities": "416045000", "otherCurrentAssets": "18575000", "totalCurrentAssets": "117188000", "currentLongTermDebt": "12621000", "longTermInvestments": "223594000", "shortTermInvestments": "0", "currentNetReceivables": "64009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "763889000", "currentAccountsPayable": "16419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310559000", "totalShareholderEquity": "-148449000", "capitalLeaseObligations": "12935000", "otherCurrentLiabilities": "60078000", "totalCurrentLiabilities": "103596000", "otherNonCurrentLiabilities": "10146000", "totalNonCurrentLiabilities": "312449000", "cashAndShortTermInvestments": "24310000", "commonStockSharesOutstanding": "28429477", "intangibleAssetsExcludingGoodwill": "1330000", "cashAndCashEquivalentsAtCarryingValue": "24310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1285000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "197000", "operatingCashflow": "3665000", "capitalExpenditures": "54434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51923000", "cashflowFromInvestment": "-50554000", "stockBasedCompensation": "2140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80023000, "cost_of_revenue": 52394000, "gross_profit": 27629000, "research_and_development": 8586000, "selling_general_admin": 30374650, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79000, "depreciation_amortisation": 5231000, "ebitda": 5152000, "interest_expense": 5977000, "interest_income": null, "other_non_operating": null, "pretax_income": -5367000, "tax_provision": 14325000, "effective_tax_rate": null, "net_income": 1285000, "net_income_continuing_ops": -5367000, "net_income_to_common": 1285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24310000, "short_term_investments": 0, "net_receivables": 64009000, "inventory": 10294000, "other_current_assets": null, "total_current_assets": 117188000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 1330000, "goodwill_and_intangibles": 55938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 763889000, "total_assets": 881077000, "short_term_debt": 13401000, "accounts_payable": 16419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103596000, "long_term_debt": 285003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312449000, "total_liabilities": 416045000, "total_debt": 298404000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137004000, "total_equity": -148449000, "shares_outstanding": 28429477, "operating_cash_flow": 3665000, "stock_based_compensation": 2140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50554000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51923000, "free_cash_flow": 58099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79000", "ebitda": "5152000", "netIncome": "1285000", "grossProfit": "27629000", "depreciation": "None", "totalRevenue": "80023000", "costOfRevenue": "52394000", "interestIncome": "343000", "incomeBeforeTax": "-5367000", "interestExpense": "5977000", "operatingIncome": "-346000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14325000", "reportedCurrency": "USD", "netInterestIncome": "-5634000", "nonInterestIncome": "None", "operatingExpenses": "27975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8586000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5231000", "sellingGeneralAndAdministrative": "30374650", "netIncomeFromContinuingOperations": "-5367000" }, "balance": { "goodwill": "54608000", "inventory": "10294000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "881077000", "longTermDebt": "285003000", "shortTermDebt": "13401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1330000", "reportedCurrency": "USD", "retainedEarnings": "-137004000", "totalLiabilities": "416045000", "otherCurrentAssets": "18575000", "totalCurrentAssets": "117188000", "currentLongTermDebt": "12621000", "longTermInvestments": "223594000", "shortTermInvestments": "0", "currentNetReceivables": "64009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "763889000", "currentAccountsPayable": "16419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310559000", "totalShareholderEquity": "-148449000", "capitalLeaseObligations": "12935000", "otherCurrentLiabilities": "60078000", "totalCurrentLiabilities": "103596000", "otherNonCurrentLiabilities": "10146000", "totalNonCurrentLiabilities": "312449000", "cashAndShortTermInvestments": "24310000", "commonStockSharesOutstanding": "28429477", "intangibleAssetsExcludingGoodwill": "1330000", "cashAndCashEquivalentsAtCarryingValue": "24310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1285000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "197000", "operatingCashflow": "3665000", "capitalExpenditures": "54434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51923000", "cashflowFromInvestment": "-50554000", "stockBasedCompensation": "2140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5332000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 84047000, "cost_of_revenue": 51368000, "gross_profit": 32679000, "ebit": 12797000, "ebitda": 18323000, "pretax_income": 8201000, "tax_provision": -8906000, "net_income": 4979000, "net_income_to_common": 4979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20332000, "total_current_assets": 122609000, "total_assets": 831088000, "short_term_debt": 9434000, "long_term_debt": 234545000, "total_debt": 243979000, "total_liabilities": 361210000, "total_equity": -180080000, "shares_outstanding": 27743417, "goodwill_and_intangibles": 56005000 }, "cash_flow": { "operating_cash_flow": 17666000, "capital_expenditure": 23063000, "free_cash_flow": 40729000, "dividends_paid": 2616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139782, "ticker_id": 7518, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12797000", "ebitda": "18323000", "netIncome": "4979000", "grossProfit": "32679000", "depreciation": "None", "totalRevenue": "84047000", "costOfRevenue": "51368000", "interestIncome": "428000", "incomeBeforeTax": "8201000", "interestExpense": "5454000", "operatingIncome": "12309000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8906000", "reportedCurrency": "USD", "netInterestIncome": "-5026000", "nonInterestIncome": "None", "operatingExpenses": "20370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6803000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5526000", "sellingGeneralAndAdministrative": "3124650", "netIncomeFromContinuingOperations": "17107000" }, "balance": { "goodwill": "54608000", "inventory": "10491000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "831088000", "longTermDebt": "234545000", "shortTermDebt": "9434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1397000", "reportedCurrency": "USD", "retainedEarnings": "-168458000", "totalLiabilities": "361210000", "otherCurrentAssets": "10004000", "totalCurrentAssets": "122609000", "currentLongTermDebt": "8671000", "longTermInvestments": "217472000", "shortTermInvestments": "10666000", "currentNetReceivables": "71116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "708479000", "currentAccountsPayable": "13126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256379000", "totalShareholderEquity": "-180080000", "capitalLeaseObligations": "13163000", "otherCurrentLiabilities": "64555000", "totalCurrentLiabilities": "97789000", "otherNonCurrentLiabilities": "10686000", "totalNonCurrentLiabilities": "263421000", "cashAndShortTermInvestments": "20332000", "commonStockSharesOutstanding": "27743417", "intangibleAssetsExcludingGoodwill": "1397000", "cashAndCashEquivalentsAtCarryingValue": "20332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17107000", "profitLoss": "None", "dividendPayout": "2616000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "129000", "operatingCashflow": "17666000", "capitalExpenditures": "23063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16545000", "cashflowFromInvestment": "-32466000", "stockBasedCompensation": "1457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84047000, "cost_of_revenue": 51368000, "gross_profit": 32679000, "research_and_development": 6803000, "selling_general_admin": 3124650, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12797000, "depreciation_amortisation": 5526000, "ebitda": 18323000, "interest_expense": 5454000, "interest_income": null, "other_non_operating": null, "pretax_income": 8201000, "tax_provision": -8906000, "effective_tax_rate": null, "net_income": 4979000, "net_income_continuing_ops": 17107000, "net_income_to_common": 4979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20332000, "short_term_investments": 10666000, "net_receivables": 71116000, "inventory": 10491000, "other_current_assets": null, "total_current_assets": 122609000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 1397000, "goodwill_and_intangibles": 56005000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 708479000, "total_assets": 831088000, "short_term_debt": 9434000, "accounts_payable": 13126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97789000, "long_term_debt": 234545000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263421000, "total_liabilities": 361210000, "total_debt": 243979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -168458000, "total_equity": -180080000, "shares_outstanding": 27743417, "operating_cash_flow": 17666000, "stock_based_compensation": 1457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32466000, "dividends_paid": 2616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16545000, "free_cash_flow": 40729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12797000", "ebitda": "18323000", "netIncome": "4979000", "grossProfit": "32679000", "depreciation": "None", "totalRevenue": "84047000", "costOfRevenue": "51368000", "interestIncome": "428000", "incomeBeforeTax": "8201000", "interestExpense": "5454000", "operatingIncome": "12309000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8906000", "reportedCurrency": "USD", "netInterestIncome": "-5026000", "nonInterestIncome": "None", "operatingExpenses": "20370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6803000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5526000", "sellingGeneralAndAdministrative": "3124650", "netIncomeFromContinuingOperations": "17107000" }, "balance": { "goodwill": "54608000", "inventory": "10491000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "831088000", "longTermDebt": "234545000", "shortTermDebt": "9434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1397000", "reportedCurrency": "USD", "retainedEarnings": "-168458000", "totalLiabilities": "361210000", "otherCurrentAssets": "10004000", "totalCurrentAssets": "122609000", "currentLongTermDebt": "8671000", "longTermInvestments": "217472000", "shortTermInvestments": "10666000", "currentNetReceivables": "71116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "708479000", "currentAccountsPayable": "13126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256379000", "totalShareholderEquity": "-180080000", "capitalLeaseObligations": "13163000", "otherCurrentLiabilities": "64555000", "totalCurrentLiabilities": "97789000", "otherNonCurrentLiabilities": "10686000", "totalNonCurrentLiabilities": "263421000", "cashAndShortTermInvestments": "20332000", "commonStockSharesOutstanding": "27743417", "intangibleAssetsExcludingGoodwill": "1397000", "cashAndCashEquivalentsAtCarryingValue": "20332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17107000", "profitLoss": "None", "dividendPayout": "2616000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "129000", "operatingCashflow": "17666000", "capitalExpenditures": "23063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16545000", "cashflowFromInvestment": "-32466000", "stockBasedCompensation": "1457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5526000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 70950000, "cost_of_revenue": 50991000, "gross_profit": 19959000, "ebit": 6043000, "ebitda": 10360000, "pretax_income": 1908000, "tax_provision": 2061000, "net_income": 2465000, "net_income_to_common": 2465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19016000, "total_current_assets": 104720000, "total_assets": 782312000, "short_term_debt": 6633000, "long_term_debt": 217535000, "total_debt": 224168000, "total_liabilities": 327756000, "total_equity": -273030000, "shares_outstanding": 27674567, "goodwill_and_intangibles": 60821000 }, "cash_flow": { "operating_cash_flow": 533000, "capital_expenditure": 22990000, "free_cash_flow": 23523000, "dividends_paid": 2618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139783, "ticker_id": 7518, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6043000", "ebitda": "10360000", "netIncome": "2465000", "grossProfit": "19959000", "depreciation": "None", "totalRevenue": "70950000", "costOfRevenue": "50991000", "interestIncome": "484000", "incomeBeforeTax": "1908000", "interestExpense": "5473000", "operatingIncome": "5689000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2061000", "reportedCurrency": "USD", "netInterestIncome": "-4989000", "nonInterestIncome": "None", "operatingExpenses": "14270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2935000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4317000", "sellingGeneralAndAdministrative": "13801000", "netIncomeFromContinuingOperations": "1908000" }, "balance": { "goodwill": "54608000", "inventory": "10620000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "782312000", "longTermDebt": "217535000", "shortTermDebt": "6633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6213000", "reportedCurrency": "USD", "retainedEarnings": "-261503000", "totalLiabilities": "327756000", "otherCurrentAssets": "9366000", "totalCurrentAssets": "104720000", "currentLongTermDebt": "5900000", "longTermInvestments": "212579000", "shortTermInvestments": "8585000", "currentNetReceivables": "57133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677592000", "currentAccountsPayable": "13098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "236814000", "totalShareholderEquity": "-273030000", "capitalLeaseObligations": "13379000", "otherCurrentLiabilities": "51144000", "totalCurrentLiabilities": "81086000", "otherNonCurrentLiabilities": "10847000", "totalNonCurrentLiabilities": "246670000", "cashAndShortTermInvestments": "19016000", "commonStockSharesOutstanding": "27674567", "intangibleAssetsExcludingGoodwill": "6213000", "cashAndCashEquivalentsAtCarryingValue": "19016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1908000", "profitLoss": "None", "dividendPayout": "2618000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "515000", "operatingCashflow": "533000", "capitalExpenditures": "22990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21674000", "cashflowFromInvestment": "-32454000", "stockBasedCompensation": "1842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70950000, "cost_of_revenue": 50991000, "gross_profit": 19959000, "research_and_development": 2935000, "selling_general_admin": 13801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6043000, "depreciation_amortisation": 4317000, "ebitda": 10360000, "interest_expense": 5473000, "interest_income": null, "other_non_operating": null, "pretax_income": 1908000, "tax_provision": 2061000, "effective_tax_rate": null, "net_income": 2465000, "net_income_continuing_ops": 1908000, "net_income_to_common": 2465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19016000, "short_term_investments": 8585000, "net_receivables": 57133000, "inventory": 10620000, "other_current_assets": null, "total_current_assets": 104720000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 6213000, "goodwill_and_intangibles": 60821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 677592000, "total_assets": 782312000, "short_term_debt": 6633000, "accounts_payable": 13098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81086000, "long_term_debt": 217535000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246670000, "total_liabilities": 327756000, "total_debt": 224168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261503000, "total_equity": -273030000, "shares_outstanding": 27674567, "operating_cash_flow": 533000, "stock_based_compensation": 1842000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32454000, "dividends_paid": 2618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21674000, "free_cash_flow": 23523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6043000", "ebitda": "10360000", "netIncome": "2465000", "grossProfit": "19959000", "depreciation": "None", "totalRevenue": "70950000", "costOfRevenue": "50991000", "interestIncome": "484000", "incomeBeforeTax": "1908000", "interestExpense": "5473000", "operatingIncome": "5689000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2061000", "reportedCurrency": "USD", "netInterestIncome": "-4989000", "nonInterestIncome": "None", "operatingExpenses": "14270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2935000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4317000", "sellingGeneralAndAdministrative": "13801000", "netIncomeFromContinuingOperations": "1908000" }, "balance": { "goodwill": "54608000", "inventory": "10620000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "782312000", "longTermDebt": "217535000", "shortTermDebt": "6633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6213000", "reportedCurrency": "USD", "retainedEarnings": "-261503000", "totalLiabilities": "327756000", "otherCurrentAssets": "9366000", "totalCurrentAssets": "104720000", "currentLongTermDebt": "5900000", "longTermInvestments": "212579000", "shortTermInvestments": "8585000", "currentNetReceivables": "57133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677592000", "currentAccountsPayable": "13098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "236814000", "totalShareholderEquity": "-273030000", "capitalLeaseObligations": "13379000", "otherCurrentLiabilities": "51144000", "totalCurrentLiabilities": "81086000", "otherNonCurrentLiabilities": "10847000", "totalNonCurrentLiabilities": "246670000", "cashAndShortTermInvestments": "19016000", "commonStockSharesOutstanding": "27674567", "intangibleAssetsExcludingGoodwill": "6213000", "cashAndCashEquivalentsAtCarryingValue": "19016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1908000", "profitLoss": "None", "dividendPayout": "2618000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "515000", "operatingCashflow": "533000", "capitalExpenditures": "22990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21674000", "cashflowFromInvestment": "-32454000", "stockBasedCompensation": "1842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3983000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 64952000, "cost_of_revenue": 47931000, "gross_profit": 17021000, "ebit": 4054000, "ebitda": 7777000, "pretax_income": 677000, "tax_provision": 993000, "net_income": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28207000, "total_current_assets": 105699000, "total_assets": 750499000, "short_term_debt": 4174000, "long_term_debt": 194770000, "total_debt": 198944000, "total_liabilities": 296972000, "total_equity": -382387000, "shares_outstanding": 27368204, "goodwill_and_intangibles": 60998000 }, "cash_flow": { "operating_cash_flow": 13718000, "capital_expenditure": 26752000, "free_cash_flow": 40470000, "dividends_paid": 5235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139784, "ticker_id": 7518, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4054000", "ebitda": "7777000", "netIncome": "2302000", "grossProfit": "17021000", "depreciation": "None", "totalRevenue": "64952000", "costOfRevenue": "47931000", "interestIncome": "666000", "incomeBeforeTax": "677000", "interestExpense": "4627000", "operatingIncome": "3570000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "993000", "reportedCurrency": "USD", "netInterestIncome": "-3961000", "nonInterestIncome": "None", "operatingExpenses": "13451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "785000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3723000", "sellingGeneralAndAdministrative": "13449000", "netIncomeFromContinuingOperations": "677000" }, "balance": { "goodwill": "54608000", "inventory": "11135000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "750499000", "longTermDebt": "194770000", "shortTermDebt": "4174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6390000", "reportedCurrency": "USD", "retainedEarnings": "-370832000", "totalLiabilities": "296972000", "otherCurrentAssets": "9456000", "totalCurrentAssets": "105699000", "currentLongTermDebt": "3518000", "longTermInvestments": "206014000", "shortTermInvestments": "5975000", "currentNetReceivables": "50926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644800000", "currentAccountsPayable": "10815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210590000", "totalShareholderEquity": "-382387000", "capitalLeaseObligations": "12302000", "otherCurrentLiabilities": "48029000", "totalCurrentLiabilities": "75354000", "otherNonCurrentLiabilities": "10134000", "totalNonCurrentLiabilities": "221618000", "cashAndShortTermInvestments": "28207000", "commonStockSharesOutstanding": "27368204", "intangibleAssetsExcludingGoodwill": "6390000", "cashAndCashEquivalentsAtCarryingValue": "28207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "677000", "profitLoss": "None", "dividendPayout": "5235000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-944000", "operatingCashflow": "13718000", "capitalExpenditures": "26752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6638000", "cashflowFromInvestment": "-21626000", "stockBasedCompensation": "1013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64952000, "cost_of_revenue": 47931000, "gross_profit": 17021000, "research_and_development": 785000, "selling_general_admin": 13449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4054000, "depreciation_amortisation": 3723000, "ebitda": 7777000, "interest_expense": 4627000, "interest_income": null, "other_non_operating": null, "pretax_income": 677000, "tax_provision": 993000, "effective_tax_rate": null, "net_income": 2302000, "net_income_continuing_ops": 677000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28207000, "short_term_investments": 5975000, "net_receivables": 50926000, "inventory": 11135000, "other_current_assets": null, "total_current_assets": 105699000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 6390000, "goodwill_and_intangibles": 60998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 644800000, "total_assets": 750499000, "short_term_debt": 4174000, "accounts_payable": 10815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75354000, "long_term_debt": 194770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221618000, "total_liabilities": 296972000, "total_debt": 198944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -370832000, "total_equity": -382387000, "shares_outstanding": 27368204, "operating_cash_flow": 13718000, "stock_based_compensation": 1013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21626000, "dividends_paid": 5235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6638000, "free_cash_flow": 40470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4054000", "ebitda": "7777000", "netIncome": "2302000", "grossProfit": "17021000", "depreciation": "None", "totalRevenue": "64952000", "costOfRevenue": "47931000", "interestIncome": "666000", "incomeBeforeTax": "677000", "interestExpense": "4627000", "operatingIncome": "3570000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "993000", "reportedCurrency": "USD", "netInterestIncome": "-3961000", "nonInterestIncome": "None", "operatingExpenses": "13451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "785000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3723000", "sellingGeneralAndAdministrative": "13449000", "netIncomeFromContinuingOperations": "677000" }, "balance": { "goodwill": "54608000", "inventory": "11135000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "750499000", "longTermDebt": "194770000", "shortTermDebt": "4174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6390000", "reportedCurrency": "USD", "retainedEarnings": "-370832000", "totalLiabilities": "296972000", "otherCurrentAssets": "9456000", "totalCurrentAssets": "105699000", "currentLongTermDebt": "3518000", "longTermInvestments": "206014000", "shortTermInvestments": "5975000", "currentNetReceivables": "50926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644800000", "currentAccountsPayable": "10815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210590000", "totalShareholderEquity": "-382387000", "capitalLeaseObligations": "12302000", "otherCurrentLiabilities": "48029000", "totalCurrentLiabilities": "75354000", "otherNonCurrentLiabilities": "10134000", "totalNonCurrentLiabilities": "221618000", "cashAndShortTermInvestments": "28207000", "commonStockSharesOutstanding": "27368204", "intangibleAssetsExcludingGoodwill": "6390000", "cashAndCashEquivalentsAtCarryingValue": "28207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "677000", "profitLoss": "None", "dividendPayout": "5235000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-944000", "operatingCashflow": "13718000", "capitalExpenditures": "26752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6638000", "cashflowFromInvestment": "-21626000", "stockBasedCompensation": "1013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3723000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 87008000, "cost_of_revenue": 53405000, "gross_profit": 33603000, "ebit": 17287000, "ebitda": 20918000, "pretax_income": 20093000, "tax_provision": 14485000, "net_income": 5608000, "net_income_to_common": 5608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38348000, "total_current_assets": 128073000, "total_assets": 754609000, "short_term_debt": 2246000, "long_term_debt": 196542000, "total_debt": 198788000, "total_liabilities": 297124000, "total_equity": -478807000, "shares_outstanding": 28065363, "goodwill_and_intangibles": 61094000 }, "cash_flow": { "operating_cash_flow": 36012000, "capital_expenditure": 21576000, "free_cash_flow": 57588000, "dividends_paid": 16536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139785, "ticker_id": 7518, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17287000", "ebitda": "20918000", "netIncome": "5608000", "grossProfit": "33603000", "depreciation": "None", "totalRevenue": "87008000", "costOfRevenue": "53405000", "interestIncome": "486000", "incomeBeforeTax": "20093000", "interestExpense": "5310000", "operatingIncome": "21379000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14485000", "reportedCurrency": "USD", "netInterestIncome": "-4824000", "nonInterestIncome": "None", "operatingExpenses": "12224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4866000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3631000", "sellingGeneralAndAdministrative": "971000", "netIncomeFromContinuingOperations": "20093000" }, "balance": { "goodwill": "54608000", "inventory": "10191000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "754609000", "longTermDebt": "196542000", "shortTermDebt": "2246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6486000", "reportedCurrency": "USD", "retainedEarnings": "-467195000", "totalLiabilities": "297124000", "otherCurrentAssets": "11205000", "totalCurrentAssets": "128073000", "currentLongTermDebt": "1608000", "longTermInvestments": "207099000", "shortTermInvestments": "9875000", "currentNetReceivables": "58454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626536000", "currentAccountsPayable": "13901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210612000", "totalShareholderEquity": "-478807000", "capitalLeaseObligations": "12462000", "otherCurrentLiabilities": "47324000", "totalCurrentLiabilities": "74343000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "222781000", "cashAndShortTermInvestments": "38348000", "commonStockSharesOutstanding": "28065363", "intangibleAssetsExcludingGoodwill": "6486000", "cashAndCashEquivalentsAtCarryingValue": "38348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5608000", "profitLoss": "None", "dividendPayout": "16536000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1706000", "operatingCashflow": "36012000", "capitalExpenditures": "21576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10379000", "cashflowFromInvestment": "-20737000", "stockBasedCompensation": "1157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87008000, "cost_of_revenue": 53405000, "gross_profit": 33603000, "research_and_development": 4866000, "selling_general_admin": 971000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17287000, "depreciation_amortisation": 3631000, "ebitda": 20918000, "interest_expense": 5310000, "interest_income": null, "other_non_operating": null, "pretax_income": 20093000, "tax_provision": 14485000, "effective_tax_rate": null, "net_income": 5608000, "net_income_continuing_ops": 20093000, "net_income_to_common": 5608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38348000, "short_term_investments": 9875000, "net_receivables": 58454000, "inventory": 10191000, "other_current_assets": null, "total_current_assets": 128073000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 6486000, "goodwill_and_intangibles": 61094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 626536000, "total_assets": 754609000, "short_term_debt": 2246000, "accounts_payable": 13901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74343000, "long_term_debt": 196542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222781000, "total_liabilities": 297124000, "total_debt": 198788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467195000, "total_equity": -478807000, "shares_outstanding": 28065363, "operating_cash_flow": 36012000, "stock_based_compensation": 1157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20737000, "dividends_paid": 16536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10379000, "free_cash_flow": 57588000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17287000", "ebitda": "20918000", "netIncome": "5608000", "grossProfit": "33603000", "depreciation": "None", "totalRevenue": "87008000", "costOfRevenue": "53405000", "interestIncome": "486000", "incomeBeforeTax": "20093000", "interestExpense": "5310000", "operatingIncome": "21379000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14485000", "reportedCurrency": "USD", "netInterestIncome": "-4824000", "nonInterestIncome": "None", "operatingExpenses": "12224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4866000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3631000", "sellingGeneralAndAdministrative": "971000", "netIncomeFromContinuingOperations": "20093000" }, "balance": { "goodwill": "54608000", "inventory": "10191000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "754609000", "longTermDebt": "196542000", "shortTermDebt": "2246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6486000", "reportedCurrency": "USD", "retainedEarnings": "-467195000", "totalLiabilities": "297124000", "otherCurrentAssets": "11205000", "totalCurrentAssets": "128073000", "currentLongTermDebt": "1608000", "longTermInvestments": "207099000", "shortTermInvestments": "9875000", "currentNetReceivables": "58454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626536000", "currentAccountsPayable": "13901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210612000", "totalShareholderEquity": "-478807000", "capitalLeaseObligations": "12462000", "otherCurrentLiabilities": "47324000", "totalCurrentLiabilities": "74343000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "222781000", "cashAndShortTermInvestments": "38348000", "commonStockSharesOutstanding": "28065363", "intangibleAssetsExcludingGoodwill": "6486000", "cashAndCashEquivalentsAtCarryingValue": "38348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5608000", "profitLoss": "None", "dividendPayout": "16536000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1706000", "operatingCashflow": "36012000", "capitalExpenditures": "21576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10379000", "cashflowFromInvestment": "-20737000", "stockBasedCompensation": "1157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3814000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 71101000, "cost_of_revenue": 51242000, "gross_profit": 19859000, "ebit": 2775000, "ebitda": 6569000, "pretax_income": 227000, "tax_provision": 627000, "net_income": 2382000, "net_income_to_common": 2382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15000000, "total_current_assets": 105785000, "total_assets": 690455000, "short_term_debt": 2364000, "long_term_debt": 174028000, "total_debt": 176392000, "total_liabilities": 253578000, "total_equity": -852944000, "shares_outstanding": 26978969, "goodwill_and_intangibles": 56308000 }, "cash_flow": { "operating_cash_flow": -2959000, "capital_expenditure": 20241000, "free_cash_flow": 17282000, "dividends_paid": 16536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139787, "ticker_id": 7518, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2775000", "ebitda": "6569000", "netIncome": "2382000", "grossProfit": "19859000", "depreciation": "None", "totalRevenue": "71101000", "costOfRevenue": "51242000", "interestIncome": "563000", "incomeBeforeTax": "227000", "interestExpense": "3012000", "operatingIncome": "3599000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "627000", "reportedCurrency": "USD", "netInterestIncome": "-2885000", "nonInterestIncome": "None", "operatingExpenses": "16260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3794000", "sellingGeneralAndAdministrative": "13594000", "netIncomeFromContinuingOperations": "227000" }, "balance": { "goodwill": "54608000", "inventory": "11897000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "690455000", "longTermDebt": "174028000", "shortTermDebt": "2364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "-841417000", "totalLiabilities": "253578000", "otherCurrentAssets": "11070000", "totalCurrentAssets": "105785000", "currentLongTermDebt": "1739000", "longTermInvestments": "199466000", "shortTermInvestments": "18028000", "currentNetReceivables": "49790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584670000", "currentAccountsPayable": "11309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188291000", "totalShareholderEquity": "-852944000", "capitalLeaseObligations": "12524000", "otherCurrentLiabilities": "32108000", "totalCurrentLiabilities": "56930000", "otherNonCurrentLiabilities": "5454000", "totalNonCurrentLiabilities": "196648000", "cashAndShortTermInvestments": "15000000", "commonStockSharesOutstanding": "26978969", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "15000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227000", "profitLoss": "None", "dividendPayout": "16536000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1289000", "operatingCashflow": "-2959000", "capitalExpenditures": "20241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14159000", "cashflowFromInvestment": "-16738000", "stockBasedCompensation": "1899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71101000, "cost_of_revenue": 51242000, "gross_profit": 19859000, "research_and_development": null, "selling_general_admin": 13594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2775000, "depreciation_amortisation": 3794000, "ebitda": 6569000, "interest_expense": 3012000, "interest_income": null, "other_non_operating": null, "pretax_income": 227000, "tax_provision": 627000, "effective_tax_rate": null, "net_income": 2382000, "net_income_continuing_ops": 227000, "net_income_to_common": 2382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15000000, "short_term_investments": 18028000, "net_receivables": 49790000, "inventory": 11897000, "other_current_assets": null, "total_current_assets": 105785000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 1700000, "goodwill_and_intangibles": 56308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 584670000, "total_assets": 690455000, "short_term_debt": 2364000, "accounts_payable": 11309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56930000, "long_term_debt": 174028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 196648000, "total_liabilities": 253578000, "total_debt": 176392000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -841417000, "total_equity": -852944000, "shares_outstanding": 26978969, "operating_cash_flow": -2959000, "stock_based_compensation": 1899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16738000, "dividends_paid": 16536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14159000, "free_cash_flow": 17282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2775000", "ebitda": "6569000", "netIncome": "2382000", "grossProfit": "19859000", "depreciation": "None", "totalRevenue": "71101000", "costOfRevenue": "51242000", "interestIncome": "563000", "incomeBeforeTax": "227000", "interestExpense": "3012000", "operatingIncome": "3599000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "627000", "reportedCurrency": "USD", "netInterestIncome": "-2885000", "nonInterestIncome": "None", "operatingExpenses": "16260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3794000", "sellingGeneralAndAdministrative": "13594000", "netIncomeFromContinuingOperations": "227000" }, "balance": { "goodwill": "54608000", "inventory": "11897000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "690455000", "longTermDebt": "174028000", "shortTermDebt": "2364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "-841417000", "totalLiabilities": "253578000", "otherCurrentAssets": "11070000", "totalCurrentAssets": "105785000", "currentLongTermDebt": "1739000", "longTermInvestments": "199466000", "shortTermInvestments": "18028000", "currentNetReceivables": "49790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584670000", "currentAccountsPayable": "11309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188291000", "totalShareholderEquity": "-852944000", "capitalLeaseObligations": "12524000", "otherCurrentLiabilities": "32108000", "totalCurrentLiabilities": "56930000", "otherNonCurrentLiabilities": "5454000", "totalNonCurrentLiabilities": "196648000", "cashAndShortTermInvestments": "15000000", "commonStockSharesOutstanding": "26978969", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "15000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227000", "profitLoss": "None", "dividendPayout": "16536000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1289000", "operatingCashflow": "-2959000", "capitalExpenditures": "20241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14159000", "cashflowFromInvestment": "-16738000", "stockBasedCompensation": "1899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3794000", "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": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "income_statement": { "revenue": 55042000, "cost_of_revenue": 44431000, "gross_profit": 10611000, "ebit": 115101000, "ebitda": 118782000, "pretax_income": 114050000, "tax_provision": 96126000, "net_income": 20773000, "net_income_to_common": 20773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21595000, "total_current_assets": 100990000, "total_assets": 671945000, "short_term_debt": 59253000, "long_term_debt": 84158000, "total_debt": 143411000, "total_liabilities": 220519000, "total_equity": -761505000, "shares_outstanding": 27248639, "goodwill_and_intangibles": 56462000 }, "cash_flow": { "operating_cash_flow": 3615000, "capital_expenditure": 33229000, "free_cash_flow": 36844000, "dividends_paid": 222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 139788, "ticker_id": 7518, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:32:41.792193+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115101000", "ebitda": "118782000", "netIncome": "20773000", "grossProfit": "10611000", "depreciation": "None", "totalRevenue": "55042000", "costOfRevenue": "44431000", "interestIncome": "624000", "incomeBeforeTax": "114050000", "interestExpense": "1000000", "operatingIncome": "-7368000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96126000", "reportedCurrency": "USD", "netInterestIncome": "-956000", "nonInterestIncome": "None", "operatingExpenses": "17979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "121376000", "costofGoodsAndServicesSold": "44431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3681000", "sellingGeneralAndAdministrative": "13224000", "netIncomeFromContinuingOperations": "114050000" }, "balance": { "goodwill": "54608000", "inventory": "10631000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "671945000", "longTermDebt": "84158000", "shortTermDebt": "59253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1854000", "reportedCurrency": "USD", "retainedEarnings": "-749912000", "totalLiabilities": "220519000", "otherCurrentAssets": "9262000", "totalCurrentAssets": "100990000", "currentLongTermDebt": "58572000", "longTermInvestments": "202409000", "shortTermInvestments": "16955000", "currentNetReceivables": "42547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570955000", "currentAccountsPayable": "13494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "299868000", "shortLongTermDebtTotal": "154335000", "totalShareholderEquity": "-761505000", "capitalLeaseObligations": "11605000", "otherCurrentLiabilities": "33672000", "totalCurrentLiabilities": "115263000", "otherNonCurrentLiabilities": "5009000", "totalNonCurrentLiabilities": "105256000", "cashAndShortTermInvestments": "21595000", "commonStockSharesOutstanding": "27248639", "intangibleAssetsExcludingGoodwill": "1854000", "cashAndCashEquivalentsAtCarryingValue": "21595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114050000", "profitLoss": "None", "dividendPayout": "222000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-952000", "operatingCashflow": "3615000", "capitalExpenditures": "33229000", "changeInReceivables": "7205000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2975000", "cashflowFromInvestment": "-19286000", "stockBasedCompensation": "1877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12696000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55042000, "cost_of_revenue": 44431000, "gross_profit": 10611000, "research_and_development": null, "selling_general_admin": 13224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115101000, "depreciation_amortisation": 3681000, "ebitda": 118782000, "interest_expense": 1000000, "interest_income": null, "other_non_operating": null, "pretax_income": 114050000, "tax_provision": 96126000, "effective_tax_rate": null, "net_income": 20773000, "net_income_continuing_ops": 114050000, "net_income_to_common": 20773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21595000, "short_term_investments": 16955000, "net_receivables": 42547000, "inventory": 10631000, "other_current_assets": null, "total_current_assets": 100990000, "net_ppe": null, "goodwill": 54608000, "intangible_assets": 1854000, "goodwill_and_intangibles": 56462000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 570955000, "total_assets": 671945000, "short_term_debt": 59253000, "accounts_payable": 13494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115263000, "long_term_debt": 84158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105256000, "total_liabilities": 220519000, "total_debt": 143411000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -749912000, "total_equity": -761505000, "shares_outstanding": 27248639, "operating_cash_flow": 3615000, "stock_based_compensation": 1877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19286000, "dividends_paid": 222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2975000, "free_cash_flow": 36844000, "net_change_in_cash": -12696000 }, "raw_data": { "income": { "ebit": "115101000", "ebitda": "118782000", "netIncome": "20773000", "grossProfit": "10611000", "depreciation": "None", "totalRevenue": "55042000", "costOfRevenue": "44431000", "interestIncome": "624000", "incomeBeforeTax": "114050000", "interestExpense": "1000000", "operatingIncome": "-7368000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96126000", "reportedCurrency": "USD", "netInterestIncome": "-956000", "nonInterestIncome": "None", "operatingExpenses": "17979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "121376000", "costofGoodsAndServicesSold": "44431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3681000", "sellingGeneralAndAdministrative": "13224000", "netIncomeFromContinuingOperations": "114050000" }, "balance": { "goodwill": "54608000", "inventory": "10631000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "671945000", "longTermDebt": "84158000", "shortTermDebt": "59253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1854000", "reportedCurrency": "USD", "retainedEarnings": "-749912000", "totalLiabilities": "220519000", "otherCurrentAssets": "9262000", "totalCurrentAssets": "100990000", "currentLongTermDebt": "58572000", "longTermInvestments": "202409000", "shortTermInvestments": "16955000", "currentNetReceivables": "42547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570955000", "currentAccountsPayable": "13494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "299868000", "shortLongTermDebtTotal": "154335000", "totalShareholderEquity": "-761505000", "capitalLeaseObligations": "11605000", "otherCurrentLiabilities": "33672000", "totalCurrentLiabilities": "115263000", "otherNonCurrentLiabilities": "5009000", "totalNonCurrentLiabilities": "105256000", "cashAndShortTermInvestments": "21595000", "commonStockSharesOutstanding": "27248639", "intangibleAssetsExcludingGoodwill": "1854000", "cashAndCashEquivalentsAtCarryingValue": "21595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114050000", "profitLoss": "None", "dividendPayout": "222000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-952000", "operatingCashflow": "3615000", "capitalExpenditures": "33229000", "changeInReceivables": "7205000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2975000", "cashflowFromInvestment": "-19286000", "stockBasedCompensation": "1877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12696000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3681000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }