{ "ticker": { "uuid": "d398a64c-8b54-4394-a946-22c711643d60", "symbol": "NWPX", "name": "Northwest Pipe Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/d398a64c-8b54-4394-a946-22c711643d60/", "api_url": "https://sharemaestro.com/factors/api/tickers/d398a64c-8b54-4394-a946-22c711643d60/" }, "ticker_metadata": { "id": 7430, "uuid": "d398a64c-8b54-4394-a946-22c711643d60", "symbol": "NWPX", "name": "Northwest Pipe Company", "asset_type": "equity", "market_cap": 1173643000, "stock_exchange_id": 2, "industry": "Steel", "sector": "Basic Materials", "description": "Northwest Pipe Company manufactures and supplies engineered welded steel pipe systems in North America. The company is headquartered in Vancouver, Washington.", "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": "d398a64c-8b54-4394-a946-22c711643d60", "symbol": "NWPX", "name": "Northwest Pipe Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/d398a64c-8b54-4394-a946-22c711643d60/", "api_url": "https://sharemaestro.com/factors/api/tickers/d398a64c-8b54-4394-a946-22c711643d60/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.63, "value": 0.22, "quality": 0.82, "momentum": 0.96, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 117.76, "market_cap": 1152870400, "pe_ratio": 27.4617, "earnings_yield": 0.0364, "ebitda_to_ev": 0.0673, "shareholder_yield": 0, "roe": 0.104, "piotroski_f_score": 9, "momentum_12_1": 1.8428, "volatility_252d": 0.4121 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "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": "2026-06-07T06:49:30.452046+00:00", "batch_id": "" }, "size": { "price_close": 117.76, "market_cap": 1152870400, "market_cap_usd": 1152870400, "enterprise_value": 1154489400, "shares_outstanding": 9790000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.4617, "pb_ratio": 2.8556, "ptbv_ratio": 3.55, "ps_ratio": 2.1032, "pcf_ratio": 12.5722, "pfcf_ratio": 10.3233, "ev_ebitda": 14.8491, "ev_ebit": 19.9194, "ev_sales": 2.1062, "ev_fcf": 10.3378, "earnings_yield": 0.0364, "fcf_yield": 0.0967, "price_to_sales": 2.1032, "price_to_book": 2.8556, "price_to_cashflow": 12.5722, "ebitda_to_ev": 0.0673, "sales_yield": 0.4748 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2024, "operating_margin": 0.1057, "net_margin": 0.0766, "ebitda_margin": 0.1418, "fcf_margin": 0.2037, "roe": 0.104, "roa": 0.0662, "roic": 0.111, "roc_greenblatt": null, "asset_turnover": 0.8644, "cash_conversion": 2.6602, "accruals_ratio": -0.0784, "sbc_to_revenue": 0.0105, "piotroski_f_score": 9, "altman_z_score": 5.1684, "earnings_stability_5y": 0.2851, "revenue_stability_5y": 0.2519, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1749, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5707, "net_debt_to_ebitda": 0.0208, "debt_to_assets": 0.025, "interest_coverage": 24.9604, "current_ratio": 2.682, "quick_ratio": 2.0563, "net_debt": 1619000, "local_beta": -0.0009, "volatility_252d": 0.4121, "volatility_60d": 0.8888, "max_drawdown_12m": -0.0884, "risk_adjusted_momentum": 4.4714 }, "growth": { "revenue_growth_1y": 0.1064, "revenue_growth_3y_cagr": 0.0476, "revenue_growth_5y_cagr": 0.1297, "eps_growth_1y": 0.2748, "eps_growth_3y_cagr": 0.0437, "eps_growth_5y_cagr": 0.132, "fcf_growth_1y": 0.0547, "book_value_growth_1y": 0.0693, "revenue_growth": 0.1064, "earnings_growth": 0.2748 }, "momentum": { "price_return_1m": 0.0466, "price_return_3m": 0.5633, "price_return_6m": 0.9725, "price_return_9m": 1.2577, "price_return_12m": 1.9752, "price_return_12m_ex1m": 1.8428, "momentum_6m": 0.9725, "momentum_12m": 1.9752, "momentum_12_1": 1.8428, "distance_from_52w_high": -0.0017, "distance_from_52w_low": 2.0508, "relative_strength": 1.8173 }, "raw_ttm": { "revenue_ttm": 548141999, "gross_profit_ttm": 110937000, "ebit_ttm": 57958000, "ebitda_ttm": 77748000, "net_income_ttm": 41981000, "eps_diluted_ttm": 4.2882, "operating_cash_flow_ttm": 91700000, "capital_expenditure_ttm": 19976000, "fcf_ttm": 111676000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2322000, "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_current_liabilities": 111544000, "net_ppe": null, "total_assets": 634140000, "total_debt": 15881000, "total_equity": 403728000, "net_working_capital": 181504000, "book_value_per_share": 41.2388, "retained_earnings": 292276000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 324749000, "tangible_book_per_share": 33.1715 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 66, "rank_pb": 62, "rank_ptbv": 60, "rank_ps": 50, "rank_pcf": 56, "rank_ev_ebitda": 63, "rank_ev_ebit": 69, "rank_earnings_yield": 66, "rank_fcf_yield": 41, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 43, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 82, "rank_fcf_margin": 46, "rank_piotroski": 2, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 42, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5 }, "composites": { "value_composite": 78, "quality_composite": 18, "momentum_composite": 4, "growth_composite": 18, "yield_composite": 98, "svqf_composite": 83, "vc1_composite": 77, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.4247, "os_score": 0.63, "value_percentile": 0.22, "quality_percentile": 0.82, "momentum_percentile": 0.96, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2141, "ticker_id": 7430, "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": "2026-06-07T06:49:30.452046+00:00", "batch_id": "", "os_score_delta": null, "price_close": 117.76, "market_cap": 1152870400, "market_cap_usd": 1152870400, "enterprise_value": 1154489400, "shares_outstanding": 9790000, "fx_rate_to_usd": null, "pe_ratio": 27.4617184, "pb_ratio": 2.85556216, "ptbv_ratio": 3.55003526, "ps_ratio": 2.10323311, "pcf_ratio": 12.57219629, "pfcf_ratio": 10.32334969, "ev_ebitda": 14.84912023, "ev_ebit": 19.91941406, "ev_sales": 2.10618672, "ev_fcf": 10.33784699, "earnings_yield": 0.03641433, "fcf_yield": 0.09673194, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20238734, "operating_margin": 0.10573538, "net_margin": 0.07658782, "ebitda_margin": 0.14183916, "fcf_margin": 0.20373553, "roe": 0.10398337, "roa": 0.06620147, "roic": 0.11100504, "roc_greenblatt": null, "asset_turnover": 0.86438641, "cash_conversion": 2.66015578, "accruals_ratio": -0.07840382, "sbc_to_revenue": 0.0104535, "debt_to_equity": 0.57071097, "net_debt_to_ebitda": 0.02082369, "debt_to_assets": 0.02504337, "interest_coverage": 24.96037898, "current_ratio": 2.68201786, "quick_ratio": 2.05630065, "net_debt": 1619000, "revenue_growth_1y": 0.1063786, "revenue_growth_3y_cagr": 0.04759482, "revenue_growth_5y_cagr": 0.12974542, "eps_growth_1y": 0.27477833, "eps_growth_3y_cagr": 0.04367359, "eps_growth_5y_cagr": 0.13200577, "fcf_growth_1y": 0.05467149, "book_value_growth_1y": 0.06926412, "piotroski_f_score": 9, "altman_z_score": 5.16840261, "earnings_stability_5y": 0.285078, "revenue_stability_5y": 0.251891, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0465695, "price_return_3m": 0.56325501, "price_return_6m": 0.97252931, "price_return_9m": 1.25766871, "price_return_12m": 1.97524002, "price_return_12m_ex1m": 1.84284992, "distance_from_52w_high": -0.00169549, "distance_from_52w_low": 2.0507772, "relative_strength": 1.81729897, "local_beta": -0.0009, "volatility_252d": 0.412141, "volatility_60d": 0.888838, "max_drawdown_12m": -0.08840206, "revenue_ttm": 548141999, "gross_profit_ttm": 110937000, "ebit_ttm": 57958000, "ebitda_ttm": 77748000, "net_income_ttm": 41981000, "eps_diluted_ttm": 4.28815117, "operating_cash_flow_ttm": 91700000, "capital_expenditure_ttm": 19976000, "fcf_ttm": 111676000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2322000, "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_current_liabilities": 111544000, "net_ppe": null, "total_assets": 634140000, "total_debt": 15881000, "total_equity": 403728000, "net_working_capital": 181504000, "book_value_per_share": 41.23881512, "retained_earnings": 292276000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 324749000, "tangible_book_per_share": 33.17150153, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 66, "rank_pb": 62, "rank_ptbv": 60, "rank_ps": 50, "rank_pcf": 56, "rank_ev_ebitda": 63, "rank_ev_ebit": 69, "rank_earnings_yield": 66, "rank_fcf_yield": 41, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 43, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 82, "rank_fcf_margin": 46, "rank_piotroski": 2, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 42, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 78, "quality_composite": 18, "momentum_composite": 4, "growth_composite": 18, "yield_composite": 98, "svqf_composite": 83, "vc1_composite": 77, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 85, "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": 117.76, "os": 0.63, "value": 0.22, "quality": 0.82, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 27.4617, "earnings_yield": 0.0364, "shareholder_yield": 0, "roe": 0.104, "momentum_12_1": 1.8428, "complete_fields": { "id": 2141, "ticker_id": 7430, "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": "2026-06-07T06:49:30.452046+00:00", "batch_id": "", "os_score_delta": null, "price_close": 117.76, "market_cap": 1152870400, "market_cap_usd": 1152870400, "enterprise_value": 1154489400, "shares_outstanding": 9790000, "fx_rate_to_usd": null, "pe_ratio": 27.4617184, "pb_ratio": 2.85556216, "ptbv_ratio": 3.55003526, "ps_ratio": 2.10323311, "pcf_ratio": 12.57219629, "pfcf_ratio": 10.32334969, "ev_ebitda": 14.84912023, "ev_ebit": 19.91941406, "ev_sales": 2.10618672, "ev_fcf": 10.33784699, "earnings_yield": 0.03641433, "fcf_yield": 0.09673194, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20238734, "operating_margin": 0.10573538, "net_margin": 0.07658782, "ebitda_margin": 0.14183916, "fcf_margin": 0.20373553, "roe": 0.10398337, "roa": 0.06620147, "roic": 0.11100504, "roc_greenblatt": null, "asset_turnover": 0.86438641, "cash_conversion": 2.66015578, "accruals_ratio": -0.07840382, "sbc_to_revenue": 0.0104535, "debt_to_equity": 0.57071097, "net_debt_to_ebitda": 0.02082369, "debt_to_assets": 0.02504337, "interest_coverage": 24.96037898, "current_ratio": 2.68201786, "quick_ratio": 2.05630065, "net_debt": 1619000, "revenue_growth_1y": 0.1063786, "revenue_growth_3y_cagr": 0.04759482, "revenue_growth_5y_cagr": 0.12974542, "eps_growth_1y": 0.27477833, "eps_growth_3y_cagr": 0.04367359, "eps_growth_5y_cagr": 0.13200577, "fcf_growth_1y": 0.05467149, "book_value_growth_1y": 0.06926412, "piotroski_f_score": 9, "altman_z_score": 5.16840261, "earnings_stability_5y": 0.285078, "revenue_stability_5y": 0.251891, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0465695, "price_return_3m": 0.56325501, "price_return_6m": 0.97252931, "price_return_9m": 1.25766871, "price_return_12m": 1.97524002, "price_return_12m_ex1m": 1.84284992, "distance_from_52w_high": -0.00169549, "distance_from_52w_low": 2.0507772, "relative_strength": 1.81729897, "local_beta": -0.0009, "volatility_252d": 0.412141, "volatility_60d": 0.888838, "max_drawdown_12m": -0.08840206, "revenue_ttm": 548141999, "gross_profit_ttm": 110937000, "ebit_ttm": 57958000, "ebitda_ttm": 77748000, "net_income_ttm": 41981000, "eps_diluted_ttm": 4.28815117, "operating_cash_flow_ttm": 91700000, "capital_expenditure_ttm": 19976000, "fcf_ttm": 111676000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2322000, "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_current_liabilities": 111544000, "net_ppe": null, "total_assets": 634140000, "total_debt": 15881000, "total_equity": 403728000, "net_working_capital": 181504000, "book_value_per_share": 41.23881512, "retained_earnings": 292276000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 324749000, "tangible_book_per_share": 33.17150153, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 66, "rank_pb": 62, "rank_ptbv": 60, "rank_ps": 50, "rank_pcf": 56, "rank_ev_ebitda": 63, "rank_ev_ebit": 69, "rank_earnings_yield": 66, "rank_fcf_yield": 41, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 43, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 82, "rank_fcf_margin": 46, "rank_piotroski": 2, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 42, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 78, "quality_composite": 18, "momentum_composite": 4, "growth_composite": 18, "yield_composite": 98, "svqf_composite": 83, "vc1_composite": 77, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 85, "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "ebit": 51039000, "ebitda": 70477000, "pretax_income": 46478000, "tax_provision": 11067000, "net_income": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 16581000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9937000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 67283000, "capital_expenditure": 20177000, "free_cash_flow": 87460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135590, "ticker_id": 7430, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51039000", "ebitda": "70477000", "netIncome": "35411000", "grossProfit": "103806000", "depreciation": "None", "totalRevenue": "526172000", "costOfRevenue": "422366000", "interestIncome": "None", "incomeBeforeTax": "46478000", "interestExpense": "2655000", "operatingIncome": "51039000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11067000", "reportedCurrency": "USD", "netInterestIncome": "-2609000", "nonInterestIncome": "None", "operatingExpenses": "52767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19438000", "sellingGeneralAndAdministrative": "52767000", "netIncomeFromContinuingOperations": "35411000" }, "balance": { "goodwill": "55504000", "inventory": "74287000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "579630000", "longTermDebt": "8758000", "shortTermDebt": "7823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23008000", "reportedCurrency": "USD", "retainedEarnings": "281742000", "totalLiabilities": "184847000", "otherCurrentAssets": "5665000", "totalCurrentAssets": "251432000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328198000", "currentAccountsPayable": "22190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102804000", "totalShareholderEquity": "394783000", "capitalLeaseObligations": "91052000", "otherCurrentLiabilities": "27743000", "totalCurrentLiabilities": "66550000", "otherNonCurrentLiabilities": "10832000", "totalNonCurrentLiabilities": "118297000", "cashAndShortTermInvestments": "2273000", "commonStockSharesOutstanding": "9937000", "intangibleAssetsExcludingGoodwill": "23008000", "cashAndCashEquivalentsAtCarryingValue": "2273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5483000", "operatingCashflow": "67283000", "capitalExpenditures": "20177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49871000", "cashflowFromInvestment": "-20146000", "stockBasedCompensation": "5564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526172000, "cost_of_revenue": 422366000, "gross_profit": 103806000, "research_and_development": null, "selling_general_admin": 52767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51039000, "depreciation_amortisation": 19438000, "ebitda": 70477000, "interest_expense": 2655000, "interest_income": null, "other_non_operating": null, "pretax_income": 46478000, "tax_provision": 11067000, "effective_tax_rate": null, "net_income": 35411000, "net_income_continuing_ops": 35411000, "net_income_to_common": 35411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2273000, "short_term_investments": null, "net_receivables": 169207000, "inventory": 74287000, "other_current_assets": null, "total_current_assets": 251432000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 23008000, "goodwill_and_intangibles": 78512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328198000, "total_assets": 579630000, "short_term_debt": 7823000, "accounts_payable": 22190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66550000, "long_term_debt": 8758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 118297000, "total_liabilities": 184847000, "total_debt": 16581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281742000, "total_equity": 394783000, "shares_outstanding": 9937000, "operating_cash_flow": 67283000, "stock_based_compensation": 5564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20146000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49871000, "free_cash_flow": 87460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51039000", "ebitda": "70477000", "netIncome": "35411000", "grossProfit": "103806000", "depreciation": "None", "totalRevenue": "526172000", "costOfRevenue": "422366000", "interestIncome": "None", "incomeBeforeTax": "46478000", "interestExpense": "2655000", "operatingIncome": "51039000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11067000", "reportedCurrency": "USD", "netInterestIncome": "-2609000", "nonInterestIncome": "None", "operatingExpenses": "52767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19438000", "sellingGeneralAndAdministrative": "52767000", "netIncomeFromContinuingOperations": "35411000" }, "balance": { "goodwill": "55504000", "inventory": "74287000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "579630000", "longTermDebt": "8758000", "shortTermDebt": "7823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23008000", "reportedCurrency": "USD", "retainedEarnings": "281742000", "totalLiabilities": "184847000", "otherCurrentAssets": "5665000", "totalCurrentAssets": "251432000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328198000", "currentAccountsPayable": "22190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102804000", "totalShareholderEquity": "394783000", "capitalLeaseObligations": "91052000", "otherCurrentLiabilities": "27743000", "totalCurrentLiabilities": "66550000", "otherNonCurrentLiabilities": "10832000", "totalNonCurrentLiabilities": "118297000", "cashAndShortTermInvestments": "2273000", "commonStockSharesOutstanding": "9937000", "intangibleAssetsExcludingGoodwill": "23008000", "cashAndCashEquivalentsAtCarryingValue": "2273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5483000", "operatingCashflow": "67283000", "capitalExpenditures": "20177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49871000", "cashflowFromInvestment": "-20146000", "stockBasedCompensation": "5564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19438000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 492548000, "cost_of_revenue": 397143000, "gross_profit": 95405000, "ebit": 48350000, "ebitda": 67421000, "pretax_income": 42371000, "tax_provision": 8165000, "net_income": 34206000, "net_income_to_common": 34206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5007000, "total_current_assets": 262488000, "total_assets": 589653000, "short_term_debt": 9722000, "long_term_debt": 36153000, "total_debt": 45875000, "total_liabilities": 215650000, "total_equity": 374003000, "shares_outstanding": 10066000, "goodwill_and_intangibles": 82545000 }, "cash_flow": { "operating_cash_flow": 55051000, "capital_expenditure": 20799000, "free_cash_flow": 75850000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135595, "ticker_id": 7430, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48350000", "ebitda": "67421000", "netIncome": "34206000", "grossProfit": "95405000", "depreciation": "None", "totalRevenue": "492548000", "costOfRevenue": "397143000", "interestIncome": "None", "incomeBeforeTax": "42371000", "interestExpense": "5660000", "operatingIncome": "48244000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8165000", "reportedCurrency": "USD", "netInterestIncome": "-5660000", "nonInterestIncome": "None", "operatingExpenses": "47161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19071000", "sellingGeneralAndAdministrative": "47161000", "netIncomeFromContinuingOperations": "34206000" }, "balance": { "goodwill": "55504000", "inventory": "79770000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "589653000", "longTermDebt": "36153000", "shortTermDebt": "9722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27041000", "reportedCurrency": "USD", "retainedEarnings": "246331000", "totalLiabilities": "215650000", "otherCurrentAssets": "7343000", "totalCurrentAssets": "262488000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327165000", "currentAccountsPayable": "27783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136702000", "totalShareholderEquity": "374003000", "capitalLeaseObligations": "90731000", "otherCurrentLiabilities": "26431000", "totalCurrentLiabilities": "75133000", "otherNonCurrentLiabilities": "10323000", "totalNonCurrentLiabilities": "140517000", "cashAndShortTermInvestments": "5007000", "commonStockSharesOutstanding": "10066000", "intangibleAssetsExcludingGoodwill": "27041000", "cashAndCashEquivalentsAtCarryingValue": "5007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34206000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11459000", "operatingCashflow": "55051000", "capitalExpenditures": "20799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33376000", "cashflowFromInvestment": "-20736000", "stockBasedCompensation": "5061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 492548000, "cost_of_revenue": 397143000, "gross_profit": 95405000, "research_and_development": null, "selling_general_admin": 47161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48350000, "depreciation_amortisation": 19071000, "ebitda": 67421000, "interest_expense": 5660000, "interest_income": null, "other_non_operating": null, "pretax_income": 42371000, "tax_provision": 8165000, "effective_tax_rate": null, "net_income": 34206000, "net_income_continuing_ops": 34206000, "net_income_to_common": 34206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5007000, "short_term_investments": null, "net_receivables": 170368000, "inventory": 79770000, "other_current_assets": null, "total_current_assets": 262488000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 27041000, "goodwill_and_intangibles": 82545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 327165000, "total_assets": 589653000, "short_term_debt": 9722000, "accounts_payable": 27783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75133000, "long_term_debt": 36153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140517000, "total_liabilities": 215650000, "total_debt": 45875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246331000, "total_equity": 374003000, "shares_outstanding": 10066000, "operating_cash_flow": 55051000, "stock_based_compensation": 5061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20736000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33376000, "free_cash_flow": 75850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48350000", "ebitda": "67421000", "netIncome": "34206000", "grossProfit": "95405000", "depreciation": "None", "totalRevenue": "492548000", "costOfRevenue": "397143000", "interestIncome": "None", "incomeBeforeTax": "42371000", "interestExpense": "5660000", "operatingIncome": "48244000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8165000", "reportedCurrency": "USD", "netInterestIncome": "-5660000", "nonInterestIncome": "None", "operatingExpenses": "47161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19071000", "sellingGeneralAndAdministrative": "47161000", "netIncomeFromContinuingOperations": "34206000" }, "balance": { "goodwill": "55504000", "inventory": "79770000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "589653000", "longTermDebt": "36153000", "shortTermDebt": "9722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27041000", "reportedCurrency": "USD", "retainedEarnings": "246331000", "totalLiabilities": "215650000", "otherCurrentAssets": "7343000", "totalCurrentAssets": "262488000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327165000", "currentAccountsPayable": "27783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136702000", "totalShareholderEquity": "374003000", "capitalLeaseObligations": "90731000", "otherCurrentLiabilities": "26431000", "totalCurrentLiabilities": "75133000", "otherNonCurrentLiabilities": "10323000", "totalNonCurrentLiabilities": "140517000", "cashAndShortTermInvestments": "5007000", "commonStockSharesOutstanding": "10066000", "intangibleAssetsExcludingGoodwill": "27041000", "cashAndCashEquivalentsAtCarryingValue": "5007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34206000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11459000", "operatingCashflow": "55051000", "capitalExpenditures": "20799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33376000", "cashflowFromInvestment": "-20736000", "stockBasedCompensation": "5061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19071000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 444355000, "cost_of_revenue": 366713000, "gross_profit": 77642000, "ebit": 34134000, "ebitda": 49940000, "pretax_income": 29279000, "tax_provision": 8207000, "net_income": 21072000, "net_income_to_common": 21072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4068000, "total_current_assets": 272484000, "total_assets": 597881000, "short_term_debt": 17410000, "long_term_debt": 54485000, "total_debt": 71895000, "total_liabilities": 257521000, "total_equity": 340360000, "shares_outstanding": 10081000, "goodwill_and_intangibles": 86578000 }, "cash_flow": { "operating_cash_flow": 53455000, "capital_expenditure": 18291000, "free_cash_flow": 71746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135600, "ticker_id": 7430, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34134000", "ebitda": "49940000", "netIncome": "21072000", "grossProfit": "77642000", "depreciation": "None", "totalRevenue": "444355000", "costOfRevenue": "366713000", "interestIncome": "None", "incomeBeforeTax": "29279000", "interestExpense": "4855000", "operatingIncome": "33858000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8207000", "reportedCurrency": "USD", "netInterestIncome": "-4855000", "nonInterestIncome": "None", "operatingExpenses": "43784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15806000", "sellingGeneralAndAdministrative": "43784000", "netIncomeFromContinuingOperations": "21072000" }, "balance": { "goodwill": "55504000", "inventory": "91229000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "597881000", "longTermDebt": "54485000", "shortTermDebt": "17410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31074000", "reportedCurrency": "USD", "retainedEarnings": "212125000", "totalLiabilities": "257521000", "otherCurrentAssets": "9026000", "totalCurrentAssets": "272484000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "1", "currentNetReceivables": "168161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325397000", "currentAccountsPayable": "31142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162938000", "totalShareholderEquity": "340360000", "capitalLeaseObligations": "90216000", "otherCurrentLiabilities": "26192000", "totalCurrentLiabilities": "96194000", "otherNonCurrentLiabilities": "10617000", "totalNonCurrentLiabilities": "161327000", "cashAndShortTermInvestments": "4068000", "commonStockSharesOutstanding": "10081000", "intangibleAssetsExcludingGoodwill": "31074000", "cashAndCashEquivalentsAtCarryingValue": "4068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20200000", "operatingCashflow": "53455000", "capitalExpenditures": "18291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32696000", "cashflowFromInvestment": "-20372000", "stockBasedCompensation": "3672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444355000, "cost_of_revenue": 366713000, "gross_profit": 77642000, "research_and_development": null, "selling_general_admin": 43784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34134000, "depreciation_amortisation": 15806000, "ebitda": 49940000, "interest_expense": 4855000, "interest_income": null, "other_non_operating": null, "pretax_income": 29279000, "tax_provision": 8207000, "effective_tax_rate": null, "net_income": 21072000, "net_income_continuing_ops": 21072000, "net_income_to_common": 21072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4068000, "short_term_investments": 1, "net_receivables": 168161000, "inventory": 91229000, "other_current_assets": null, "total_current_assets": 272484000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 31074000, "goodwill_and_intangibles": 86578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325397000, "total_assets": 597881000, "short_term_debt": 17410000, "accounts_payable": 31142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96194000, "long_term_debt": 54485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161327000, "total_liabilities": 257521000, "total_debt": 71895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 212125000, "total_equity": 340360000, "shares_outstanding": 10081000, "operating_cash_flow": 53455000, "stock_based_compensation": 3672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20372000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32696000, "free_cash_flow": 71746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34134000", "ebitda": "49940000", "netIncome": "21072000", "grossProfit": "77642000", "depreciation": "None", "totalRevenue": "444355000", "costOfRevenue": "366713000", "interestIncome": "None", "incomeBeforeTax": "29279000", "interestExpense": "4855000", "operatingIncome": "33858000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8207000", "reportedCurrency": "USD", "netInterestIncome": "-4855000", "nonInterestIncome": "None", "operatingExpenses": "43784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15806000", "sellingGeneralAndAdministrative": "43784000", "netIncomeFromContinuingOperations": "21072000" }, "balance": { "goodwill": "55504000", "inventory": "91229000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "597881000", "longTermDebt": "54485000", "shortTermDebt": "17410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31074000", "reportedCurrency": "USD", "retainedEarnings": "212125000", "totalLiabilities": "257521000", "otherCurrentAssets": "9026000", "totalCurrentAssets": "272484000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "1", "currentNetReceivables": "168161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325397000", "currentAccountsPayable": "31142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162938000", "totalShareholderEquity": "340360000", "capitalLeaseObligations": "90216000", "otherCurrentLiabilities": "26192000", "totalCurrentLiabilities": "96194000", "otherNonCurrentLiabilities": "10617000", "totalNonCurrentLiabilities": "161327000", "cashAndShortTermInvestments": "4068000", "commonStockSharesOutstanding": "10081000", "intangibleAssetsExcludingGoodwill": "31074000", "cashAndCashEquivalentsAtCarryingValue": "4068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20200000", "operatingCashflow": "53455000", "capitalExpenditures": "18291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32696000", "cashflowFromInvestment": "-20372000", "stockBasedCompensation": "3672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15806000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 457665000, "cost_of_revenue": 371810000, "gross_profit": 85855000, "ebit": 45048000, "ebitda": 62151000, "pretax_income": 41350000, "tax_provision": 10201000, "net_income": 31149000, "net_income_to_common": 31149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3681000, "total_current_assets": 278740000, "total_assets": 601340000, "short_term_debt": 15458000, "long_term_debt": 83696000, "total_debt": 99154000, "total_liabilities": 283066000, "total_equity": 318274000, "shares_outstanding": 10012000, "goodwill_and_intangibles": 90768000 }, "cash_flow": { "operating_cash_flow": 17540000, "capital_expenditure": 23156000, "free_cash_flow": 40696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135605, "ticker_id": 7430, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45048000", "ebitda": "62151000", "netIncome": "31149000", "grossProfit": "85855000", "depreciation": "None", "totalRevenue": "457665000", "costOfRevenue": "371810000", "interestIncome": "None", "incomeBeforeTax": "41350000", "interestExpense": "3568000", "operatingIncome": "44821000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10201000", "reportedCurrency": "USD", "netInterestIncome": "-3568000", "nonInterestIncome": "None", "operatingExpenses": "41034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "97000", "costofGoodsAndServicesSold": "371810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17103000", "sellingGeneralAndAdministrative": "41034000", "netIncomeFromContinuingOperations": "31149000" }, "balance": { "goodwill": "55504000", "inventory": "71029000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "601340000", "longTermDebt": "83696000", "shortTermDebt": "15458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "35264000", "reportedCurrency": "USD", "retainedEarnings": "191053000", "totalLiabilities": "283066000", "otherCurrentAssets": "10689000", "totalCurrentAssets": "278740000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "862000", "currentNetReceivables": "193341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322600000", "currentAccountsPayable": "26968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133166000", "shortLongTermDebtTotal": "188626000", "totalShareholderEquity": "318274000", "capitalLeaseObligations": "94174000", "otherCurrentLiabilities": "30957000", "totalCurrentLiabilities": "90839000", "otherNonCurrentLiabilities": "97129000", "totalNonCurrentLiabilities": "192227000", "cashAndShortTermInvestments": "3681000", "commonStockSharesOutstanding": "10012000", "intangibleAssetsExcludingGoodwill": "35264000", "cashAndCashEquivalentsAtCarryingValue": "3681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11378000", "operatingCashflow": "17540000", "capitalExpenditures": "23156000", "changeInReceivables": "-19346000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6194000", "cashflowFromInvestment": "-23050000", "stockBasedCompensation": "3702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "684000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457665000, "cost_of_revenue": 371810000, "gross_profit": 85855000, "research_and_development": null, "selling_general_admin": 41034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45048000, "depreciation_amortisation": 17103000, "ebitda": 62151000, "interest_expense": 3568000, "interest_income": null, "other_non_operating": null, "pretax_income": 41350000, "tax_provision": 10201000, "effective_tax_rate": null, "net_income": 31149000, "net_income_continuing_ops": 31149000, "net_income_to_common": 31149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3681000, "short_term_investments": 862000, "net_receivables": 193341000, "inventory": 71029000, "other_current_assets": null, "total_current_assets": 278740000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 35264000, "goodwill_and_intangibles": 90768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322600000, "total_assets": 601340000, "short_term_debt": 15458000, "accounts_payable": 26968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90839000, "long_term_debt": 83696000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 192227000, "total_liabilities": 283066000, "total_debt": 99154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 191053000, "total_equity": 318274000, "shares_outstanding": 10012000, "operating_cash_flow": 17540000, "stock_based_compensation": 3702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23050000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6194000, "free_cash_flow": 40696000, "net_change_in_cash": 684000 }, "raw_data": { "income": { "ebit": "45048000", "ebitda": "62151000", "netIncome": "31149000", "grossProfit": "85855000", "depreciation": "None", "totalRevenue": "457665000", "costOfRevenue": "371810000", "interestIncome": "None", "incomeBeforeTax": "41350000", "interestExpense": "3568000", "operatingIncome": "44821000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10201000", "reportedCurrency": "USD", "netInterestIncome": "-3568000", "nonInterestIncome": "None", "operatingExpenses": "41034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "97000", "costofGoodsAndServicesSold": "371810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17103000", "sellingGeneralAndAdministrative": "41034000", "netIncomeFromContinuingOperations": "31149000" }, "balance": { "goodwill": "55504000", "inventory": "71029000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "601340000", "longTermDebt": "83696000", "shortTermDebt": "15458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "35264000", "reportedCurrency": "USD", "retainedEarnings": "191053000", "totalLiabilities": "283066000", "otherCurrentAssets": "10689000", "totalCurrentAssets": "278740000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "862000", "currentNetReceivables": "193341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322600000", "currentAccountsPayable": "26968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133166000", "shortLongTermDebtTotal": "188626000", "totalShareholderEquity": "318274000", "capitalLeaseObligations": "94174000", "otherCurrentLiabilities": "30957000", "totalCurrentLiabilities": "90839000", "otherNonCurrentLiabilities": "97129000", "totalNonCurrentLiabilities": "192227000", "cashAndShortTermInvestments": "3681000", "commonStockSharesOutstanding": "10012000", "intangibleAssetsExcludingGoodwill": "35264000", "cashAndCashEquivalentsAtCarryingValue": "3681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11378000", "operatingCashflow": "17540000", "capitalExpenditures": "23156000", "changeInReceivables": "-19346000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6194000", "cashflowFromInvestment": "-23050000", "stockBasedCompensation": "3702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "684000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17103000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 333313000, "cost_of_revenue": 289059000, "gross_profit": 44254000, "ebit": 16360000, "ebitda": 29984000, "pretax_income": 15158000, "tax_provision": 3635000, "net_income": 11523000, "net_income_to_common": 11523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2997000, "total_current_assets": 228226000, "total_assets": 547679000, "short_term_debt": 9883000, "long_term_debt": 86761000, "total_debt": 96644000, "total_liabilities": 264296000, "total_equity": 283383000, "shares_outstanding": 9928000, "goodwill_and_intangibles": 93060000 }, "cash_flow": { "operating_cash_flow": -5811000, "capital_expenditure": 13262000, "free_cash_flow": 7451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135610, "ticker_id": 7430, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16360000", "ebitda": "29984000", "netIncome": "11523000", "grossProfit": "44254000", "depreciation": "None", "totalRevenue": "333313000", "costOfRevenue": "289059000", "interestIncome": "0", "incomeBeforeTax": "15158000", "interestExpense": "1202000", "operatingIncome": "16032000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3635000", "reportedCurrency": "USD", "netInterestIncome": "-1202000", "nonInterestIncome": "None", "operatingExpenses": "28222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "328000", "costofGoodsAndServicesSold": "289059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13624000", "sellingGeneralAndAdministrative": "28222000", "netIncomeFromContinuingOperations": "11523000" }, "balance": { "goodwill": "53684000", "inventory": "59651000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "547679000", "longTermDebt": "86761000", "shortTermDebt": "9883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "39376000", "reportedCurrency": "USD", "retainedEarnings": "159904000", "totalLiabilities": "264296000", "otherCurrentAssets": "5744000", "totalCurrentAssets": "228226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319453000", "currentAccountsPayable": "32267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219773000", "shortLongTermDebtTotal": "192063000", "totalShareholderEquity": "283383000", "capitalLeaseObligations": "98904000", "otherCurrentLiabilities": "19319000", "totalCurrentLiabilities": "64092000", "otherNonCurrentLiabilities": "8734000", "totalNonCurrentLiabilities": "200204000", "cashAndShortTermInvestments": "2997000", "commonStockSharesOutstanding": "9928000", "intangibleAssetsExcludingGoodwill": "39376000", "cashAndCashEquivalentsAtCarryingValue": "2997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11523000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17650000", "operatingCashflow": "-5811000", "capitalExpenditures": "13262000", "changeInReceivables": "392000", "changeInExchangeRate": "None", "cashflowFromFinancing": "71033000", "cashflowFromInvestment": "-100152000", "stockBasedCompensation": "3216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34930000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 333313000, "cost_of_revenue": 289059000, "gross_profit": 44254000, "research_and_development": null, "selling_general_admin": 28222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16360000, "depreciation_amortisation": 13624000, "ebitda": 29984000, "interest_expense": 1202000, "interest_income": null, "other_non_operating": null, "pretax_income": 15158000, "tax_provision": 3635000, "effective_tax_rate": null, "net_income": 11523000, "net_income_continuing_ops": 11523000, "net_income_to_common": 11523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2997000, "short_term_investments": null, "net_receivables": 159834000, "inventory": 59651000, "other_current_assets": null, "total_current_assets": 228226000, "net_ppe": null, "goodwill": 53684000, "intangible_assets": 39376000, "goodwill_and_intangibles": 93060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319453000, "total_assets": 547679000, "short_term_debt": 9883000, "accounts_payable": 32267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64092000, "long_term_debt": 86761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200204000, "total_liabilities": 264296000, "total_debt": 96644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 159904000, "total_equity": 283383000, "shares_outstanding": 9928000, "operating_cash_flow": -5811000, "stock_based_compensation": 3216000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71033000, "free_cash_flow": 7451000, "net_change_in_cash": -34930000 }, "raw_data": { "income": { "ebit": "16360000", "ebitda": "29984000", "netIncome": "11523000", "grossProfit": "44254000", "depreciation": "None", "totalRevenue": "333313000", "costOfRevenue": "289059000", "interestIncome": "0", "incomeBeforeTax": "15158000", "interestExpense": "1202000", "operatingIncome": "16032000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3635000", "reportedCurrency": "USD", "netInterestIncome": "-1202000", "nonInterestIncome": "None", "operatingExpenses": "28222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "328000", "costofGoodsAndServicesSold": "289059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13624000", "sellingGeneralAndAdministrative": "28222000", "netIncomeFromContinuingOperations": "11523000" }, "balance": { "goodwill": "53684000", "inventory": "59651000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "547679000", "longTermDebt": "86761000", "shortTermDebt": "9883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "39376000", "reportedCurrency": "USD", "retainedEarnings": "159904000", "totalLiabilities": "264296000", "otherCurrentAssets": "5744000", "totalCurrentAssets": "228226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319453000", "currentAccountsPayable": "32267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219773000", "shortLongTermDebtTotal": "192063000", "totalShareholderEquity": "283383000", "capitalLeaseObligations": "98904000", "otherCurrentLiabilities": "19319000", "totalCurrentLiabilities": "64092000", "otherNonCurrentLiabilities": "8734000", "totalNonCurrentLiabilities": "200204000", "cashAndShortTermInvestments": "2997000", "commonStockSharesOutstanding": "9928000", "intangibleAssetsExcludingGoodwill": "39376000", "cashAndCashEquivalentsAtCarryingValue": "2997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11523000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17650000", "operatingCashflow": "-5811000", "capitalExpenditures": "13262000", "changeInReceivables": "392000", "changeInExchangeRate": "None", "cashflowFromFinancing": "71033000", "cashflowFromInvestment": "-100152000", "stockBasedCompensation": "3216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34930000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13624000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 285907000, "cost_of_revenue": 235388000, "gross_profit": 50519000, "ebit": 26567000, "ebitda": 41118000, "pretax_income": 25634000, "tax_provision": 6584000, "net_income": 19050000, "net_income_to_common": 19050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37927000, "total_current_assets": 191963000, "total_assets": 373015000, "short_term_debt": 10280000, "long_term_debt": 5888000, "total_debt": 16168000, "total_liabilities": 103389000, "total_equity": 269626000, "shares_outstanding": 9873000, "goodwill_and_intangibles": 33503000 }, "cash_flow": { "operating_cash_flow": 56087000, "capital_expenditure": 14342000, "free_cash_flow": 70429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135615, "ticker_id": 7430, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26567000", "ebitda": "41118000", "netIncome": "19050000", "grossProfit": "50519000", "depreciation": "None", "totalRevenue": "285907000", "costOfRevenue": "235388000", "interestIncome": "49000", "incomeBeforeTax": "25634000", "interestExpense": "933000", "operatingIncome": "-25565000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6584000", "reportedCurrency": "USD", "netInterestIncome": "-884000", "nonInterestIncome": "None", "operatingExpenses": "76084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1002000", "costofGoodsAndServicesSold": "235388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14551000", "sellingGeneralAndAdministrative": "24954000", "netIncomeFromContinuingOperations": "19050000" }, "balance": { "goodwill": "22985000", "inventory": "29177000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "373015000", "longTermDebt": "5888000", "shortTermDebt": "10280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10518000", "reportedCurrency": "USD", "retainedEarnings": "148381000", "totalLiabilities": "103389000", "otherCurrentAssets": "5194000", "totalCurrentAssets": "191963000", "currentLongTermDebt": "7701000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181052000", "currentAccountsPayable": "12993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110184000", "shortLongTermDebtTotal": "45433000", "totalShareholderEquity": "269626000", "capitalLeaseObligations": "30490000", "otherCurrentLiabilities": "16439000", "totalCurrentLiabilities": "45901000", "otherNonCurrentLiabilities": "11208000", "totalNonCurrentLiabilities": "57488000", "cashAndShortTermInvestments": "37927000", "commonStockSharesOutstanding": "9873000", "intangibleAssetsExcludingGoodwill": "10518000", "cashAndCashEquivalentsAtCarryingValue": "37927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7153000", "operatingCashflow": "56087000", "capitalExpenditures": "14342000", "changeInReceivables": "1563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12259000", "cashflowFromInvestment": "-61433000", "stockBasedCompensation": "3088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285907000, "cost_of_revenue": 235388000, "gross_profit": 50519000, "research_and_development": null, "selling_general_admin": 24954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26567000, "depreciation_amortisation": 14551000, "ebitda": 41118000, "interest_expense": 933000, "interest_income": null, "other_non_operating": null, "pretax_income": 25634000, "tax_provision": 6584000, "effective_tax_rate": null, "net_income": 19050000, "net_income_continuing_ops": 19050000, "net_income_to_common": 19050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37927000, "short_term_investments": null, "net_receivables": 119665000, "inventory": 29177000, "other_current_assets": null, "total_current_assets": 191963000, "net_ppe": null, "goodwill": 22985000, "intangible_assets": 10518000, "goodwill_and_intangibles": 33503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181052000, "total_assets": 373015000, "short_term_debt": 10280000, "accounts_payable": 12993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45901000, "long_term_debt": 5888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57488000, "total_liabilities": 103389000, "total_debt": 16168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148381000, "total_equity": 269626000, "shares_outstanding": 9873000, "operating_cash_flow": 56087000, "stock_based_compensation": 3088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61433000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12259000, "free_cash_flow": 70429000, "net_change_in_cash": 6913000 }, "raw_data": { "income": { "ebit": "26567000", "ebitda": "41118000", "netIncome": "19050000", "grossProfit": "50519000", "depreciation": "None", "totalRevenue": "285907000", "costOfRevenue": "235388000", "interestIncome": "49000", "incomeBeforeTax": "25634000", "interestExpense": "933000", "operatingIncome": "-25565000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6584000", "reportedCurrency": "USD", "netInterestIncome": "-884000", "nonInterestIncome": "None", "operatingExpenses": "76084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1002000", "costofGoodsAndServicesSold": "235388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14551000", "sellingGeneralAndAdministrative": "24954000", "netIncomeFromContinuingOperations": "19050000" }, "balance": { "goodwill": "22985000", "inventory": "29177000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "373015000", "longTermDebt": "5888000", "shortTermDebt": "10280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10518000", "reportedCurrency": "USD", "retainedEarnings": "148381000", "totalLiabilities": "103389000", "otherCurrentAssets": "5194000", "totalCurrentAssets": "191963000", "currentLongTermDebt": "7701000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181052000", "currentAccountsPayable": "12993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110184000", "shortLongTermDebtTotal": "45433000", "totalShareholderEquity": "269626000", "capitalLeaseObligations": "30490000", "otherCurrentLiabilities": "16439000", "totalCurrentLiabilities": "45901000", "otherNonCurrentLiabilities": "11208000", "totalNonCurrentLiabilities": "57488000", "cashAndShortTermInvestments": "37927000", "commonStockSharesOutstanding": "9873000", "intangibleAssetsExcludingGoodwill": "10518000", "cashAndCashEquivalentsAtCarryingValue": "37927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7153000", "operatingCashflow": "56087000", "capitalExpenditures": "14342000", "changeInReceivables": "1563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12259000", "cashflowFromInvestment": "-61433000", "stockBasedCompensation": "3088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14551000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 279317000, "cost_of_revenue": 232133000, "gross_profit": 47184000, "ebit": 33112000, "ebitda": 45825000, "pretax_income": 32640000, "tax_provision": 4738000, "net_income": 27902000, "net_income_to_common": 27902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31014000, "total_current_assets": 195039000, "total_assets": 310245000, "short_term_debt": 2062000, "long_term_debt": null, "total_debt": 2062000, "total_liabilities": 62087000, "total_equity": 248158000, "shares_outstanding": 9779000, "goodwill_and_intangibles": 1431000 }, "cash_flow": { "operating_cash_flow": 42886000, "capital_expenditure": 8585000, "free_cash_flow": 51471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135620, "ticker_id": 7430, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33112000", "ebitda": "45825000", "netIncome": "27902000", "grossProfit": "47184000", "depreciation": "None", "totalRevenue": "279317000", "costOfRevenue": "232133000", "interestIncome": "40000", "incomeBeforeTax": "32640000", "interestExpense": "472000", "operatingIncome": "-28689000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4738000", "reportedCurrency": "USD", "netInterestIncome": "-432000", "nonInterestIncome": "None", "operatingExpenses": "75873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4383000", "costofGoodsAndServicesSold": "232133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12713000", "sellingGeneralAndAdministrative": "18495000", "netIncomeFromContinuingOperations": "27902000" }, "balance": { "goodwill": "None", "inventory": "30654000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "310245000", "longTermDebt": "None", "shortTermDebt": "2062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1431000", "reportedCurrency": "USD", "retainedEarnings": "129331000", "totalLiabilities": "62087000", "otherCurrentAssets": "4159000", "totalCurrentAssets": "195039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115206000", "currentAccountsPayable": "15493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99631000", "shortLongTermDebtTotal": "3283000", "totalShareholderEquity": "248158000", "capitalLeaseObligations": "2062000", "otherCurrentLiabilities": "11730000", "totalCurrentLiabilities": "41566000", "otherNonCurrentLiabilities": "16256000", "totalNonCurrentLiabilities": "20521000", "cashAndShortTermInvestments": "31014000", "commonStockSharesOutstanding": "9779000", "intangibleAssetsExcludingGoodwill": "1431000", "cashAndCashEquivalentsAtCarryingValue": "31014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8649000", "operatingCashflow": "42886000", "capitalExpenditures": "8585000", "changeInReceivables": "-6134000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12126000", "cashflowFromInvestment": "-6423000", "stockBasedCompensation": "1709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279317000, "cost_of_revenue": 232133000, "gross_profit": 47184000, "research_and_development": null, "selling_general_admin": 18495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33112000, "depreciation_amortisation": 12713000, "ebitda": 45825000, "interest_expense": 472000, "interest_income": null, "other_non_operating": null, "pretax_income": 32640000, "tax_provision": 4738000, "effective_tax_rate": null, "net_income": 27902000, "net_income_continuing_ops": 27902000, "net_income_to_common": 27902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31014000, "short_term_investments": null, "net_receivables": 129212000, "inventory": 30654000, "other_current_assets": null, "total_current_assets": 195039000, "net_ppe": null, "goodwill": null, "intangible_assets": 1431000, "goodwill_and_intangibles": 1431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 115206000, "total_assets": 310245000, "short_term_debt": 2062000, "accounts_payable": 15493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41566000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20521000, "total_liabilities": 62087000, "total_debt": 2062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 129331000, "total_equity": 248158000, "shares_outstanding": 9779000, "operating_cash_flow": 42886000, "stock_based_compensation": 1709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12126000, "free_cash_flow": 51471000, "net_change_in_cash": 24337000 }, "raw_data": { "income": { "ebit": "33112000", "ebitda": "45825000", "netIncome": "27902000", "grossProfit": "47184000", "depreciation": "None", "totalRevenue": "279317000", "costOfRevenue": "232133000", "interestIncome": "40000", "incomeBeforeTax": "32640000", "interestExpense": "472000", "operatingIncome": "-28689000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4738000", "reportedCurrency": "USD", "netInterestIncome": "-432000", "nonInterestIncome": "None", "operatingExpenses": "75873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4383000", "costofGoodsAndServicesSold": "232133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12713000", "sellingGeneralAndAdministrative": "18495000", "netIncomeFromContinuingOperations": "27902000" }, "balance": { "goodwill": "None", "inventory": "30654000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "310245000", "longTermDebt": "None", "shortTermDebt": "2062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1431000", "reportedCurrency": "USD", "retainedEarnings": "129331000", "totalLiabilities": "62087000", "otherCurrentAssets": "4159000", "totalCurrentAssets": "195039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115206000", "currentAccountsPayable": "15493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99631000", "shortLongTermDebtTotal": "3283000", "totalShareholderEquity": "248158000", "capitalLeaseObligations": "2062000", "otherCurrentLiabilities": "11730000", "totalCurrentLiabilities": "41566000", "otherNonCurrentLiabilities": "16256000", "totalNonCurrentLiabilities": "20521000", "cashAndShortTermInvestments": "31014000", "commonStockSharesOutstanding": "9779000", "intangibleAssetsExcludingGoodwill": "1431000", "cashAndCashEquivalentsAtCarryingValue": "31014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8649000", "operatingCashflow": "42886000", "capitalExpenditures": "8585000", "changeInReceivables": "-6134000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12126000", "cashflowFromInvestment": "-6423000", "stockBasedCompensation": "1709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 172149000, "cost_of_revenue": 160053000, "gross_profit": 12096000, "ebit": -1915000, "ebitda": 7402000, "pretax_income": 17060000, "tax_provision": -3252000, "net_income": 20312000, "net_income_to_common": 20312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6677000, "total_current_assets": 159513000, "total_assets": 271350000, "short_term_debt": 832000, "long_term_debt": 11464000, "total_debt": 12296000, "total_liabilities": 52760000, "total_equity": 218590000, "shares_outstanding": 9733000, "goodwill_and_intangibles": 1553000 }, "cash_flow": { "operating_cash_flow": -18400000, "capital_expenditure": 3797000, "free_cash_flow": -14603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135625, "ticker_id": 7430, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1915000", "ebitda": "7402000", "netIncome": "20312000", "grossProfit": "12096000", "depreciation": "None", "totalRevenue": "172149000", "costOfRevenue": "160053000", "interestIncome": "267000", "incomeBeforeTax": "17060000", "interestExpense": "583000", "operatingIncome": "-2971000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3252000", "reportedCurrency": "USD", "netInterestIncome": "-316000", "nonInterestIncome": "None", "operatingExpenses": "16663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20347000", "costofGoodsAndServicesSold": "160053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9317000", "sellingGeneralAndAdministrative": "16663000", "netIncomeFromContinuingOperations": "20312000" }, "balance": { "goodwill": "None", "inventory": "39376000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "271350000", "longTermDebt": "11464000", "shortTermDebt": "832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1553000", "reportedCurrency": "USD", "retainedEarnings": "101194000", "totalLiabilities": "52760000", "otherCurrentAssets": "4795000", "totalCurrentAssets": "159513000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111837000", "currentAccountsPayable": "19784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103447000", "shortLongTermDebtTotal": "12719000", "totalShareholderEquity": "218590000", "capitalLeaseObligations": "1255000", "otherCurrentLiabilities": "4778000", "totalCurrentLiabilities": "31492000", "otherNonCurrentLiabilities": "8897000", "totalNonCurrentLiabilities": "21268000", "cashAndShortTermInvestments": "6677000", "commonStockSharesOutstanding": "9733000", "intangibleAssetsExcludingGoodwill": "1553000", "cashAndCashEquivalentsAtCarryingValue": "6677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13628000", "operatingCashflow": "-18400000", "capitalExpenditures": "3797000", "changeInReceivables": "2220000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9330000", "cashflowFromInvestment": "-27899000", "stockBasedCompensation": "281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172149000, "cost_of_revenue": 160053000, "gross_profit": 12096000, "research_and_development": 0, "selling_general_admin": 16663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1915000, "depreciation_amortisation": 9317000, "ebitda": 7402000, "interest_expense": 583000, "interest_income": null, "other_non_operating": null, "pretax_income": 17060000, "tax_provision": -3252000, "effective_tax_rate": null, "net_income": 20312000, "net_income_continuing_ops": 20312000, "net_income_to_common": 20312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6677000, "short_term_investments": null, "net_receivables": 108665000, "inventory": 39376000, "other_current_assets": null, "total_current_assets": 159513000, "net_ppe": null, "goodwill": null, "intangible_assets": 1553000, "goodwill_and_intangibles": 1553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 111837000, "total_assets": 271350000, "short_term_debt": 832000, "accounts_payable": 19784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31492000, "long_term_debt": 11464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21268000, "total_liabilities": 52760000, "total_debt": 12296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101194000, "total_equity": 218590000, "shares_outstanding": 9733000, "operating_cash_flow": -18400000, "stock_based_compensation": 281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9330000, "free_cash_flow": -14603000, "net_change_in_cash": -36969000 }, "raw_data": { "income": { "ebit": "-1915000", "ebitda": "7402000", "netIncome": "20312000", "grossProfit": "12096000", "depreciation": "None", "totalRevenue": "172149000", "costOfRevenue": "160053000", "interestIncome": "267000", "incomeBeforeTax": "17060000", "interestExpense": "583000", "operatingIncome": "-2971000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3252000", "reportedCurrency": "USD", "netInterestIncome": "-316000", "nonInterestIncome": "None", "operatingExpenses": "16663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20347000", "costofGoodsAndServicesSold": "160053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9317000", "sellingGeneralAndAdministrative": "16663000", "netIncomeFromContinuingOperations": "20312000" }, "balance": { "goodwill": "None", "inventory": "39376000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "271350000", "longTermDebt": "11464000", "shortTermDebt": "832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1553000", "reportedCurrency": "USD", "retainedEarnings": "101194000", "totalLiabilities": "52760000", "otherCurrentAssets": "4795000", "totalCurrentAssets": "159513000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111837000", "currentAccountsPayable": "19784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103447000", "shortLongTermDebtTotal": "12719000", "totalShareholderEquity": "218590000", "capitalLeaseObligations": "1255000", "otherCurrentLiabilities": "4778000", "totalCurrentLiabilities": "31492000", "otherNonCurrentLiabilities": "8897000", "totalNonCurrentLiabilities": "21268000", "cashAndShortTermInvestments": "6677000", "commonStockSharesOutstanding": "9733000", "intangibleAssetsExcludingGoodwill": "1553000", "cashAndCashEquivalentsAtCarryingValue": "6677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13628000", "operatingCashflow": "-18400000", "capitalExpenditures": "3797000", "changeInReceivables": "2220000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9330000", "cashflowFromInvestment": "-27899000", "stockBasedCompensation": "281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9317000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "ebit": 12657000, "ebitda": 17430000, "pretax_income": 12538000, "tax_provision": 2004000, "net_income": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 299163000, "total_assets": 634140000, "short_term_debt": 8147000, "long_term_debt": 7734000, "total_debt": 15881000, "total_liabilities": 230412000, "total_equity": 403728000, "shares_outstanding": 9790000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 29265000, "capital_expenditure": 3469000, "free_cash_flow": 32734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135588, "ticker_id": 7430, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12657000", "ebitda": "17430000", "netIncome": "10534000", "grossProfit": "26665000", "depreciation": "None", "totalRevenue": "138254000", "costOfRevenue": "111589000", "interestIncome": "None", "incomeBeforeTax": "12538000", "interestExpense": "348000", "operatingIncome": "12657000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2004000", "reportedCurrency": "USD", "netInterestIncome": "-348000", "nonInterestIncome": "None", "operatingExpenses": "14008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4773000", "sellingGeneralAndAdministrative": "14008000", "netIncomeFromContinuingOperations": "10534000" }, "balance": { "goodwill": "55504000", "inventory": "69795000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "634140000", "longTermDebt": "7734000", "shortTermDebt": "8147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "23475000", "reportedCurrency": "USD", "retainedEarnings": "292276000", "totalLiabilities": "230412000", "otherCurrentAssets": "5177000", "totalCurrentAssets": "299163000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "334977000", "currentAccountsPayable": "27894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102433000", "totalShareholderEquity": "403728000", "capitalLeaseObligations": "91705000", "otherCurrentLiabilities": "24644000", "totalCurrentLiabilities": "111544000", "otherNonCurrentLiabilities": "11306000", "totalNonCurrentLiabilities": "118868000", "cashAndShortTermInvestments": "14262000", "commonStockSharesOutstanding": "9790000", "intangibleAssetsExcludingGoodwill": "23475000", "cashAndCashEquivalentsAtCarryingValue": "14262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10534000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6390000", "operatingCashflow": "29265000", "capitalExpenditures": "3469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4973000", "cashflowFromInvestment": "-12303000", "stockBasedCompensation": "1304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138254000, "cost_of_revenue": 111589000, "gross_profit": 26665000, "research_and_development": null, "selling_general_admin": 14008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12657000, "depreciation_amortisation": 4773000, "ebitda": 17430000, "interest_expense": 348000, "interest_income": null, "other_non_operating": null, "pretax_income": 12538000, "tax_provision": 2004000, "effective_tax_rate": null, "net_income": 10534000, "net_income_continuing_ops": 10534000, "net_income_to_common": 10534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14262000, "short_term_investments": null, "net_receivables": 209929000, "inventory": 69795000, "other_current_assets": null, "total_current_assets": 299163000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 23475000, "goodwill_and_intangibles": 78979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 334977000, "total_assets": 634140000, "short_term_debt": 8147000, "accounts_payable": 27894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111544000, "long_term_debt": 7734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 118868000, "total_liabilities": 230412000, "total_debt": 15881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 292276000, "total_equity": 403728000, "shares_outstanding": 9790000, "operating_cash_flow": 29265000, "stock_based_compensation": 1304000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4973000, "free_cash_flow": 32734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12657000", "ebitda": "17430000", "netIncome": "10534000", "grossProfit": "26665000", "depreciation": "None", "totalRevenue": "138254000", "costOfRevenue": "111589000", "interestIncome": "None", "incomeBeforeTax": "12538000", "interestExpense": "348000", "operatingIncome": "12657000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2004000", "reportedCurrency": "USD", "netInterestIncome": "-348000", "nonInterestIncome": "None", "operatingExpenses": "14008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4773000", "sellingGeneralAndAdministrative": "14008000", "netIncomeFromContinuingOperations": "10534000" }, "balance": { "goodwill": "55504000", "inventory": "69795000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "634140000", "longTermDebt": "7734000", "shortTermDebt": "8147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "23475000", "reportedCurrency": "USD", "retainedEarnings": "292276000", "totalLiabilities": "230412000", "otherCurrentAssets": "5177000", "totalCurrentAssets": "299163000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "334977000", "currentAccountsPayable": "27894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102433000", "totalShareholderEquity": "403728000", "capitalLeaseObligations": "91705000", "otherCurrentLiabilities": "24644000", "totalCurrentLiabilities": "111544000", "otherNonCurrentLiabilities": "11306000", "totalNonCurrentLiabilities": "118868000", "cashAndShortTermInvestments": "14262000", "commonStockSharesOutstanding": "9790000", "intangibleAssetsExcludingGoodwill": "23475000", "cashAndCashEquivalentsAtCarryingValue": "14262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10534000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6390000", "operatingCashflow": "29265000", "capitalExpenditures": "3469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4973000", "cashflowFromInvestment": "-12303000", "stockBasedCompensation": "1304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4773000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "ebit": 13028000, "ebitda": 17924000, "pretax_income": 10797000, "tax_provision": 1918000, "net_income": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273000, "total_current_assets": 251432000, "total_assets": 579630000, "short_term_debt": 7823000, "long_term_debt": 8758000, "total_debt": 16581000, "total_liabilities": 184847000, "total_equity": 394783000, "shares_outstanding": 9802000, "goodwill_and_intangibles": 78512000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 5213000, "free_cash_flow": 41246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135589, "ticker_id": 7430, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13028000", "ebitda": "17924000", "netIncome": "8879000", "grossProfit": "26757000", "depreciation": "None", "totalRevenue": "125639000", "costOfRevenue": "98882000", "interestIncome": "None", "incomeBeforeTax": "10797000", "interestExpense": "423000", "operatingIncome": "13028000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1918000", "reportedCurrency": "USD", "netInterestIncome": "-423000", "nonInterestIncome": "None", "operatingExpenses": "13729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4896000", "sellingGeneralAndAdministrative": "13729000", "netIncomeFromContinuingOperations": "8879000" }, "balance": { "goodwill": "55504000", "inventory": "74287000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "579630000", "longTermDebt": "8758000", "shortTermDebt": "7823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23008000", "reportedCurrency": "USD", "retainedEarnings": "281742000", "totalLiabilities": "184847000", "otherCurrentAssets": "5665000", "totalCurrentAssets": "251432000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328198000", "currentAccountsPayable": "22190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102804000", "totalShareholderEquity": "394783000", "capitalLeaseObligations": "91052000", "otherCurrentLiabilities": "27743000", "totalCurrentLiabilities": "66550000", "otherNonCurrentLiabilities": "10832000", "totalNonCurrentLiabilities": "118297000", "cashAndShortTermInvestments": "2273000", "commonStockSharesOutstanding": "9802000", "intangibleAssetsExcludingGoodwill": "23008000", "cashAndCashEquivalentsAtCarryingValue": "2273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "234000", "operatingCashflow": "36033000", "capitalExpenditures": "5213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31218000", "cashflowFromInvestment": "-5213000", "stockBasedCompensation": "1640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125639000, "cost_of_revenue": 98882000, "gross_profit": 26757000, "research_and_development": null, "selling_general_admin": 13729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13028000, "depreciation_amortisation": 4896000, "ebitda": 17924000, "interest_expense": 423000, "interest_income": null, "other_non_operating": null, "pretax_income": 10797000, "tax_provision": 1918000, "effective_tax_rate": null, "net_income": 8879000, "net_income_continuing_ops": 8879000, "net_income_to_common": 8879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2273000, "short_term_investments": null, "net_receivables": 169207000, "inventory": 74287000, "other_current_assets": null, "total_current_assets": 251432000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 23008000, "goodwill_and_intangibles": 78512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328198000, "total_assets": 579630000, "short_term_debt": 7823000, "accounts_payable": 22190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66550000, "long_term_debt": 8758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 118297000, "total_liabilities": 184847000, "total_debt": 16581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281742000, "total_equity": 394783000, "shares_outstanding": 9802000, "operating_cash_flow": 36033000, "stock_based_compensation": 1640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31218000, "free_cash_flow": 41246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13028000", "ebitda": "17924000", "netIncome": "8879000", "grossProfit": "26757000", "depreciation": "None", "totalRevenue": "125639000", "costOfRevenue": "98882000", "interestIncome": "None", "incomeBeforeTax": "10797000", "interestExpense": "423000", "operatingIncome": "13028000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1918000", "reportedCurrency": "USD", "netInterestIncome": "-423000", "nonInterestIncome": "None", "operatingExpenses": "13729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4896000", "sellingGeneralAndAdministrative": "13729000", "netIncomeFromContinuingOperations": "8879000" }, "balance": { "goodwill": "55504000", "inventory": "74287000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "579630000", "longTermDebt": "8758000", "shortTermDebt": "7823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23008000", "reportedCurrency": "USD", "retainedEarnings": "281742000", "totalLiabilities": "184847000", "otherCurrentAssets": "5665000", "totalCurrentAssets": "251432000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328198000", "currentAccountsPayable": "22190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102804000", "totalShareholderEquity": "394783000", "capitalLeaseObligations": "91052000", "otherCurrentLiabilities": "27743000", "totalCurrentLiabilities": "66550000", "otherNonCurrentLiabilities": "10832000", "totalNonCurrentLiabilities": "118297000", "cashAndShortTermInvestments": "2273000", "commonStockSharesOutstanding": "9802000", "intangibleAssetsExcludingGoodwill": "23008000", "cashAndCashEquivalentsAtCarryingValue": "2273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "234000", "operatingCashflow": "36033000", "capitalExpenditures": "5213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31218000", "cashflowFromInvestment": "-5213000", "stockBasedCompensation": "1640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4896000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 151067000, "cost_of_revenue": 118917000, "gross_profit": 32150000, "ebit": 19037000, "ebitda": 24285000, "pretax_income": 18246000, "tax_provision": 4741000, "net_income": 13505000, "net_income_to_common": 13505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2671000, "total_current_assets": 274901000, "total_assets": 605233000, "short_term_debt": 7763000, "long_term_debt": 36864000, "total_debt": 44627000, "total_liabilities": 218881000, "total_equity": 386352000, "shares_outstanding": 9813000, "goodwill_and_intangibles": 79520000 }, "cash_flow": { "operating_cash_flow": 20978000, "capital_expenditure": 7799000, "free_cash_flow": 28777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135591, "ticker_id": 7430, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19037000", "ebitda": "24285000", "netIncome": "13505000", "grossProfit": "32150000", "depreciation": "None", "totalRevenue": "151067000", "costOfRevenue": "118917000", "interestIncome": "None", "incomeBeforeTax": "18246000", "interestExpense": "788000", "operatingIncome": "19037000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4741000", "reportedCurrency": "USD", "netInterestIncome": "-788000", "nonInterestIncome": "None", "operatingExpenses": "13113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5248000", "sellingGeneralAndAdministrative": "13113000", "netIncomeFromContinuingOperations": "13505000" }, "balance": { "goodwill": "55504000", "inventory": "74521000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "605233000", "longTermDebt": "36864000", "shortTermDebt": "7763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "24016000", "reportedCurrency": "USD", "retainedEarnings": "272863000", "totalLiabilities": "218881000", "otherCurrentAssets": "2693000", "totalCurrentAssets": "274901000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330332000", "currentAccountsPayable": "28052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132028000", "totalShareholderEquity": "386352000", "capitalLeaseObligations": "92170000", "otherCurrentLiabilities": "32265000", "totalCurrentLiabilities": "76388000", "otherNonCurrentLiabilities": "9807000", "totalNonCurrentLiabilities": "142493000", "cashAndShortTermInvestments": "2671000", "commonStockSharesOutstanding": "9813000", "intangibleAssetsExcludingGoodwill": "24016000", "cashAndCashEquivalentsAtCarryingValue": "2671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1956000", "operatingCashflow": "20978000", "capitalExpenditures": "7799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12549000", "cashflowFromInvestment": "-7789000", "stockBasedCompensation": "1232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151067000, "cost_of_revenue": 118917000, "gross_profit": 32150000, "research_and_development": null, "selling_general_admin": 13113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19037000, "depreciation_amortisation": 5248000, "ebitda": 24285000, "interest_expense": 788000, "interest_income": null, "other_non_operating": null, "pretax_income": 18246000, "tax_provision": 4741000, "effective_tax_rate": null, "net_income": 13505000, "net_income_continuing_ops": 13505000, "net_income_to_common": 13505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2671000, "short_term_investments": null, "net_receivables": 195016000, "inventory": 74521000, "other_current_assets": null, "total_current_assets": 274901000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 24016000, "goodwill_and_intangibles": 79520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330332000, "total_assets": 605233000, "short_term_debt": 7763000, "accounts_payable": 28052000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76388000, "long_term_debt": 36864000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 142493000, "total_liabilities": 218881000, "total_debt": 44627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272863000, "total_equity": 386352000, "shares_outstanding": 9813000, "operating_cash_flow": 20978000, "stock_based_compensation": 1232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12549000, "free_cash_flow": 28777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19037000", "ebitda": "24285000", "netIncome": "13505000", "grossProfit": "32150000", "depreciation": "None", "totalRevenue": "151067000", "costOfRevenue": "118917000", "interestIncome": "None", "incomeBeforeTax": "18246000", "interestExpense": "788000", "operatingIncome": "19037000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4741000", "reportedCurrency": "USD", "netInterestIncome": "-788000", "nonInterestIncome": "None", "operatingExpenses": "13113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5248000", "sellingGeneralAndAdministrative": "13113000", "netIncomeFromContinuingOperations": "13505000" }, "balance": { "goodwill": "55504000", "inventory": "74521000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "605233000", "longTermDebt": "36864000", "shortTermDebt": "7763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "24016000", "reportedCurrency": "USD", "retainedEarnings": "272863000", "totalLiabilities": "218881000", "otherCurrentAssets": "2693000", "totalCurrentAssets": "274901000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330332000", "currentAccountsPayable": "28052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132028000", "totalShareholderEquity": "386352000", "capitalLeaseObligations": "92170000", "otherCurrentLiabilities": "32265000", "totalCurrentLiabilities": "76388000", "otherNonCurrentLiabilities": "9807000", "totalNonCurrentLiabilities": "142493000", "cashAndShortTermInvestments": "2671000", "commonStockSharesOutstanding": "9813000", "intangibleAssetsExcludingGoodwill": "24016000", "cashAndCashEquivalentsAtCarryingValue": "2671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1956000", "operatingCashflow": "20978000", "capitalExpenditures": "7799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12549000", "cashflowFromInvestment": "-7789000", "stockBasedCompensation": "1232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5248000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 133181999, "cost_of_revenue": 107817000, "gross_profit": 25365000, "ebit": 13236000, "ebitda": 18109000, "pretax_income": 12494000, "tax_provision": 3431000, "net_income": 9063000, "net_income_to_common": 9063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2031000, "total_current_assets": 264002000, "total_assets": 592580000, "short_term_debt": 8045000, "long_term_debt": 40623000, "total_debt": 48668000, "total_liabilities": 213128000, "total_equity": 379452000, "shares_outstanding": 9961000, "goodwill_and_intangibles": 80529000 }, "cash_flow": { "operating_cash_flow": 5424000, "capital_expenditure": 3495000, "free_cash_flow": 8919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135592, "ticker_id": 7430, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13236000", "ebitda": "18109000", "netIncome": "9063000", "grossProfit": "25365000", "depreciation": "None", "totalRevenue": "133181999", "costOfRevenue": "107817000", "interestIncome": "None", "incomeBeforeTax": "12494000", "interestExpense": "763000", "operatingIncome": "13236000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3431000", "reportedCurrency": "USD", "netInterestIncome": "-763000", "nonInterestIncome": "None", "operatingExpenses": "12129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4873000", "sellingGeneralAndAdministrative": "12129000", "netIncomeFromContinuingOperations": "9063000" }, "balance": { "goodwill": "55504000", "inventory": "76477000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "592580000", "longTermDebt": "40623000", "shortTermDebt": "8045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "25025000", "reportedCurrency": "USD", "retainedEarnings": "259358000", "totalLiabilities": "213128000", "otherCurrentAssets": "4298000", "totalCurrentAssets": "264002000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328578000", "currentAccountsPayable": "30794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135330000", "totalShareholderEquity": "379452000", "capitalLeaseObligations": "91713000", "otherCurrentLiabilities": "23740000", "totalCurrentLiabilities": "66797000", "otherNonCurrentLiabilities": "10289000", "totalNonCurrentLiabilities": "146331000", "cashAndShortTermInvestments": "2031000", "commonStockSharesOutstanding": "9961000", "intangibleAssetsExcludingGoodwill": "25025000", "cashAndCashEquivalentsAtCarryingValue": "2031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9063000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4207000", "operatingCashflow": "5424000", "capitalExpenditures": "3495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5204000", "cashflowFromInvestment": "-3474000", "stockBasedCompensation": "1554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133181999, "cost_of_revenue": 107817000, "gross_profit": 25365000, "research_and_development": null, "selling_general_admin": 12129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13236000, "depreciation_amortisation": 4873000, "ebitda": 18109000, "interest_expense": 763000, "interest_income": null, "other_non_operating": null, "pretax_income": 12494000, "tax_provision": 3431000, "effective_tax_rate": null, "net_income": 9063000, "net_income_continuing_ops": 9063000, "net_income_to_common": 9063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2031000, "short_term_investments": null, "net_receivables": 181196000, "inventory": 76477000, "other_current_assets": null, "total_current_assets": 264002000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 25025000, "goodwill_and_intangibles": 80529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328578000, "total_assets": 592580000, "short_term_debt": 8045000, "accounts_payable": 30794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66797000, "long_term_debt": 40623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146331000, "total_liabilities": 213128000, "total_debt": 48668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259358000, "total_equity": 379452000, "shares_outstanding": 9961000, "operating_cash_flow": 5424000, "stock_based_compensation": 1554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3474000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5204000, "free_cash_flow": 8919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13236000", "ebitda": "18109000", "netIncome": "9063000", "grossProfit": "25365000", "depreciation": "None", "totalRevenue": "133181999", "costOfRevenue": "107817000", "interestIncome": "None", "incomeBeforeTax": "12494000", "interestExpense": "763000", "operatingIncome": "13236000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3431000", "reportedCurrency": "USD", "netInterestIncome": "-763000", "nonInterestIncome": "None", "operatingExpenses": "12129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4873000", "sellingGeneralAndAdministrative": "12129000", "netIncomeFromContinuingOperations": "9063000" }, "balance": { "goodwill": "55504000", "inventory": "76477000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "592580000", "longTermDebt": "40623000", "shortTermDebt": "8045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "25025000", "reportedCurrency": "USD", "retainedEarnings": "259358000", "totalLiabilities": "213128000", "otherCurrentAssets": "4298000", "totalCurrentAssets": "264002000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328578000", "currentAccountsPayable": "30794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135330000", "totalShareholderEquity": "379452000", "capitalLeaseObligations": "91713000", "otherCurrentLiabilities": "23740000", "totalCurrentLiabilities": "66797000", "otherNonCurrentLiabilities": "10289000", "totalNonCurrentLiabilities": "146331000", "cashAndShortTermInvestments": "2031000", "commonStockSharesOutstanding": "9961000", "intangibleAssetsExcludingGoodwill": "25025000", "cashAndCashEquivalentsAtCarryingValue": "2031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9063000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4207000", "operatingCashflow": "5424000", "capitalExpenditures": "3495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5204000", "cashflowFromInvestment": "-3474000", "stockBasedCompensation": "1554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4873000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 116115000, "cost_of_revenue": 96750000, "gross_profit": 19365000, "ebit": 5569000, "ebitda": 9990000, "pretax_income": 4941000, "tax_provision": 977000, "net_income": 3964000, "net_income_to_common": 3964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5285000, "total_current_assets": 257272000, "total_assets": 582234000, "short_term_debt": 8035000, "long_term_debt": 36261000, "total_debt": 44296000, "total_liabilities": 203778000, "total_equity": 378456000, "shares_outstanding": 10117000, "goodwill_and_intangibles": 81537000 }, "cash_flow": { "operating_cash_flow": 4848000, "capital_expenditure": 3670000, "free_cash_flow": 8518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135593, "ticker_id": 7430, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5569000", "ebitda": "9990000", "netIncome": "3964000", "grossProfit": "19365000", "depreciation": "None", "totalRevenue": "116115000", "costOfRevenue": "96750000", "interestIncome": "None", "incomeBeforeTax": "4941000", "interestExpense": "635000", "operatingIncome": "5569000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "977000", "reportedCurrency": "USD", "netInterestIncome": "-635000", "nonInterestIncome": "None", "operatingExpenses": "13796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4421000", "sellingGeneralAndAdministrative": "13796000", "netIncomeFromContinuingOperations": "3964000" }, "balance": { "goodwill": "55504000", "inventory": "80684000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "582234000", "longTermDebt": "36261000", "shortTermDebt": "8035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26033000", "reportedCurrency": "USD", "retainedEarnings": "250295000", "totalLiabilities": "203778000", "otherCurrentAssets": "6234000", "totalCurrentAssets": "257272000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324962000", "currentAccountsPayable": "24682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128807000", "totalShareholderEquity": "378456000", "capitalLeaseObligations": "89552000", "otherCurrentLiabilities": "22042000", "totalCurrentLiabilities": "64063000", "otherNonCurrentLiabilities": "9902000", "totalNonCurrentLiabilities": "139715000", "cashAndShortTermInvestments": "5285000", "commonStockSharesOutstanding": "10117000", "intangibleAssetsExcludingGoodwill": "26033000", "cashAndCashEquivalentsAtCarryingValue": "5285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3964000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-914000", "operatingCashflow": "4848000", "capitalExpenditures": "3670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-900000", "cashflowFromInvestment": "-3670000", "stockBasedCompensation": "1138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116115000, "cost_of_revenue": 96750000, "gross_profit": 19365000, "research_and_development": null, "selling_general_admin": 13796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5569000, "depreciation_amortisation": 4421000, "ebitda": 9990000, "interest_expense": 635000, "interest_income": null, "other_non_operating": null, "pretax_income": 4941000, "tax_provision": 977000, "effective_tax_rate": null, "net_income": 3964000, "net_income_continuing_ops": 3964000, "net_income_to_common": 3964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5285000, "short_term_investments": null, "net_receivables": 165069000, "inventory": 80684000, "other_current_assets": null, "total_current_assets": 257272000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 26033000, "goodwill_and_intangibles": 81537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324962000, "total_assets": 582234000, "short_term_debt": 8035000, "accounts_payable": 24682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64063000, "long_term_debt": 36261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 139715000, "total_liabilities": 203778000, "total_debt": 44296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 250295000, "total_equity": 378456000, "shares_outstanding": 10117000, "operating_cash_flow": 4848000, "stock_based_compensation": 1138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -900000, "free_cash_flow": 8518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5569000", "ebitda": "9990000", "netIncome": "3964000", "grossProfit": "19365000", "depreciation": "None", "totalRevenue": "116115000", "costOfRevenue": "96750000", "interestIncome": "None", "incomeBeforeTax": "4941000", "interestExpense": "635000", "operatingIncome": "5569000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "977000", "reportedCurrency": "USD", "netInterestIncome": "-635000", "nonInterestIncome": "None", "operatingExpenses": "13796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4421000", "sellingGeneralAndAdministrative": "13796000", "netIncomeFromContinuingOperations": "3964000" }, "balance": { "goodwill": "55504000", "inventory": "80684000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "582234000", "longTermDebt": "36261000", "shortTermDebt": "8035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26033000", "reportedCurrency": "USD", "retainedEarnings": "250295000", "totalLiabilities": "203778000", "otherCurrentAssets": "6234000", "totalCurrentAssets": "257272000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324962000", "currentAccountsPayable": "24682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128807000", "totalShareholderEquity": "378456000", "capitalLeaseObligations": "89552000", "otherCurrentLiabilities": "22042000", "totalCurrentLiabilities": "64063000", "otherNonCurrentLiabilities": "9902000", "totalNonCurrentLiabilities": "139715000", "cashAndShortTermInvestments": "5285000", "commonStockSharesOutstanding": "10117000", "intangibleAssetsExcludingGoodwill": "26033000", "cashAndCashEquivalentsAtCarryingValue": "5285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3964000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-914000", "operatingCashflow": "4848000", "capitalExpenditures": "3670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-900000", "cashflowFromInvestment": "-3670000", "stockBasedCompensation": "1138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4421000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 119627000, "cost_of_revenue": 97189000, "gross_profit": 22438000, "ebit": 10571000, "ebitda": 10497000, "pretax_income": 9660000, "tax_provision": -436000, "net_income": 10096000, "net_income_to_common": 10096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5007000, "total_current_assets": 262488000, "total_assets": 589653000, "short_term_debt": 9722000, "long_term_debt": 36153000, "total_debt": 45875000, "total_liabilities": 215650000, "total_equity": 374003000, "shares_outstanding": 10108000, "goodwill_and_intangibles": 82545000 }, "cash_flow": { "operating_cash_flow": 36123000, "capital_expenditure": 4190000, "free_cash_flow": 40313000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135594, "ticker_id": 7430, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10571000", "ebitda": "10497000", "netIncome": "10096000", "grossProfit": "22438000", "depreciation": "None", "totalRevenue": "119627000", "costOfRevenue": "97189000", "interestIncome": "None", "incomeBeforeTax": "9660000", "interestExpense": "911000", "operatingIncome": "10497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-436000", "reportedCurrency": "USD", "netInterestIncome": "-911000", "nonInterestIncome": "None", "operatingExpenses": "11941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-74000", "sellingGeneralAndAdministrative": "11941000", "netIncomeFromContinuingOperations": "10096000" }, "balance": { "goodwill": "55504000", "inventory": "79770000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "589653000", "longTermDebt": "36153000", "shortTermDebt": "9722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27041000", "reportedCurrency": "USD", "retainedEarnings": "246331000", "totalLiabilities": "215650000", "otherCurrentAssets": "7343000", "totalCurrentAssets": "262488000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327165000", "currentAccountsPayable": "27783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136702000", "totalShareholderEquity": "374003000", "capitalLeaseObligations": "90731000", "otherCurrentLiabilities": "26431000", "totalCurrentLiabilities": "75133000", "otherNonCurrentLiabilities": "10323000", "totalNonCurrentLiabilities": "140517000", "cashAndShortTermInvestments": "5007000", "commonStockSharesOutstanding": "10108000", "intangibleAssetsExcludingGoodwill": "27041000", "cashAndCashEquivalentsAtCarryingValue": "5007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5207000", "operatingCashflow": "36123000", "capitalExpenditures": "4190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32650000", "cashflowFromInvestment": "-4189000", "stockBasedCompensation": "1225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119627000, "cost_of_revenue": 97189000, "gross_profit": 22438000, "research_and_development": null, "selling_general_admin": 11941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10571000, "depreciation_amortisation": -74000, "ebitda": 10497000, "interest_expense": 911000, "interest_income": null, "other_non_operating": null, "pretax_income": 9660000, "tax_provision": -436000, "effective_tax_rate": null, "net_income": 10096000, "net_income_continuing_ops": 10096000, "net_income_to_common": 10096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5007000, "short_term_investments": null, "net_receivables": 170368000, "inventory": 79770000, "other_current_assets": null, "total_current_assets": 262488000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 27041000, "goodwill_and_intangibles": 82545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 327165000, "total_assets": 589653000, "short_term_debt": 9722000, "accounts_payable": 27783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75133000, "long_term_debt": 36153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140517000, "total_liabilities": 215650000, "total_debt": 45875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246331000, "total_equity": 374003000, "shares_outstanding": 10108000, "operating_cash_flow": 36123000, "stock_based_compensation": 1225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32650000, "free_cash_flow": 40313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10571000", "ebitda": "10497000", "netIncome": "10096000", "grossProfit": "22438000", "depreciation": "None", "totalRevenue": "119627000", "costOfRevenue": "97189000", "interestIncome": "None", "incomeBeforeTax": "9660000", "interestExpense": "911000", "operatingIncome": "10497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-436000", "reportedCurrency": "USD", "netInterestIncome": "-911000", "nonInterestIncome": "None", "operatingExpenses": "11941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-74000", "sellingGeneralAndAdministrative": "11941000", "netIncomeFromContinuingOperations": "10096000" }, "balance": { "goodwill": "55504000", "inventory": "79770000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "589653000", "longTermDebt": "36153000", "shortTermDebt": "9722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27041000", "reportedCurrency": "USD", "retainedEarnings": "246331000", "totalLiabilities": "215650000", "otherCurrentAssets": "7343000", "totalCurrentAssets": "262488000", "currentLongTermDebt": "2994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327165000", "currentAccountsPayable": "27783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136702000", "totalShareholderEquity": "374003000", "capitalLeaseObligations": "90731000", "otherCurrentLiabilities": "26431000", "totalCurrentLiabilities": "75133000", "otherNonCurrentLiabilities": "10323000", "totalNonCurrentLiabilities": "140517000", "cashAndShortTermInvestments": "5007000", "commonStockSharesOutstanding": "10108000", "intangibleAssetsExcludingGoodwill": "27041000", "cashAndCashEquivalentsAtCarryingValue": "5007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5207000", "operatingCashflow": "36123000", "capitalExpenditures": "4190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32650000", "cashflowFromInvestment": "-4189000", "stockBasedCompensation": "1225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4792000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 130201000, "cost_of_revenue": 103182000, "gross_profit": 27019000, "ebit": 15460000, "ebitda": 20617000, "pretax_income": 13920000, "tax_provision": 3667000, "net_income": 10253000, "net_income_to_common": 10253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5723000, "total_current_assets": 293720000, "total_assets": 617190000, "short_term_debt": 15937000, "long_term_debt": 60704000, "total_debt": 76641000, "total_liabilities": 254830000, "total_equity": 362360000, "shares_outstanding": 10055000, "goodwill_and_intangibles": 83554000 }, "cash_flow": { "operating_cash_flow": 22743000, "capital_expenditure": 5975000, "free_cash_flow": 28718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135596, "ticker_id": 7430, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15460000", "ebitda": "20617000", "netIncome": "10253000", "grossProfit": "27019000", "depreciation": "None", "totalRevenue": "130201000", "costOfRevenue": "103182000", "interestIncome": "None", "incomeBeforeTax": "13920000", "interestExpense": "1452000", "operatingIncome": "15438000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3667000", "reportedCurrency": "USD", "netInterestIncome": "-1452000", "nonInterestIncome": "None", "operatingExpenses": "11581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5157000", "sellingGeneralAndAdministrative": "11581000", "netIncomeFromContinuingOperations": "10253000" }, "balance": { "goodwill": "55504000", "inventory": "84977000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "617190000", "longTermDebt": "60704000", "shortTermDebt": "15937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "28050000", "reportedCurrency": "USD", "retainedEarnings": "236235000", "totalLiabilities": "254830000", "otherCurrentAssets": "2530000", "totalCurrentAssets": "293720000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323470000", "currentAccountsPayable": "20356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158389000", "totalShareholderEquity": "362360000", "capitalLeaseObligations": "86929000", "otherCurrentLiabilities": "26659000", "totalCurrentLiabilities": "91849000", "otherNonCurrentLiabilities": "9673000", "totalNonCurrentLiabilities": "162981000", "cashAndShortTermInvestments": "5723000", "commonStockSharesOutstanding": "10055000", "intangibleAssetsExcludingGoodwill": "28050000", "cashAndCashEquivalentsAtCarryingValue": "5723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2755000", "operatingCashflow": "22743000", "capitalExpenditures": "5975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15574000", "cashflowFromInvestment": "-5974000", "stockBasedCompensation": "1162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130201000, "cost_of_revenue": 103182000, "gross_profit": 27019000, "research_and_development": null, "selling_general_admin": 11581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15460000, "depreciation_amortisation": 5157000, "ebitda": 20617000, "interest_expense": 1452000, "interest_income": null, "other_non_operating": null, "pretax_income": 13920000, "tax_provision": 3667000, "effective_tax_rate": null, "net_income": 10253000, "net_income_continuing_ops": 10253000, "net_income_to_common": 10253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5723000, "short_term_investments": null, "net_receivables": 200490000, "inventory": 84977000, "other_current_assets": null, "total_current_assets": 293720000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 28050000, "goodwill_and_intangibles": 83554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323470000, "total_assets": 617190000, "short_term_debt": 15937000, "accounts_payable": 20356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91849000, "long_term_debt": 60704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162981000, "total_liabilities": 254830000, "total_debt": 76641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 236235000, "total_equity": 362360000, "shares_outstanding": 10055000, "operating_cash_flow": 22743000, "stock_based_compensation": 1162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15574000, "free_cash_flow": 28718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15460000", "ebitda": "20617000", "netIncome": "10253000", "grossProfit": "27019000", "depreciation": "None", "totalRevenue": "130201000", "costOfRevenue": "103182000", "interestIncome": "None", "incomeBeforeTax": "13920000", "interestExpense": "1452000", "operatingIncome": "15438000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3667000", "reportedCurrency": "USD", "netInterestIncome": "-1452000", "nonInterestIncome": "None", "operatingExpenses": "11581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5157000", "sellingGeneralAndAdministrative": "11581000", "netIncomeFromContinuingOperations": "10253000" }, "balance": { "goodwill": "55504000", "inventory": "84977000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "617190000", "longTermDebt": "60704000", "shortTermDebt": "15937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "28050000", "reportedCurrency": "USD", "retainedEarnings": "236235000", "totalLiabilities": "254830000", "otherCurrentAssets": "2530000", "totalCurrentAssets": "293720000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323470000", "currentAccountsPayable": "20356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158389000", "totalShareholderEquity": "362360000", "capitalLeaseObligations": "86929000", "otherCurrentLiabilities": "26659000", "totalCurrentLiabilities": "91849000", "otherNonCurrentLiabilities": "9673000", "totalNonCurrentLiabilities": "162981000", "cashAndShortTermInvestments": "5723000", "commonStockSharesOutstanding": "10055000", "intangibleAssetsExcludingGoodwill": "28050000", "cashAndCashEquivalentsAtCarryingValue": "5723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2755000", "operatingCashflow": "22743000", "capitalExpenditures": "5975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15574000", "cashflowFromInvestment": "-5974000", "stockBasedCompensation": "1162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5157000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 129495000, "cost_of_revenue": 103691000, "gross_profit": 25804000, "ebit": 13391000, "ebitda": 18100000, "pretax_income": 11568000, "tax_provision": 2949000, "net_income": 8619000, "net_income_to_common": 8619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4528000, "total_current_assets": 307948000, "total_assets": 631745000, "short_term_debt": 15864000, "long_term_debt": 75923000, "total_debt": 91787000, "total_liabilities": 280562000, "total_equity": 351183000, "shares_outstanding": 9995000, "goodwill_and_intangibles": 84562000 }, "cash_flow": { "operating_cash_flow": 22274000, "capital_expenditure": 6064000, "free_cash_flow": 28338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135597, "ticker_id": 7430, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13391000", "ebitda": "18100000", "netIncome": "8619000", "grossProfit": "25804000", "depreciation": "None", "totalRevenue": "129495000", "costOfRevenue": "103691000", "interestIncome": "None", "incomeBeforeTax": "11568000", "interestExpense": "1823000", "operatingIncome": "13609000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2949000", "reportedCurrency": "USD", "netInterestIncome": "-1823000", "nonInterestIncome": "None", "operatingExpenses": "12195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4709000", "sellingGeneralAndAdministrative": "12195000", "netIncomeFromContinuingOperations": "8619000" }, "balance": { "goodwill": "55504000", "inventory": "87732000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "631745000", "longTermDebt": "75923000", "shortTermDebt": "15864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "29058000", "reportedCurrency": "USD", "retainedEarnings": "225982000", "totalLiabilities": "280562000", "otherCurrentAssets": "5274000", "totalCurrentAssets": "307948000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "331000", "currentNetReceivables": "210414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323797000", "currentAccountsPayable": "24508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174706000", "totalShareholderEquity": "351183000", "capitalLeaseObligations": "88027000", "otherCurrentLiabilities": "23234000", "totalCurrentLiabilities": "100711000", "otherNonCurrentLiabilities": "9850000", "totalNonCurrentLiabilities": "179851000", "cashAndShortTermInvestments": "4528000", "commonStockSharesOutstanding": "9995000", "intangibleAssetsExcludingGoodwill": "29058000", "cashAndCashEquivalentsAtCarryingValue": "4528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "8749000", "operatingCashflow": "22274000", "capitalExpenditures": "6064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15957000", "cashflowFromInvestment": "-6051000", "stockBasedCompensation": "1649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129495000, "cost_of_revenue": 103691000, "gross_profit": 25804000, "research_and_development": null, "selling_general_admin": 12195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13391000, "depreciation_amortisation": 4709000, "ebitda": 18100000, "interest_expense": 1823000, "interest_income": null, "other_non_operating": null, "pretax_income": 11568000, "tax_provision": 2949000, "effective_tax_rate": null, "net_income": 8619000, "net_income_continuing_ops": 8619000, "net_income_to_common": 8619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4528000, "short_term_investments": 331000, "net_receivables": 210414000, "inventory": 87732000, "other_current_assets": null, "total_current_assets": 307948000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 29058000, "goodwill_and_intangibles": 84562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323797000, "total_assets": 631745000, "short_term_debt": 15864000, "accounts_payable": 24508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100711000, "long_term_debt": 75923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179851000, "total_liabilities": 280562000, "total_debt": 91787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225982000, "total_equity": 351183000, "shares_outstanding": 9995000, "operating_cash_flow": 22274000, "stock_based_compensation": 1649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15957000, "free_cash_flow": 28338000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13391000", "ebitda": "18100000", "netIncome": "8619000", "grossProfit": "25804000", "depreciation": "None", "totalRevenue": "129495000", "costOfRevenue": "103691000", "interestIncome": "None", "incomeBeforeTax": "11568000", "interestExpense": "1823000", "operatingIncome": "13609000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2949000", "reportedCurrency": "USD", "netInterestIncome": "-1823000", "nonInterestIncome": "None", "operatingExpenses": "12195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4709000", "sellingGeneralAndAdministrative": "12195000", "netIncomeFromContinuingOperations": "8619000" }, "balance": { "goodwill": "55504000", "inventory": "87732000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "631745000", "longTermDebt": "75923000", "shortTermDebt": "15864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "29058000", "reportedCurrency": "USD", "retainedEarnings": "225982000", "totalLiabilities": "280562000", "otherCurrentAssets": "5274000", "totalCurrentAssets": "307948000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "331000", "currentNetReceivables": "210414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323797000", "currentAccountsPayable": "24508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174706000", "totalShareholderEquity": "351183000", "capitalLeaseObligations": "88027000", "otherCurrentLiabilities": "23234000", "totalCurrentLiabilities": "100711000", "otherNonCurrentLiabilities": "9850000", "totalNonCurrentLiabilities": "179851000", "cashAndShortTermInvestments": "4528000", "commonStockSharesOutstanding": "9995000", "intangibleAssetsExcludingGoodwill": "29058000", "cashAndCashEquivalentsAtCarryingValue": "4528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "8749000", "operatingCashflow": "22274000", "capitalExpenditures": "6064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15957000", "cashflowFromInvestment": "-6051000", "stockBasedCompensation": "1649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4709000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 113215000, "cost_of_revenue": 93081000, "gross_profit": 20134000, "ebit": 8697000, "ebitda": 13110000, "pretax_income": 7223000, "tax_provision": 1985000, "net_income": 5238000, "net_income_to_common": 5238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4262000, "total_current_assets": 296694000, "total_assets": 621300000, "short_term_debt": 15823000, "long_term_debt": 89863000, "total_debt": 105686000, "total_liabilities": 278686000, "total_equity": 342614000, "shares_outstanding": 10045000, "goodwill_and_intangibles": 85570000 }, "cash_flow": { "operating_cash_flow": -26089000, "capital_expenditure": 4570000, "free_cash_flow": -21519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135598, "ticker_id": 7430, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8697000", "ebitda": "13110000", "netIncome": "5238000", "grossProfit": "20134000", "depreciation": "None", "totalRevenue": "113215000", "costOfRevenue": "93081000", "interestIncome": "None", "incomeBeforeTax": "7223000", "interestExpense": "1474000", "operatingIncome": "8690000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1985000", "reportedCurrency": "USD", "netInterestIncome": "-1474000", "nonInterestIncome": "None", "operatingExpenses": "11444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4413000", "sellingGeneralAndAdministrative": "11444000", "netIncomeFromContinuingOperations": "5238000" }, "balance": { "goodwill": "55504000", "inventory": "96481000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "621300000", "longTermDebt": "89863000", "shortTermDebt": "15823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "30066000", "reportedCurrency": "USD", "retainedEarnings": "217363000", "totalLiabilities": "278686000", "otherCurrentAssets": "7840000", "totalCurrentAssets": "296694000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "358000", "currentNetReceivables": "188111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324606000", "currentAccountsPayable": "26365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189897000", "totalShareholderEquity": "342614000", "capitalLeaseObligations": "89278000", "otherCurrentLiabilities": "22489000", "totalCurrentLiabilities": "83273000", "otherNonCurrentLiabilities": "10476000", "totalNonCurrentLiabilities": "195413000", "cashAndShortTermInvestments": "4262000", "commonStockSharesOutstanding": "10045000", "intangibleAssetsExcludingGoodwill": "30066000", "cashAndCashEquivalentsAtCarryingValue": "4262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5252000", "operatingCashflow": "-26089000", "capitalExpenditures": "4570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30805000", "cashflowFromInvestment": "-4522000", "stockBasedCompensation": "1025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113215000, "cost_of_revenue": 93081000, "gross_profit": 20134000, "research_and_development": null, "selling_general_admin": 11444000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8697000, "depreciation_amortisation": 4413000, "ebitda": 13110000, "interest_expense": 1474000, "interest_income": null, "other_non_operating": null, "pretax_income": 7223000, "tax_provision": 1985000, "effective_tax_rate": null, "net_income": 5238000, "net_income_continuing_ops": 5238000, "net_income_to_common": 5238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4262000, "short_term_investments": 358000, "net_receivables": 188111000, "inventory": 96481000, "other_current_assets": null, "total_current_assets": 296694000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 30066000, "goodwill_and_intangibles": 85570000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324606000, "total_assets": 621300000, "short_term_debt": 15823000, "accounts_payable": 26365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83273000, "long_term_debt": 89863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195413000, "total_liabilities": 278686000, "total_debt": 105686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217363000, "total_equity": 342614000, "shares_outstanding": 10045000, "operating_cash_flow": -26089000, "stock_based_compensation": 1025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30805000, "free_cash_flow": -21519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8697000", "ebitda": "13110000", "netIncome": "5238000", "grossProfit": "20134000", "depreciation": "None", "totalRevenue": "113215000", "costOfRevenue": "93081000", "interestIncome": "None", "incomeBeforeTax": "7223000", "interestExpense": "1474000", "operatingIncome": "8690000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1985000", "reportedCurrency": "USD", "netInterestIncome": "-1474000", "nonInterestIncome": "None", "operatingExpenses": "11444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4413000", "sellingGeneralAndAdministrative": "11444000", "netIncomeFromContinuingOperations": "5238000" }, "balance": { "goodwill": "55504000", "inventory": "96481000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "621300000", "longTermDebt": "89863000", "shortTermDebt": "15823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "30066000", "reportedCurrency": "USD", "retainedEarnings": "217363000", "totalLiabilities": "278686000", "otherCurrentAssets": "7840000", "totalCurrentAssets": "296694000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "358000", "currentNetReceivables": "188111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324606000", "currentAccountsPayable": "26365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189897000", "totalShareholderEquity": "342614000", "capitalLeaseObligations": "89278000", "otherCurrentLiabilities": "22489000", "totalCurrentLiabilities": "83273000", "otherNonCurrentLiabilities": "10476000", "totalNonCurrentLiabilities": "195413000", "cashAndShortTermInvestments": "4262000", "commonStockSharesOutstanding": "10045000", "intangibleAssetsExcludingGoodwill": "30066000", "cashAndCashEquivalentsAtCarryingValue": "4262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5252000", "operatingCashflow": "-26089000", "capitalExpenditures": "4570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30805000", "cashflowFromInvestment": "-4522000", "stockBasedCompensation": "1025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4413000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 110164000, "cost_of_revenue": 90874000, "gross_profit": 19290000, "ebit": 9125000, "ebitda": 13140000, "pretax_income": 7992000, "tax_provision": 2548000, "net_income": 5444000, "net_income_to_common": 5444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4068000, "total_current_assets": 272484000, "total_assets": 597881000, "short_term_debt": 17410000, "long_term_debt": 54485000, "total_debt": 71895000, "total_liabilities": 257521000, "total_equity": 340360000, "shares_outstanding": 10105000, "goodwill_and_intangibles": 86578000 }, "cash_flow": { "operating_cash_flow": 9046000, "capital_expenditure": 5047000, "free_cash_flow": 14093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135599, "ticker_id": 7430, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9125000", "ebitda": "13140000", "netIncome": "5444000", "grossProfit": "19290000", "depreciation": "None", "totalRevenue": "110164000", "costOfRevenue": "90874000", "interestIncome": "None", "incomeBeforeTax": "7992000", "interestExpense": "1133000", "operatingIncome": "8625000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2548000", "reportedCurrency": "USD", "netInterestIncome": "-1133000", "nonInterestIncome": "None", "operatingExpenses": "10665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4015000", "sellingGeneralAndAdministrative": "10665000", "netIncomeFromContinuingOperations": "5444000" }, "balance": { "goodwill": "55504000", "inventory": "91229000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "597881000", "longTermDebt": "54485000", "shortTermDebt": "17410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31074000", "reportedCurrency": "USD", "retainedEarnings": "212125000", "totalLiabilities": "257521000", "otherCurrentAssets": "9026000", "totalCurrentAssets": "272484000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "326000", "currentNetReceivables": "168161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325397000", "currentAccountsPayable": "31142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162938000", "totalShareholderEquity": "340360000", "capitalLeaseObligations": "90216000", "otherCurrentLiabilities": "26192000", "totalCurrentLiabilities": "96194000", "otherNonCurrentLiabilities": "10617000", "totalNonCurrentLiabilities": "161327000", "cashAndShortTermInvestments": "4068000", "commonStockSharesOutstanding": "10105000", "intangibleAssetsExcludingGoodwill": "31074000", "cashAndCashEquivalentsAtCarryingValue": "4068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5444000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8136000", "operatingCashflow": "9046000", "capitalExpenditures": "5047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4576000", "cashflowFromInvestment": "-4460000", "stockBasedCompensation": "622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110164000, "cost_of_revenue": 90874000, "gross_profit": 19290000, "research_and_development": null, "selling_general_admin": 10665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9125000, "depreciation_amortisation": 4015000, "ebitda": 13140000, "interest_expense": 1133000, "interest_income": null, "other_non_operating": null, "pretax_income": 7992000, "tax_provision": 2548000, "effective_tax_rate": null, "net_income": 5444000, "net_income_continuing_ops": 5444000, "net_income_to_common": 5444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4068000, "short_term_investments": 326000, "net_receivables": 168161000, "inventory": 91229000, "other_current_assets": null, "total_current_assets": 272484000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 31074000, "goodwill_and_intangibles": 86578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325397000, "total_assets": 597881000, "short_term_debt": 17410000, "accounts_payable": 31142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96194000, "long_term_debt": 54485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161327000, "total_liabilities": 257521000, "total_debt": 71895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 212125000, "total_equity": 340360000, "shares_outstanding": 10105000, "operating_cash_flow": 9046000, "stock_based_compensation": 622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4576000, "free_cash_flow": 14093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9125000", "ebitda": "13140000", "netIncome": "5444000", "grossProfit": "19290000", "depreciation": "None", "totalRevenue": "110164000", "costOfRevenue": "90874000", "interestIncome": "None", "incomeBeforeTax": "7992000", "interestExpense": "1133000", "operatingIncome": "8625000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2548000", "reportedCurrency": "USD", "netInterestIncome": "-1133000", "nonInterestIncome": "None", "operatingExpenses": "10665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4015000", "sellingGeneralAndAdministrative": "10665000", "netIncomeFromContinuingOperations": "5444000" }, "balance": { "goodwill": "55504000", "inventory": "91229000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "597881000", "longTermDebt": "54485000", "shortTermDebt": "17410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31074000", "reportedCurrency": "USD", "retainedEarnings": "212125000", "totalLiabilities": "257521000", "otherCurrentAssets": "9026000", "totalCurrentAssets": "272484000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "326000", "currentNetReceivables": "168161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325397000", "currentAccountsPayable": "31142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162938000", "totalShareholderEquity": "340360000", "capitalLeaseObligations": "90216000", "otherCurrentLiabilities": "26192000", "totalCurrentLiabilities": "96194000", "otherNonCurrentLiabilities": "10617000", "totalNonCurrentLiabilities": "161327000", "cashAndShortTermInvestments": "4068000", "commonStockSharesOutstanding": "10105000", "intangibleAssetsExcludingGoodwill": "31074000", "cashAndCashEquivalentsAtCarryingValue": "4068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5444000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8136000", "operatingCashflow": "9046000", "capitalExpenditures": "5047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4576000", "cashflowFromInvestment": "-4460000", "stockBasedCompensation": "622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4015000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 118722000, "cost_of_revenue": 99428000, "gross_profit": 19294000, "ebit": 9057000, "ebitda": 13102000, "pretax_income": 7834000, "tax_provision": 2016000, "net_income": 5818000, "net_income_to_common": 5818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4058000, "total_current_assets": 266206000, "total_assets": 589088000, "short_term_debt": 15655000, "long_term_debt": 58076000, "total_debt": 73731000, "total_liabilities": 253950000, "total_equity": 335138000, "shares_outstanding": 10107000, "goodwill_and_intangibles": 87621000 }, "cash_flow": { "operating_cash_flow": 16930000, "capital_expenditure": 4830000, "free_cash_flow": 21760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135601, "ticker_id": 7430, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9057000", "ebitda": "13102000", "netIncome": "5818000", "grossProfit": "19294000", "depreciation": "None", "totalRevenue": "118722000", "costOfRevenue": "99428000", "interestIncome": "None", "incomeBeforeTax": "7834000", "interestExpense": "1162000", "operatingIncome": "9057000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2016000", "reportedCurrency": "USD", "netInterestIncome": "-1162000", "nonInterestIncome": "None", "operatingExpenses": "10237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4045000", "sellingGeneralAndAdministrative": "10237000", "netIncomeFromContinuingOperations": "5818000" }, "balance": { "goodwill": "55504000", "inventory": "83093000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "589088000", "longTermDebt": "58076000", "shortTermDebt": "15655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "32117000", "reportedCurrency": "USD", "retainedEarnings": "206681000", "totalLiabilities": "253950000", "otherCurrentAssets": "6638000", "totalCurrentAssets": "266206000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "657000", "currentNetReceivables": "172417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322882000", "currentAccountsPayable": "31156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160260000", "totalShareholderEquity": "335138000", "capitalLeaseObligations": "91428000", "otherCurrentLiabilities": "23786000", "totalCurrentLiabilities": "87861000", "otherNonCurrentLiabilities": "9845000", "totalNonCurrentLiabilities": "166089000", "cashAndShortTermInvestments": "4058000", "commonStockSharesOutstanding": "10107000", "intangibleAssetsExcludingGoodwill": "32117000", "cashAndCashEquivalentsAtCarryingValue": "4058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1486000", "operatingCashflow": "16930000", "capitalExpenditures": "4830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12248000", "cashflowFromInvestment": "-4776000", "stockBasedCompensation": "746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118722000, "cost_of_revenue": 99428000, "gross_profit": 19294000, "research_and_development": null, "selling_general_admin": 10237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9057000, "depreciation_amortisation": 4045000, "ebitda": 13102000, "interest_expense": 1162000, "interest_income": null, "other_non_operating": null, "pretax_income": 7834000, "tax_provision": 2016000, "effective_tax_rate": null, "net_income": 5818000, "net_income_continuing_ops": 5818000, "net_income_to_common": 5818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4058000, "short_term_investments": 657000, "net_receivables": 172417000, "inventory": 83093000, "other_current_assets": null, "total_current_assets": 266206000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 32117000, "goodwill_and_intangibles": 87621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322882000, "total_assets": 589088000, "short_term_debt": 15655000, "accounts_payable": 31156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87861000, "long_term_debt": 58076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166089000, "total_liabilities": 253950000, "total_debt": 73731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 206681000, "total_equity": 335138000, "shares_outstanding": 10107000, "operating_cash_flow": 16930000, "stock_based_compensation": 746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4776000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12248000, "free_cash_flow": 21760000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9057000", "ebitda": "13102000", "netIncome": "5818000", "grossProfit": "19294000", "depreciation": "None", "totalRevenue": "118722000", "costOfRevenue": "99428000", "interestIncome": "None", "incomeBeforeTax": "7834000", "interestExpense": "1162000", "operatingIncome": "9057000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2016000", "reportedCurrency": "USD", "netInterestIncome": "-1162000", "nonInterestIncome": "None", "operatingExpenses": "10237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4045000", "sellingGeneralAndAdministrative": "10237000", "netIncomeFromContinuingOperations": "5818000" }, "balance": { "goodwill": "55504000", "inventory": "83093000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "589088000", "longTermDebt": "58076000", "shortTermDebt": "15655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "32117000", "reportedCurrency": "USD", "retainedEarnings": "206681000", "totalLiabilities": "253950000", "otherCurrentAssets": "6638000", "totalCurrentAssets": "266206000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "657000", "currentNetReceivables": "172417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322882000", "currentAccountsPayable": "31156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160260000", "totalShareholderEquity": "335138000", "capitalLeaseObligations": "91428000", "otherCurrentLiabilities": "23786000", "totalCurrentLiabilities": "87861000", "otherNonCurrentLiabilities": "9845000", "totalNonCurrentLiabilities": "166089000", "cashAndShortTermInvestments": "4058000", "commonStockSharesOutstanding": "10107000", "intangibleAssetsExcludingGoodwill": "32117000", "cashAndCashEquivalentsAtCarryingValue": "4058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1486000", "operatingCashflow": "16930000", "capitalExpenditures": "4830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12248000", "cashflowFromInvestment": "-4776000", "stockBasedCompensation": "746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4045000", "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": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "income_statement": { "revenue": 116372000, "cost_of_revenue": 93891000, "gross_profit": 22481000, "ebit": 11331000, "ebitda": 15217000, "pretax_income": 10140000, "tax_provision": 2692000, "net_income": 7448000, "net_income_to_common": 7448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4152000, "total_current_assets": 279428000, "total_assets": 602738000, "short_term_debt": 15643000, "long_term_debt": 70069000, "total_debt": 85712000, "total_liabilities": 274137000, "total_equity": 328601000, "shares_outstanding": 10066000, "goodwill_and_intangibles": 88664000 }, "cash_flow": { "operating_cash_flow": 1197000, "capital_expenditure": 4032000, "free_cash_flow": 5229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135602, "ticker_id": 7430, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:20.249366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11331000", "ebitda": "15217000", "netIncome": "7448000", "grossProfit": "22481000", "depreciation": "None", "totalRevenue": "116372000", "costOfRevenue": "93891000", "interestIncome": "None", "incomeBeforeTax": "10140000", "interestExpense": "1191000", "operatingIncome": "11465000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2692000", "reportedCurrency": "USD", "netInterestIncome": "-1191000", "nonInterestIncome": "None", "operatingExpenses": "11016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-134000", "costofGoodsAndServicesSold": "93891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3886000", "sellingGeneralAndAdministrative": "11016000", "netIncomeFromContinuingOperations": "7448000" }, "balance": { "goodwill": "55504000", "inventory": "84579000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "602738000", "longTermDebt": "70069000", "shortTermDebt": "15643000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "33160000", "reportedCurrency": "USD", "retainedEarnings": "200863000", "totalLiabilities": "274137000", "otherCurrentAssets": "4919000", "totalCurrentAssets": "279428000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "735000", "currentNetReceivables": "185778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323310000", "currentAccountsPayable": "26721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137506000", "shortLongTermDebtTotal": "173501000", "totalShareholderEquity": "328601000", "capitalLeaseObligations": "92676000", "otherCurrentLiabilities": "25770000", "totalCurrentLiabilities": "95124000", "otherNonCurrentLiabilities": "9321000", "totalNonCurrentLiabilities": "179013000", "cashAndShortTermInvestments": "4152000", "commonStockSharesOutstanding": "10066000", "intangibleAssetsExcludingGoodwill": "33160000", "cashAndCashEquivalentsAtCarryingValue": "4152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13609000", "operatingCashflow": "1197000", "capitalExpenditures": "4032000", "changeInReceivables": "-3115000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5775000", "cashflowFromInvestment": "-6754000", "stockBasedCompensation": "1314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "218000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116372000, "cost_of_revenue": 93891000, "gross_profit": 22481000, "research_and_development": null, "selling_general_admin": 11016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11331000, "depreciation_amortisation": 3886000, "ebitda": 15217000, "interest_expense": 1191000, "interest_income": null, "other_non_operating": null, "pretax_income": 10140000, "tax_provision": 2692000, "effective_tax_rate": null, "net_income": 7448000, "net_income_continuing_ops": 7448000, "net_income_to_common": 7448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4152000, "short_term_investments": 735000, "net_receivables": 185778000, "inventory": 84579000, "other_current_assets": null, "total_current_assets": 279428000, "net_ppe": null, "goodwill": 55504000, "intangible_assets": 33160000, "goodwill_and_intangibles": 88664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323310000, "total_assets": 602738000, "short_term_debt": 15643000, "accounts_payable": 26721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95124000, "long_term_debt": 70069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179013000, "total_liabilities": 274137000, "total_debt": 85712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 200863000, "total_equity": 328601000, "shares_outstanding": 10066000, "operating_cash_flow": 1197000, "stock_based_compensation": 1314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5775000, "free_cash_flow": 5229000, "net_change_in_cash": 218000 }, "raw_data": { "income": { "ebit": "11331000", "ebitda": "15217000", "netIncome": "7448000", "grossProfit": "22481000", "depreciation": "None", "totalRevenue": "116372000", "costOfRevenue": "93891000", "interestIncome": "None", "incomeBeforeTax": "10140000", "interestExpense": "1191000", "operatingIncome": "11465000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2692000", "reportedCurrency": "USD", "netInterestIncome": "-1191000", "nonInterestIncome": "None", "operatingExpenses": "11016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-134000", "costofGoodsAndServicesSold": "93891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3886000", "sellingGeneralAndAdministrative": "11016000", "netIncomeFromContinuingOperations": "7448000" }, "balance": { "goodwill": "55504000", "inventory": "84579000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "602738000", "longTermDebt": "70069000", "shortTermDebt": "15643000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "33160000", "reportedCurrency": "USD", "retainedEarnings": "200863000", "totalLiabilities": "274137000", "otherCurrentAssets": "4919000", "totalCurrentAssets": "279428000", "currentLongTermDebt": "10756000", "longTermInvestments": "None", "shortTermInvestments": "735000", "currentNetReceivables": "185778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323310000", "currentAccountsPayable": "26721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137506000", "shortLongTermDebtTotal": "173501000", "totalShareholderEquity": "328601000", "capitalLeaseObligations": "92676000", "otherCurrentLiabilities": "25770000", "totalCurrentLiabilities": "95124000", "otherNonCurrentLiabilities": "9321000", "totalNonCurrentLiabilities": "179013000", "cashAndShortTermInvestments": "4152000", "commonStockSharesOutstanding": "10066000", "intangibleAssetsExcludingGoodwill": "33160000", "cashAndCashEquivalentsAtCarryingValue": "4152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13609000", "operatingCashflow": "1197000", "capitalExpenditures": "4032000", "changeInReceivables": "-3115000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5775000", "cashflowFromInvestment": "-6754000", "stockBasedCompensation": "1314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "218000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }