{ "ticker": { "uuid": "da2f9f10-2f90-4687-8316-af6b4a5e6d35", "symbol": "LCUT", "name": "Lifetime Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/da2f9f10-2f90-4687-8316-af6b4a5e6d35/", "api_url": "https://sharemaestro.com/factors/api/tickers/da2f9f10-2f90-4687-8316-af6b4a5e6d35/" }, "ticker_metadata": { "id": 6895, "uuid": "da2f9f10-2f90-4687-8316-af6b4a5e6d35", "symbol": "LCUT", "name": "Lifetime Brands Inc", "asset_type": "equity", "market_cap": 211637000, "stock_exchange_id": 2, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Lifetime Brands, Inc. designs, sources, and sells brand-name cookware, dinnerware, and other products for use in the home in the United States and internationally. The company is headquartered in Garden City, New York.", "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": "da2f9f10-2f90-4687-8316-af6b4a5e6d35", "symbol": "LCUT", "name": "Lifetime Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/da2f9f10-2f90-4687-8316-af6b4a5e6d35/", "api_url": "https://sharemaestro.com/factors/api/tickers/da2f9f10-2f90-4687-8316-af6b4a5e6d35/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.79, "quality": 0.12, "momentum": 0.94, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 8.91, "market_cap": 193382640, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0291, "shareholder_yield": 0.0197, "roe": -0.1393, "piotroski_f_score": 4, "momentum_12_1": 0.7971, "volatility_252d": 0.7964 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:51.218327+00:00", "batch_id": "" }, "size": { "price_close": 8.91, "market_cap": 193382640, "market_cap_usd": 193382640, "enterprise_value": 361073640, "shares_outstanding": 21704000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9792, "ptbv_ratio": 2.8051, "ps_ratio": 0.2969, "pcf_ratio": 7.8432, "pfcf_ratio": 6.1823, "ev_ebitda": 34.4109, "ev_ebit": -33.0079, "ev_sales": 0.5543, "ev_fcf": 11.5433, "earnings_yield": null, "fcf_yield": 0.0866, "price_to_sales": 0.2969, "price_to_book": 0.9792, "price_to_cashflow": 7.8432, "ebitda_to_ev": 0.0291, "sales_yield": 1.8039 }, "yield": { "dividend_yield": 0.0197, "buyback_yield": 0, "shareholder_yield": 0.0197, "debt_paydown_yield": null, "total_yield": 0.0197 }, "quality": { "gross_margin": 0.375, "operating_margin": -0.0168, "net_margin": -0.0422, "ebitda_margin": 0.0161, "fcf_margin": 0.048, "roe": -0.1393, "roa": -0.0521, "roic": -0.0225, "roc_greenblatt": null, "asset_turnover": 1.234, "cash_conversion": -1.1371, "accruals_ratio": -0.0988, "sbc_to_revenue": 0.005, "piotroski_f_score": 4, "altman_z_score": 1.8338, "earnings_stability_5y": 3.4528, "revenue_stability_5y": 0.0969, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4627, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6728, "net_debt_to_ebitda": 15.9812, "debt_to_assets": 0.3439, "interest_coverage": -0.5573, "current_ratio": 2.9288, "quick_ratio": 1.2611, "net_debt": 167691000, "local_beta": -0.002, "volatility_252d": 0.7964, "volatility_60d": 1.7524, "max_drawdown_12m": -0.4237, "risk_adjusted_momentum": 1.0009 }, "growth": { "revenue_growth_1y": -0.0432, "revenue_growth_3y_cagr": -0.0379, "revenue_growth_5y_cagr": -0.0337, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1185, "book_value_growth_1y": -0.1293, "revenue_growth": -0.0432, "earnings_growth": null }, "momentum": { "price_return_1m": 0.5076, "price_return_3m": 1.8375, "price_return_6m": 1.0653, "price_return_9m": 1.1448, "price_return_12m": 1.7093, "price_return_12m_ex1m": 0.7971, "momentum_6m": 1.0653, "momentum_12m": 1.7093, "momentum_12_1": 0.7971, "distance_from_52w_high": 0, "distance_from_52w_low": 1.9697, "relative_strength": 1.5513 }, "raw_ttm": { "revenue_ttm": 651356000, "gross_profit_ttm": 244227000, "ebit_ttm": -10939000, "ebitda_ttm": 10493000, "net_income_ttm": -27508000, "eps_diluted_ttm": -1.2674, "operating_cash_flow_ttm": 24656000, "capital_expenditure_ttm": 6624000, "fcf_ttm": 31280000, "dividends_paid_ttm": 3801999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19627000, "cash_and_equivalents": 13864000, "total_current_assets": 334200000, "total_current_liabilities": 114108000, "net_ppe": null, "total_assets": 527861000, "total_debt": 181555000, "total_equity": 197496000, "net_working_capital": 226522000, "book_value_per_share": 9.0995, "retained_earnings": -69132000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 68939000, "tangible_book_per_share": 3.1763 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 53, "rank_ps": 8, "rank_pcf": 32, "rank_ev_ebitda": 89, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 47, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 82, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 60, "rank_fcf_margin": 80, "rank_piotroski": 73, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 6 }, "composites": { "value_composite": 21, "quality_composite": 88, "momentum_composite": 6, "growth_composite": 82, "yield_composite": 24, "svqf_composite": 55, "vc1_composite": 23, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.3079, "os_score": 0.83, "value_percentile": 0.79, "quality_percentile": 0.12, "momentum_percentile": 0.94, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 5, "all_cap_buyback_rank": 69, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1795, "ticker_id": 6895, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:51.218327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.91, "market_cap": 193382640, "market_cap_usd": 193382640, "enterprise_value": 361073640, "shares_outstanding": 21704000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97917244, "ptbv_ratio": 2.80512685, "ps_ratio": 0.29689239, "pcf_ratio": 7.84322842, "pfcf_ratio": 6.18230946, "ev_ebitda": 34.41090632, "ev_ebit": -33.00792029, "ev_sales": 0.55434147, "ev_fcf": 11.54327494, "earnings_yield": null, "fcf_yield": 0.08663053, "dividend_yield": 0.0196605, "buyback_yield": 0, "shareholder_yield": 0.0196605, "debt_paydown_yield": null, "total_yield": 0.0196605, "gross_margin": 0.37495164, "operating_margin": -0.0167942, "net_margin": -0.0422319, "ebitda_margin": 0.01610947, "fcf_margin": 0.04802289, "roe": -0.13928383, "roa": -0.0521122, "roic": -0.02246589, "roc_greenblatt": null, "asset_turnover": 1.23395364, "cash_conversion": -1.13712375, "accruals_ratio": -0.09882147, "sbc_to_revenue": 0.00503872, "debt_to_equity": 1.67276806, "net_debt_to_ebitda": 15.98122558, "debt_to_assets": 0.34394471, "interest_coverage": -0.55734447, "current_ratio": 2.92880429, "quick_ratio": 1.26109475, "net_debt": 167691000, "revenue_growth_1y": -0.04324209, "revenue_growth_3y_cagr": -0.03794448, "revenue_growth_5y_cagr": -0.03372295, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11846104, "book_value_growth_1y": -0.12927944, "piotroski_f_score": 4, "altman_z_score": 1.83377121, "earnings_stability_5y": 3.452784, "revenue_stability_5y": 0.096913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.50761421, "price_return_3m": 1.83748925, "price_return_6m": 1.06532069, "price_return_9m": 1.14481729, "price_return_12m": 1.70927722, "price_return_12m_ex1m": 0.79706267, "distance_from_52w_high": 0, "distance_from_52w_low": 1.96970303, "relative_strength": 1.55133617, "local_beta": -0.002, "volatility_252d": 0.796382, "volatility_60d": 1.752357, "max_drawdown_12m": -0.42371742, "revenue_ttm": 651356000, "gross_profit_ttm": 244227000, "ebit_ttm": -10939000, "ebitda_ttm": 10493000, "net_income_ttm": -27508000, "eps_diluted_ttm": -1.26741614, "operating_cash_flow_ttm": 24656000, "capital_expenditure_ttm": 6624000, "fcf_ttm": 31280000, "dividends_paid_ttm": 3801999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19627000, "cash_and_equivalents": 13864000, "total_current_assets": 334200000, "total_current_liabilities": 114108000, "net_ppe": null, "total_assets": 527861000, "total_debt": 181555000, "total_equity": 197496000, "net_working_capital": 226522000, "book_value_per_share": 9.09952083, "retained_earnings": -69132000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 68939000, "tangible_book_per_share": 3.17632694, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 53, "rank_ps": 8, "rank_pcf": 32, "rank_ev_ebitda": 89, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 47, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 82, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 60, "rank_fcf_margin": 80, "rank_piotroski": 73, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 6, "value_composite": 21, "quality_composite": 88, "momentum_composite": 6, "growth_composite": 82, "yield_composite": 24, "svqf_composite": 55, "vc1_composite": 23, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 5, "all_cap_buyback_rank": 69, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.91, "os": 0.83, "value": 0.79, "quality": 0.12, "momentum": 0.94, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0197, "roe": -0.1393, "momentum_12_1": 0.7971, "complete_fields": { "id": 1795, "ticker_id": 6895, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:51.218327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.91, "market_cap": 193382640, "market_cap_usd": 193382640, "enterprise_value": 361073640, "shares_outstanding": 21704000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97917244, "ptbv_ratio": 2.80512685, "ps_ratio": 0.29689239, "pcf_ratio": 7.84322842, "pfcf_ratio": 6.18230946, "ev_ebitda": 34.41090632, "ev_ebit": -33.00792029, "ev_sales": 0.55434147, "ev_fcf": 11.54327494, "earnings_yield": null, "fcf_yield": 0.08663053, "dividend_yield": 0.0196605, "buyback_yield": 0, "shareholder_yield": 0.0196605, "debt_paydown_yield": null, "total_yield": 0.0196605, "gross_margin": 0.37495164, "operating_margin": -0.0167942, "net_margin": -0.0422319, "ebitda_margin": 0.01610947, "fcf_margin": 0.04802289, "roe": -0.13928383, "roa": -0.0521122, "roic": -0.02246589, "roc_greenblatt": null, "asset_turnover": 1.23395364, "cash_conversion": -1.13712375, "accruals_ratio": -0.09882147, "sbc_to_revenue": 0.00503872, "debt_to_equity": 1.67276806, "net_debt_to_ebitda": 15.98122558, "debt_to_assets": 0.34394471, "interest_coverage": -0.55734447, "current_ratio": 2.92880429, "quick_ratio": 1.26109475, "net_debt": 167691000, "revenue_growth_1y": -0.04324209, "revenue_growth_3y_cagr": -0.03794448, "revenue_growth_5y_cagr": -0.03372295, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11846104, "book_value_growth_1y": -0.12927944, "piotroski_f_score": 4, "altman_z_score": 1.83377121, "earnings_stability_5y": 3.452784, "revenue_stability_5y": 0.096913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.50761421, "price_return_3m": 1.83748925, "price_return_6m": 1.06532069, "price_return_9m": 1.14481729, "price_return_12m": 1.70927722, "price_return_12m_ex1m": 0.79706267, "distance_from_52w_high": 0, "distance_from_52w_low": 1.96970303, "relative_strength": 1.55133617, "local_beta": -0.002, "volatility_252d": 0.796382, "volatility_60d": 1.752357, "max_drawdown_12m": -0.42371742, "revenue_ttm": 651356000, "gross_profit_ttm": 244227000, "ebit_ttm": -10939000, "ebitda_ttm": 10493000, "net_income_ttm": -27508000, "eps_diluted_ttm": -1.26741614, "operating_cash_flow_ttm": 24656000, "capital_expenditure_ttm": 6624000, "fcf_ttm": 31280000, "dividends_paid_ttm": 3801999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19627000, "cash_and_equivalents": 13864000, "total_current_assets": 334200000, "total_current_liabilities": 114108000, "net_ppe": null, "total_assets": 527861000, "total_debt": 181555000, "total_equity": 197496000, "net_working_capital": 226522000, "book_value_per_share": 9.09952083, "retained_earnings": -69132000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 68939000, "tangible_book_per_share": 3.17632694, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 53, "rank_ps": 8, "rank_pcf": 32, "rank_ev_ebitda": 89, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 47, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 82, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 60, "rank_fcf_margin": 80, "rank_piotroski": 73, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 6, "value_composite": 21, "quality_composite": 88, "momentum_composite": 6, "growth_composite": 82, "yield_composite": 24, "svqf_composite": 55, "vc1_composite": 23, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 5, "all_cap_buyback_rank": 69, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 647933000, "cost_of_revenue": 407238000, "gross_profit": 240695000, "ebit": -10190000, "ebitda": 11658000, "pretax_income": -30220000, "tax_provision": -3283000, "net_income": -26937000, "net_income_to_common": -26937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4267000, "total_current_assets": 373893000, "total_assets": 572555000, "short_term_debt": 21165000, "long_term_debt": 180032000, "total_debt": 201197000, "total_liabilities": 370278000, "total_equity": 202277000, "shares_outstanding": 21704000, "goodwill_and_intangibles": 132922000 }, "cash_flow": { "operating_cash_flow": 7608000, "capital_expenditure": 4354000, "free_cash_flow": 11962000, "dividends_paid": 3783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109423, "ticker_id": 6895, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10190000", "ebitda": "11658000", "netIncome": "-26937000", "grossProfit": "240695000", "depreciation": "None", "totalRevenue": "647933000", "costOfRevenue": "407238000", "interestIncome": "None", "incomeBeforeTax": "-30220000", "interestExpense": "20030000", "operatingIncome": "24129000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3283000", "reportedCurrency": "USD", "netInterestIncome": "-20030000", "nonInterestIncome": "None", "operatingExpenses": "216566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21848000", "sellingGeneralAndAdministrative": "142442000", "netIncomeFromContinuingOperations": "-26937000" }, "balance": { "goodwill": "0", "inventory": "194046000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "572555000", "longTermDebt": "180032000", "shortTermDebt": "21165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132922000", "reportedCurrency": "USD", "retainedEarnings": "-63354000", "totalLiabilities": "370278000", "otherCurrentAssets": "13719000", "totalCurrentAssets": "373893000", "currentLongTermDebt": "5022000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198662000", "currentAccountsPayable": "45844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "243639000", "totalShareholderEquity": "202277000", "capitalLeaseObligations": "58585000", "otherCurrentLiabilities": "63608000", "totalCurrentLiabilities": "131303000", "otherNonCurrentLiabilities": "7473000", "totalNonCurrentLiabilities": "238975000", "cashAndShortTermInvestments": "4267000", "commonStockSharesOutstanding": "21704000", "intangibleAssetsExcludingGoodwill": "132922000", "cashAndCashEquivalentsAtCarryingValue": "4267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26937000", "profitLoss": "None", "dividendPayout": "3783000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11245000", "operatingCashflow": "7608000", "capitalExpenditures": "4354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2213000", "cashflowFromInvestment": "-4260000", "stockBasedCompensation": "3301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647933000, "cost_of_revenue": 407238000, "gross_profit": 240695000, "research_and_development": null, "selling_general_admin": 142442000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10190000, "depreciation_amortisation": 21848000, "ebitda": 11658000, "interest_expense": 20030000, "interest_income": null, "other_non_operating": null, "pretax_income": -30220000, "tax_provision": -3283000, "effective_tax_rate": null, "net_income": -26937000, "net_income_continuing_ops": -26937000, "net_income_to_common": -26937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4267000, "short_term_investments": null, "net_receivables": 161861000, "inventory": 194046000, "other_current_assets": null, "total_current_assets": 373893000, "net_ppe": null, "goodwill": 0, "intangible_assets": 132922000, "goodwill_and_intangibles": 132922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198662000, "total_assets": 572555000, "short_term_debt": 21165000, "accounts_payable": 45844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131303000, "long_term_debt": 180032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 238975000, "total_liabilities": 370278000, "total_debt": 201197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63354000, "total_equity": 202277000, "shares_outstanding": 21704000, "operating_cash_flow": 7608000, "stock_based_compensation": 3301000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4260000, "dividends_paid": 3783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2213000, "free_cash_flow": 11962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10190000", "ebitda": "11658000", "netIncome": "-26937000", "grossProfit": "240695000", "depreciation": "None", "totalRevenue": "647933000", "costOfRevenue": "407238000", "interestIncome": "None", "incomeBeforeTax": "-30220000", "interestExpense": "20030000", "operatingIncome": "24129000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3283000", "reportedCurrency": "USD", "netInterestIncome": "-20030000", "nonInterestIncome": "None", "operatingExpenses": "216566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21848000", "sellingGeneralAndAdministrative": "142442000", "netIncomeFromContinuingOperations": "-26937000" }, "balance": { "goodwill": "0", "inventory": "194046000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "572555000", "longTermDebt": "180032000", "shortTermDebt": "21165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132922000", "reportedCurrency": "USD", "retainedEarnings": "-63354000", "totalLiabilities": "370278000", "otherCurrentAssets": "13719000", "totalCurrentAssets": "373893000", "currentLongTermDebt": "5022000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198662000", "currentAccountsPayable": "45844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "243639000", "totalShareholderEquity": "202277000", "capitalLeaseObligations": "58585000", "otherCurrentLiabilities": "63608000", "totalCurrentLiabilities": "131303000", "otherNonCurrentLiabilities": "7473000", "totalNonCurrentLiabilities": "238975000", "cashAndShortTermInvestments": "4267000", "commonStockSharesOutstanding": "21704000", "intangibleAssetsExcludingGoodwill": "132922000", "cashAndCashEquivalentsAtCarryingValue": "4267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26937000", "profitLoss": "None", "dividendPayout": "3783000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11245000", "operatingCashflow": "7608000", "capitalExpenditures": "4354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2213000", "cashflowFromInvestment": "-4260000", "stockBasedCompensation": "3301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21848000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 682952000, "cost_of_revenue": 422249000, "gross_profit": 260703000, "ebit": 12466000, "ebitda": 34780000, "pretax_income": -11834000, "tax_provision": 3331000, "net_income": -15165000, "net_income_to_common": -15165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2929000, "total_current_assets": 373568000, "total_assets": 634310000, "short_term_debt": 20036000, "long_term_debt": 173642000, "total_debt": 193678000, "total_liabilities": 404387000, "total_equity": 229923000, "shares_outstanding": 21481000, "goodwill_and_intangibles": 183527000 }, "cash_flow": { "operating_cash_flow": 18569000, "capital_expenditure": 2227000, "free_cash_flow": 20796000, "dividends_paid": 3809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109428, "ticker_id": 6895, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12466000", "ebitda": "34780000", "netIncome": "-15165000", "grossProfit": "260703000", "depreciation": "None", "totalRevenue": "682952000", "costOfRevenue": "422249000", "interestIncome": "None", "incomeBeforeTax": "-11834000", "interestExpense": "22208000", "operatingIncome": "27084000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3331000", "reportedCurrency": "USD", "netInterestIncome": "-22208000", "nonInterestIncome": "None", "operatingExpenses": "233619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22314000", "sellingGeneralAndAdministrative": "159809000", "netIncomeFromContinuingOperations": "-15165000" }, "balance": { "goodwill": "33237000", "inventory": "202408000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "634310000", "longTermDebt": "173642000", "shortTermDebt": "20036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150290000", "reportedCurrency": "USD", "retainedEarnings": "-32550000", "totalLiabilities": "404387000", "otherCurrentAssets": "11488000", "totalCurrentAssets": "373568000", "currentLongTermDebt": "4891000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "156743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260742000", "currentAccountsPayable": "60029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250418000", "totalShareholderEquity": "229923000", "capitalLeaseObligations": "71885000", "otherCurrentLiabilities": "70848000", "totalCurrentLiabilities": "151743000", "otherNonCurrentLiabilities": "8565000", "totalNonCurrentLiabilities": "252644000", "cashAndShortTermInvestments": "2929000", "commonStockSharesOutstanding": "21481000", "intangibleAssetsExcludingGoodwill": "150290000", "cashAndCashEquivalentsAtCarryingValue": "2929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15165000", "profitLoss": "None", "dividendPayout": "3809000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14557000", "operatingCashflow": "18569000", "capitalExpenditures": "2227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29490000", "cashflowFromInvestment": "-2227000", "stockBasedCompensation": "3920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 682952000, "cost_of_revenue": 422249000, "gross_profit": 260703000, "research_and_development": null, "selling_general_admin": 159809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12466000, "depreciation_amortisation": 22314000, "ebitda": 34780000, "interest_expense": 22208000, "interest_income": null, "other_non_operating": null, "pretax_income": -11834000, "tax_provision": 3331000, "effective_tax_rate": null, "net_income": -15165000, "net_income_continuing_ops": -15165000, "net_income_to_common": -15165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2929000, "short_term_investments": null, "net_receivables": 156743000, "inventory": 202408000, "other_current_assets": null, "total_current_assets": 373568000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 150290000, "goodwill_and_intangibles": 183527000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 260742000, "total_assets": 634310000, "short_term_debt": 20036000, "accounts_payable": 60029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151743000, "long_term_debt": 173642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252644000, "total_liabilities": 404387000, "total_debt": 193678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32550000, "total_equity": 229923000, "shares_outstanding": 21481000, "operating_cash_flow": 18569000, "stock_based_compensation": 3920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2227000, "dividends_paid": 3809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29490000, "free_cash_flow": 20796000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12466000", "ebitda": "34780000", "netIncome": "-15165000", "grossProfit": "260703000", "depreciation": "None", "totalRevenue": "682952000", "costOfRevenue": "422249000", "interestIncome": "None", "incomeBeforeTax": "-11834000", "interestExpense": "22208000", "operatingIncome": "27084000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3331000", "reportedCurrency": "USD", "netInterestIncome": "-22208000", "nonInterestIncome": "None", "operatingExpenses": "233619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22314000", "sellingGeneralAndAdministrative": "159809000", "netIncomeFromContinuingOperations": "-15165000" }, "balance": { "goodwill": "33237000", "inventory": "202408000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "634310000", "longTermDebt": "173642000", "shortTermDebt": "20036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150290000", "reportedCurrency": "USD", "retainedEarnings": "-32550000", "totalLiabilities": "404387000", "otherCurrentAssets": "11488000", "totalCurrentAssets": "373568000", "currentLongTermDebt": "4891000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "156743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260742000", "currentAccountsPayable": "60029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250418000", "totalShareholderEquity": "229923000", "capitalLeaseObligations": "71885000", "otherCurrentLiabilities": "70848000", "totalCurrentLiabilities": "151743000", "otherNonCurrentLiabilities": "8565000", "totalNonCurrentLiabilities": "252644000", "cashAndShortTermInvestments": "2929000", "commonStockSharesOutstanding": "21481000", "intangibleAssetsExcludingGoodwill": "150290000", "cashAndCashEquivalentsAtCarryingValue": "2929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15165000", "profitLoss": "None", "dividendPayout": "3809000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14557000", "operatingCashflow": "18569000", "capitalExpenditures": "2227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29490000", "cashflowFromInvestment": "-2227000", "stockBasedCompensation": "3920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22314000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 686683000, "cost_of_revenue": 432044000, "gross_profit": 254639000, "ebit": 32203000, "ebitda": 51774000, "pretax_income": -2190000, "tax_provision": 6222000, "net_income": -8412000, "net_income_to_common": -8412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16189000, "total_current_assets": 376355000, "total_assets": 667142000, "short_term_debt": 18817000, "long_term_debt": 196229000, "total_debt": 215046000, "total_liabilities": 436263000, "total_equity": 230879000, "shares_outstanding": 21195000, "goodwill_and_intangibles": 199133000 }, "cash_flow": { "operating_cash_flow": 56431000, "capital_expenditure": 2801000, "free_cash_flow": 59232000, "dividends_paid": 3734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109433, "ticker_id": 6895, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32203000", "ebitda": "51774000", "netIncome": "-8412000", "grossProfit": "254639000", "depreciation": "None", "totalRevenue": "686683000", "costOfRevenue": "432044000", "interestIncome": "None", "incomeBeforeTax": "-2190000", "interestExpense": "21728000", "operatingIncome": "31941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6222000", "reportedCurrency": "USD", "netInterestIncome": "-21235000", "nonInterestIncome": "None", "operatingExpenses": "222698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19571000", "sellingGeneralAndAdministrative": "152648000", "netIncomeFromContinuingOperations": "-7847000" }, "balance": { "goodwill": "33237000", "inventory": "188647000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "667142000", "longTermDebt": "196229000", "shortTermDebt": "18817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "165896000", "reportedCurrency": "USD", "retainedEarnings": "-13568000", "totalLiabilities": "436263000", "otherCurrentAssets": "16339000", "totalCurrentAssets": "376355000", "currentLongTermDebt": "4742000", "longTermInvestments": "1826000", "shortTermInvestments": "None", "currentNetReceivables": "155180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290787000", "currentAccountsPayable": "54154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "285055000", "totalShareholderEquity": "230879000", "capitalLeaseObligations": "84084000", "otherCurrentLiabilities": "78356000", "totalCurrentLiabilities": "151968000", "otherNonCurrentLiabilities": "110000", "totalNonCurrentLiabilities": "284295000", "cashAndShortTermInvestments": "16189000", "commonStockSharesOutstanding": "21195000", "intangibleAssetsExcludingGoodwill": "165896000", "cashAndCashEquivalentsAtCarryingValue": "16189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8412000", "profitLoss": "None", "dividendPayout": "3734000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "35428000", "operatingCashflow": "56431000", "capitalExpenditures": "2801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61062000", "cashflowFromInvestment": "-2801000", "stockBasedCompensation": "3687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686683000, "cost_of_revenue": 432044000, "gross_profit": 254639000, "research_and_development": null, "selling_general_admin": 152648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32203000, "depreciation_amortisation": 19571000, "ebitda": 51774000, "interest_expense": 21728000, "interest_income": null, "other_non_operating": null, "pretax_income": -2190000, "tax_provision": 6222000, "effective_tax_rate": null, "net_income": -8412000, "net_income_continuing_ops": -7847000, "net_income_to_common": -8412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16189000, "short_term_investments": null, "net_receivables": 155180000, "inventory": 188647000, "other_current_assets": null, "total_current_assets": 376355000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 165896000, "goodwill_and_intangibles": 199133000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290787000, "total_assets": 667142000, "short_term_debt": 18817000, "accounts_payable": 54154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151968000, "long_term_debt": 196229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 284295000, "total_liabilities": 436263000, "total_debt": 215046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13568000, "total_equity": 230879000, "shares_outstanding": 21195000, "operating_cash_flow": 56431000, "stock_based_compensation": 3687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2801000, "dividends_paid": 3734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61062000, "free_cash_flow": 59232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32203000", "ebitda": "51774000", "netIncome": "-8412000", "grossProfit": "254639000", "depreciation": "None", "totalRevenue": "686683000", "costOfRevenue": "432044000", "interestIncome": "None", "incomeBeforeTax": "-2190000", "interestExpense": "21728000", "operatingIncome": "31941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6222000", "reportedCurrency": "USD", "netInterestIncome": "-21235000", "nonInterestIncome": "None", "operatingExpenses": "222698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19571000", "sellingGeneralAndAdministrative": "152648000", "netIncomeFromContinuingOperations": "-7847000" }, "balance": { "goodwill": "33237000", "inventory": "188647000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "667142000", "longTermDebt": "196229000", "shortTermDebt": "18817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "165896000", "reportedCurrency": "USD", "retainedEarnings": "-13568000", "totalLiabilities": "436263000", "otherCurrentAssets": "16339000", "totalCurrentAssets": "376355000", "currentLongTermDebt": "4742000", "longTermInvestments": "1826000", "shortTermInvestments": "None", "currentNetReceivables": "155180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290787000", "currentAccountsPayable": "54154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "285055000", "totalShareholderEquity": "230879000", "capitalLeaseObligations": "84084000", "otherCurrentLiabilities": "78356000", "totalCurrentLiabilities": "151968000", "otherNonCurrentLiabilities": "110000", "totalNonCurrentLiabilities": "284295000", "cashAndShortTermInvestments": "16189000", "commonStockSharesOutstanding": "21195000", "intangibleAssetsExcludingGoodwill": "165896000", "cashAndCashEquivalentsAtCarryingValue": "16189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8412000", "profitLoss": "None", "dividendPayout": "3734000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "35428000", "operatingCashflow": "56431000", "capitalExpenditures": "2801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61062000", "cashflowFromInvestment": "-2801000", "stockBasedCompensation": "3687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19571000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 727662000, "cost_of_revenue": 467346000, "gross_profit": 260316000, "ebit": 26234000, "ebitda": 45770000, "pretax_income": -438000, "tax_provision": 5728000, "net_income": -6166000, "net_income_to_common": -6166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23598000, "total_current_assets": 400256000, "total_assets": 725888000, "short_term_debt": 14028000, "long_term_debt": 253281000, "total_debt": 267309000, "total_liabilities": 485800000, "total_equity": 240088000, "shares_outstanding": 21558000, "goodwill_and_intangibles": 213887000 }, "cash_flow": { "operating_cash_flow": 24319000, "capital_expenditure": 2975000, "free_cash_flow": 27294000, "dividends_paid": 3820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109438, "ticker_id": 6895, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26234000", "ebitda": "45770000", "netIncome": "-6166000", "grossProfit": "260316000", "depreciation": "None", "totalRevenue": "727662000", "costOfRevenue": "467346000", "interestIncome": "None", "incomeBeforeTax": "-438000", "interestExpense": "17205000", "operatingIncome": "24263000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5728000", "reportedCurrency": "USD", "netInterestIncome": "-17205000", "nonInterestIncome": "None", "operatingExpenses": "236053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7496000", "costofGoodsAndServicesSold": "467346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19536000", "sellingGeneralAndAdministrative": "154545000", "netIncomeFromContinuingOperations": "3301000" }, "balance": { "goodwill": "33237000", "inventory": "222209000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "725888000", "longTermDebt": "253281000", "shortTermDebt": "14028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "180650000", "reportedCurrency": "USD", "retainedEarnings": "1145000", "totalLiabilities": "485800000", "otherCurrentAssets": "13254000", "totalCurrentAssets": "400256000", "currentLongTermDebt": "None", "longTermInvestments": "12516000", "shortTermInvestments": "122000", "currentNetReceivables": "141195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325632000", "currentAccountsPayable": "44982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18022000", "shortLongTermDebtTotal": "343729000", "totalShareholderEquity": "240088000", "capitalLeaseObligations": "90448000", "otherCurrentLiabilities": "60618000", "totalCurrentLiabilities": "129906000", "otherNonCurrentLiabilities": "16586000", "totalNonCurrentLiabilities": "355894000", "cashAndShortTermInvestments": "23598000", "commonStockSharesOutstanding": "21558000", "intangibleAssetsExcludingGoodwill": "180650000", "cashAndCashEquivalentsAtCarryingValue": "23598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6166000", "profitLoss": "None", "dividendPayout": "3820000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "47443000", "operatingCashflow": "24319000", "capitalExpenditures": "2975000", "changeInReceivables": "33889000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7617000", "cashflowFromInvestment": "-20931000", "stockBasedCompensation": "3846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4229000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727662000, "cost_of_revenue": 467346000, "gross_profit": 260316000, "research_and_development": null, "selling_general_admin": 154545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26234000, "depreciation_amortisation": 19536000, "ebitda": 45770000, "interest_expense": 17205000, "interest_income": null, "other_non_operating": null, "pretax_income": -438000, "tax_provision": 5728000, "effective_tax_rate": null, "net_income": -6166000, "net_income_continuing_ops": 3301000, "net_income_to_common": -6166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23598000, "short_term_investments": 122000, "net_receivables": 141195000, "inventory": 222209000, "other_current_assets": null, "total_current_assets": 400256000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 180650000, "goodwill_and_intangibles": 213887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325632000, "total_assets": 725888000, "short_term_debt": 14028000, "accounts_payable": 44982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129906000, "long_term_debt": 253281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355894000, "total_liabilities": 485800000, "total_debt": 267309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1145000, "total_equity": 240088000, "shares_outstanding": 21558000, "operating_cash_flow": 24319000, "stock_based_compensation": 3846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20931000, "dividends_paid": 3820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7617000, "free_cash_flow": 27294000, "net_change_in_cash": -4229000 }, "raw_data": { "income": { "ebit": "26234000", "ebitda": "45770000", "netIncome": "-6166000", "grossProfit": "260316000", "depreciation": "None", "totalRevenue": "727662000", "costOfRevenue": "467346000", "interestIncome": "None", "incomeBeforeTax": "-438000", "interestExpense": "17205000", "operatingIncome": "24263000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5728000", "reportedCurrency": "USD", "netInterestIncome": "-17205000", "nonInterestIncome": "None", "operatingExpenses": "236053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7496000", "costofGoodsAndServicesSold": "467346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19536000", "sellingGeneralAndAdministrative": "154545000", "netIncomeFromContinuingOperations": "3301000" }, "balance": { "goodwill": "33237000", "inventory": "222209000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "725888000", "longTermDebt": "253281000", "shortTermDebt": "14028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "180650000", "reportedCurrency": "USD", "retainedEarnings": "1145000", "totalLiabilities": "485800000", "otherCurrentAssets": "13254000", "totalCurrentAssets": "400256000", "currentLongTermDebt": "None", "longTermInvestments": "12516000", "shortTermInvestments": "122000", "currentNetReceivables": "141195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325632000", "currentAccountsPayable": "44982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18022000", "shortLongTermDebtTotal": "343729000", "totalShareholderEquity": "240088000", "capitalLeaseObligations": "90448000", "otherCurrentLiabilities": "60618000", "totalCurrentLiabilities": "129906000", "otherNonCurrentLiabilities": "16586000", "totalNonCurrentLiabilities": "355894000", "cashAndShortTermInvestments": "23598000", "commonStockSharesOutstanding": "21558000", "intangibleAssetsExcludingGoodwill": "180650000", "cashAndCashEquivalentsAtCarryingValue": "23598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6166000", "profitLoss": "None", "dividendPayout": "3820000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "47443000", "operatingCashflow": "24319000", "capitalExpenditures": "2975000", "changeInReceivables": "33889000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7617000", "cashflowFromInvestment": "-20931000", "stockBasedCompensation": "3846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4229000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19536000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 862924000, "cost_of_revenue": 559605000, "gross_profit": 303319000, "ebit": 50546000, "ebitda": 71772000, "pretax_income": 37342000, "tax_provision": 16541000, "net_income": 20801000, "net_income_to_common": 20801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27982000, "total_current_assets": 485073000, "total_assets": 829074000, "short_term_debt": 18383000, "long_term_debt": 241873000, "total_debt": 260256000, "total_liabilities": 573428000, "total_equity": 255646000, "shares_outstanding": 22037000, "goodwill_and_intangibles": 212678000 }, "cash_flow": { "operating_cash_flow": 36988000, "capital_expenditure": 3986000, "free_cash_flow": 40974000, "dividends_paid": 3843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109443, "ticker_id": 6895, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50546000", "ebitda": "71772000", "netIncome": "20801000", "grossProfit": "303319000", "depreciation": "None", "totalRevenue": "862924000", "costOfRevenue": "559605000", "interestIncome": "None", "incomeBeforeTax": "37342000", "interestExpense": "14166000", "operatingIncome": "50842000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16541000", "reportedCurrency": "USD", "netInterestIncome": "-15524000", "nonInterestIncome": "None", "operatingExpenses": "252477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2024000", "costofGoodsAndServicesSold": "559605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21226000", "sellingGeneralAndAdministrative": "156945000", "netIncomeFromContinuingOperations": "19839000" }, "balance": { "goodwill": "30271000", "inventory": "270516000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "829074000", "longTermDebt": "241873000", "shortTermDebt": "18383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "182407000", "reportedCurrency": "USD", "retainedEarnings": "17419000", "totalLiabilities": "573428000", "otherCurrentAssets": "11499000", "totalCurrentAssets": "485073000", "currentLongTermDebt": "5771000", "longTermInvestments": "22295000", "shortTermInvestments": "None", "currentNetReceivables": "175076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344001000", "currentAccountsPayable": "82573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20748000", "shortLongTermDebtTotal": "351080000", "totalShareholderEquity": "255646000", "capitalLeaseObligations": "103436000", "otherCurrentLiabilities": "112741000", "totalCurrentLiabilities": "214301000", "otherNonCurrentLiabilities": "13588000", "totalNonCurrentLiabilities": "359127000", "cashAndShortTermInvestments": "27982000", "commonStockSharesOutstanding": "22037000", "intangibleAssetsExcludingGoodwill": "182407000", "cashAndCashEquivalentsAtCarryingValue": "27982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20801000", "profitLoss": "None", "dividendPayout": "3843000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-67501000", "operatingCashflow": "36988000", "capitalExpenditures": "3986000", "changeInReceivables": "-5531000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44027000", "cashflowFromInvestment": "-1103000", "stockBasedCompensation": "5217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8142000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862924000, "cost_of_revenue": 559605000, "gross_profit": 303319000, "research_and_development": null, "selling_general_admin": 156945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50546000, "depreciation_amortisation": 21226000, "ebitda": 71772000, "interest_expense": 14166000, "interest_income": null, "other_non_operating": null, "pretax_income": 37342000, "tax_provision": 16541000, "effective_tax_rate": null, "net_income": 20801000, "net_income_continuing_ops": 19839000, "net_income_to_common": 20801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27982000, "short_term_investments": null, "net_receivables": 175076000, "inventory": 270516000, "other_current_assets": null, "total_current_assets": 485073000, "net_ppe": null, "goodwill": 30271000, "intangible_assets": 182407000, "goodwill_and_intangibles": 212678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344001000, "total_assets": 829074000, "short_term_debt": 18383000, "accounts_payable": 82573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214301000, "long_term_debt": 241873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 359127000, "total_liabilities": 573428000, "total_debt": 260256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17419000, "total_equity": 255646000, "shares_outstanding": 22037000, "operating_cash_flow": 36988000, "stock_based_compensation": 5217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1103000, "dividends_paid": 3843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44027000, "free_cash_flow": 40974000, "net_change_in_cash": -8142000 }, "raw_data": { "income": { "ebit": "50546000", "ebitda": "71772000", "netIncome": "20801000", "grossProfit": "303319000", "depreciation": "None", "totalRevenue": "862924000", "costOfRevenue": "559605000", "interestIncome": "None", "incomeBeforeTax": "37342000", "interestExpense": "14166000", "operatingIncome": "50842000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16541000", "reportedCurrency": "USD", "netInterestIncome": "-15524000", "nonInterestIncome": "None", "operatingExpenses": "252477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2024000", "costofGoodsAndServicesSold": "559605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21226000", "sellingGeneralAndAdministrative": "156945000", "netIncomeFromContinuingOperations": "19839000" }, "balance": { "goodwill": "30271000", "inventory": "270516000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "829074000", "longTermDebt": "241873000", "shortTermDebt": "18383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "182407000", "reportedCurrency": "USD", "retainedEarnings": "17419000", "totalLiabilities": "573428000", "otherCurrentAssets": "11499000", "totalCurrentAssets": "485073000", "currentLongTermDebt": "5771000", "longTermInvestments": "22295000", "shortTermInvestments": "None", "currentNetReceivables": "175076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344001000", "currentAccountsPayable": "82573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20748000", "shortLongTermDebtTotal": "351080000", "totalShareholderEquity": "255646000", "capitalLeaseObligations": "103436000", "otherCurrentLiabilities": "112741000", "totalCurrentLiabilities": "214301000", "otherNonCurrentLiabilities": "13588000", "totalNonCurrentLiabilities": "359127000", "cashAndShortTermInvestments": "27982000", "commonStockSharesOutstanding": "22037000", "intangibleAssetsExcludingGoodwill": "182407000", "cashAndCashEquivalentsAtCarryingValue": "27982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20801000", "profitLoss": "None", "dividendPayout": "3843000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-67501000", "operatingCashflow": "36988000", "capitalExpenditures": "3986000", "changeInReceivables": "-5531000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44027000", "cashflowFromInvestment": "-1103000", "stockBasedCompensation": "5217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8142000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22520000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 769169000, "cost_of_revenue": 495171000, "gross_profit": 273998000, "ebit": 22826000, "ebitda": 47490000, "pretax_income": 6859000, "tax_provision": 9866000, "net_income": -3007000, "net_income_to_common": -3007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35963000, "total_current_assets": 421293000, "total_assets": 807481000, "short_term_debt": 29137000, "long_term_debt": 266279000, "total_debt": 295416000, "total_liabilities": 577345000, "total_equity": 230136000, "shares_outstanding": 20860000, "goodwill_and_intangibles": 244025000 }, "cash_flow": { "operating_cash_flow": 44813000, "capital_expenditure": 2082000, "free_cash_flow": 46895000, "dividends_paid": 3651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109448, "ticker_id": 6895, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22826000", "ebitda": "47490000", "netIncome": "-3007000", "grossProfit": "273998000", "depreciation": "None", "totalRevenue": "769169000", "costOfRevenue": "495171000", "interestIncome": "None", "incomeBeforeTax": "6859000", "interestExpense": "17277000", "operatingIncome": "24970000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9866000", "reportedCurrency": "USD", "netInterestIncome": "-17277000", "nonInterestIncome": "None", "operatingExpenses": "249028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-834000", "costofGoodsAndServicesSold": "495171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24664000", "sellingGeneralAndAdministrative": "155872000", "netIncomeFromContinuingOperations": "-4317000" }, "balance": { "goodwill": "30271000", "inventory": "203164000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "807481000", "longTermDebt": "266279000", "shortTermDebt": "29137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "213754000", "reportedCurrency": "USD", "retainedEarnings": "424000", "totalLiabilities": "577345000", "otherCurrentAssets": "12129000", "totalCurrentAssets": "421293000", "currentLongTermDebt": "17657000", "longTermInvestments": "20032000", "shortTermInvestments": "None", "currentNetReceivables": "170037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386188000", "currentAccountsPayable": "66095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23120000", "shortLongTermDebtTotal": "397771000", "totalShareholderEquity": "230136000", "capitalLeaseObligations": "113835000", "otherCurrentLiabilities": "80050000", "totalCurrentLiabilities": "180070000", "otherNonCurrentLiabilities": "17927000", "totalNonCurrentLiabilities": "397275000", "cashAndShortTermInvestments": "35963000", "commonStockSharesOutstanding": "20860000", "intangibleAssetsExcludingGoodwill": "213754000", "cashAndCashEquivalentsAtCarryingValue": "35963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3007000", "profitLoss": "None", "dividendPayout": "3651000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-28979000", "operatingCashflow": "44813000", "capitalExpenditures": "2082000", "changeInReceivables": "-43760000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18236000", "cashflowFromInvestment": "-2082000", "stockBasedCompensation": "5951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24495000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 769169000, "cost_of_revenue": 495171000, "gross_profit": 273998000, "research_and_development": null, "selling_general_admin": 155872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22826000, "depreciation_amortisation": 24664000, "ebitda": 47490000, "interest_expense": 17277000, "interest_income": null, "other_non_operating": null, "pretax_income": 6859000, "tax_provision": 9866000, "effective_tax_rate": null, "net_income": -3007000, "net_income_continuing_ops": -4317000, "net_income_to_common": -3007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35963000, "short_term_investments": null, "net_receivables": 170037000, "inventory": 203164000, "other_current_assets": null, "total_current_assets": 421293000, "net_ppe": null, "goodwill": 30271000, "intangible_assets": 213754000, "goodwill_and_intangibles": 244025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 386188000, "total_assets": 807481000, "short_term_debt": 29137000, "accounts_payable": 66095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180070000, "long_term_debt": 266279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397275000, "total_liabilities": 577345000, "total_debt": 295416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 424000, "total_equity": 230136000, "shares_outstanding": 20860000, "operating_cash_flow": 44813000, "stock_based_compensation": 5951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2082000, "dividends_paid": 3651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18236000, "free_cash_flow": 46895000, "net_change_in_cash": 24495000 }, "raw_data": { "income": { "ebit": "22826000", "ebitda": "47490000", "netIncome": "-3007000", "grossProfit": "273998000", "depreciation": "None", "totalRevenue": "769169000", "costOfRevenue": "495171000", "interestIncome": "None", "incomeBeforeTax": "6859000", "interestExpense": "17277000", "operatingIncome": "24970000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9866000", "reportedCurrency": "USD", "netInterestIncome": "-17277000", "nonInterestIncome": "None", "operatingExpenses": "249028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-834000", "costofGoodsAndServicesSold": "495171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24664000", "sellingGeneralAndAdministrative": "155872000", "netIncomeFromContinuingOperations": "-4317000" }, "balance": { "goodwill": "30271000", "inventory": "203164000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "807481000", "longTermDebt": "266279000", "shortTermDebt": "29137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "213754000", "reportedCurrency": "USD", "retainedEarnings": "424000", "totalLiabilities": "577345000", "otherCurrentAssets": "12129000", "totalCurrentAssets": "421293000", "currentLongTermDebt": "17657000", "longTermInvestments": "20032000", "shortTermInvestments": "None", "currentNetReceivables": "170037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386188000", "currentAccountsPayable": "66095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23120000", "shortLongTermDebtTotal": "397771000", "totalShareholderEquity": "230136000", "capitalLeaseObligations": "113835000", "otherCurrentLiabilities": "80050000", "totalCurrentLiabilities": "180070000", "otherNonCurrentLiabilities": "17927000", "totalNonCurrentLiabilities": "397275000", "cashAndShortTermInvestments": "35963000", "commonStockSharesOutstanding": "20860000", "intangibleAssetsExcludingGoodwill": "213754000", "cashAndCashEquivalentsAtCarryingValue": "35963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3007000", "profitLoss": "None", "dividendPayout": "3651000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-28979000", "operatingCashflow": "44813000", "capitalExpenditures": "2082000", "changeInReceivables": "-43760000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18236000", "cashflowFromInvestment": "-2082000", "stockBasedCompensation": "5951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24495000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24664000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 734902000, "cost_of_revenue": 479711000, "gross_profit": 255191000, "ebit": -22993000, "ebitda": 2122000, "pretax_income": -43306000, "tax_provision": 1109000, "net_income": -44415000, "net_income_to_common": -44415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11370000, "total_current_assets": 329153000, "total_assets": 770023000, "short_term_debt": 19074000, "long_term_debt": 287103000, "total_debt": 306177000, "total_liabilities": 533706000, "total_equity": 236317000, "shares_outstanding": 20597000, "goodwill_and_intangibles": 280471000 }, "cash_flow": { "operating_cash_flow": 29872000, "capital_expenditure": 9169000, "free_cash_flow": 39041000, "dividends_paid": 3571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109453, "ticker_id": 6895, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22993000", "ebitda": "2122000", "netIncome": "-44415000", "grossProfit": "255191000", "depreciation": "None", "totalRevenue": "734902000", "costOfRevenue": "479711000", "interestIncome": "20378000", "incomeBeforeTax": "-43306000", "interestExpense": "20780000", "operatingIncome": "-23395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1109000", "reportedCurrency": "USD", "netInterestIncome": "-20378000", "nonInterestIncome": "None", "operatingExpenses": "278586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "467000", "costofGoodsAndServicesSold": "479711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25115000", "sellingGeneralAndAdministrative": "161618000", "netIncomeFromContinuingOperations": "-44882000" }, "balance": { "goodwill": "49371000", "inventory": "173427000", "commonStock": "213000", "currentDebt": "None", "investments": "None", "totalAssets": "770023000", "longTermDebt": "287103000", "shortTermDebt": "19074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "231100000", "reportedCurrency": "USD", "retainedEarnings": "7173000", "totalLiabilities": "533706000", "otherCurrentAssets": "14140000", "totalCurrentAssets": "329153000", "currentLongTermDebt": "8413000", "longTermInvestments": "21289000", "shortTermInvestments": "427000", "currentNetReceivables": "130216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440870000", "currentAccountsPayable": "39601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28168000", "shortLongTermDebtTotal": "418357000", "totalShareholderEquity": "236317000", "capitalLeaseObligations": "122841000", "otherCurrentLiabilities": "48632000", "totalCurrentLiabilities": "107307000", "otherNonCurrentLiabilities": "13431000", "totalNonCurrentLiabilities": "426399000", "cashAndShortTermInvestments": "11370000", "commonStockSharesOutstanding": "20597000", "intangibleAssetsExcludingGoodwill": "231100000", "cashAndCashEquivalentsAtCarryingValue": "11370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44415000", "profitLoss": "None", "dividendPayout": "3571000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7455000", "operatingCashflow": "29872000", "capitalExpenditures": "9169000", "changeInReceivables": "-2259000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16916000", "cashflowFromInvestment": "-9169000", "stockBasedCompensation": "5041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734902000, "cost_of_revenue": 479711000, "gross_profit": 255191000, "research_and_development": null, "selling_general_admin": 161618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22993000, "depreciation_amortisation": 25115000, "ebitda": 2122000, "interest_expense": 20780000, "interest_income": null, "other_non_operating": null, "pretax_income": -43306000, "tax_provision": 1109000, "effective_tax_rate": null, "net_income": -44415000, "net_income_continuing_ops": -44882000, "net_income_to_common": -44415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11370000, "short_term_investments": 427000, "net_receivables": 130216000, "inventory": 173427000, "other_current_assets": null, "total_current_assets": 329153000, "net_ppe": null, "goodwill": 49371000, "intangible_assets": 231100000, "goodwill_and_intangibles": 280471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 440870000, "total_assets": 770023000, "short_term_debt": 19074000, "accounts_payable": 39601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107307000, "long_term_debt": 287103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 426399000, "total_liabilities": 533706000, "total_debt": 306177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7173000, "total_equity": 236317000, "shares_outstanding": 20597000, "operating_cash_flow": 29872000, "stock_based_compensation": 5041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9169000, "dividends_paid": 3571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16916000, "free_cash_flow": 39041000, "net_change_in_cash": 3787000 }, "raw_data": { "income": { "ebit": "-22993000", "ebitda": "2122000", "netIncome": "-44415000", "grossProfit": "255191000", "depreciation": "None", "totalRevenue": "734902000", "costOfRevenue": "479711000", "interestIncome": "20378000", "incomeBeforeTax": "-43306000", "interestExpense": "20780000", "operatingIncome": "-23395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1109000", "reportedCurrency": "USD", "netInterestIncome": "-20378000", "nonInterestIncome": "None", "operatingExpenses": "278586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "467000", "costofGoodsAndServicesSold": "479711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25115000", "sellingGeneralAndAdministrative": "161618000", "netIncomeFromContinuingOperations": "-44882000" }, "balance": { "goodwill": "49371000", "inventory": "173427000", "commonStock": "213000", "currentDebt": "None", "investments": "None", "totalAssets": "770023000", "longTermDebt": "287103000", "shortTermDebt": "19074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "231100000", "reportedCurrency": "USD", "retainedEarnings": "7173000", "totalLiabilities": "533706000", "otherCurrentAssets": "14140000", "totalCurrentAssets": "329153000", "currentLongTermDebt": "8413000", "longTermInvestments": "21289000", "shortTermInvestments": "427000", "currentNetReceivables": "130216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440870000", "currentAccountsPayable": "39601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28168000", "shortLongTermDebtTotal": "418357000", "totalShareholderEquity": "236317000", "capitalLeaseObligations": "122841000", "otherCurrentLiabilities": "48632000", "totalCurrentLiabilities": "107307000", "otherNonCurrentLiabilities": "13431000", "totalNonCurrentLiabilities": "426399000", "cashAndShortTermInvestments": "11370000", "commonStockSharesOutstanding": "20597000", "intangibleAssetsExcludingGoodwill": "231100000", "cashAndCashEquivalentsAtCarryingValue": "11370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44415000", "profitLoss": "None", "dividendPayout": "3571000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7455000", "operatingCashflow": "29872000", "capitalExpenditures": "9169000", "changeInReceivables": "-2259000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16916000", "cashflowFromInvestment": "-9169000", "stockBasedCompensation": "5041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3787000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25115000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 704542000, "cost_of_revenue": 448785000, "gross_profit": 255757000, "ebit": 21334000, "ebitda": 44663000, "pretax_income": 509000, "tax_provision": 2889000, "net_income": -1720000, "net_income_to_common": -1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7647000, "total_current_assets": 318804000, "total_assets": 708572000, "short_term_debt": 1253000, "long_term_debt": 304774000, "total_debt": 306027000, "total_liabilities": 429079000, "total_equity": 279493000, "shares_outstanding": 19452000, "goodwill_and_intangibles": 338847000 }, "cash_flow": { "operating_cash_flow": 19175000, "capital_expenditure": 7902000, "free_cash_flow": 27077000, "dividends_paid": 3273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109458, "ticker_id": 6895, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21334000", "ebitda": "44663000", "netIncome": "-1720000", "grossProfit": "255757000", "depreciation": "None", "totalRevenue": "704542000", "costOfRevenue": "448785000", "interestIncome": "18004000", "incomeBeforeTax": "509000", "interestExpense": "18004000", "operatingIncome": "18579000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2889000", "reportedCurrency": "USD", "netInterestIncome": "-18004000", "nonInterestIncome": "None", "operatingExpenses": "232649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "594000", "costofGoodsAndServicesSold": "448785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23329000", "sellingGeneralAndAdministrative": "162933000", "netIncomeFromContinuingOperations": "-2380000" }, "balance": { "goodwill": "91690000", "inventory": "173601000", "commonStock": "208000", "currentDebt": "None", "investments": "None", "totalAssets": "708572000", "longTermDebt": "304774000", "shortTermDebt": "1253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "247157000", "reportedCurrency": "USD", "retainedEarnings": "55264000", "totalLiabilities": "429079000", "otherCurrentAssets": "10822000", "totalCurrentAssets": "318804000", "currentLongTermDebt": "1253000", "longTermInvestments": "22582000", "shortTermInvestments": "42000", "currentNetReceivables": "126734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389768000", "currentAccountsPayable": "38167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25762000", "shortLongTermDebtTotal": "306027000", "totalShareholderEquity": "279493000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45377000", "totalCurrentLiabilities": "84876000", "otherNonCurrentLiabilities": "24288000", "totalNonCurrentLiabilities": "344203000", "cashAndShortTermInvestments": "7647000", "commonStockSharesOutstanding": "19452000", "intangibleAssetsExcludingGoodwill": "247157000", "cashAndCashEquivalentsAtCarryingValue": "7647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1720000", "profitLoss": "None", "dividendPayout": "3273000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13819000", "operatingCashflow": "19175000", "capitalExpenditures": "7902000", "changeInReceivables": "8020000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205288000", "cashflowFromInvestment": "-224180000", "stockBasedCompensation": "4135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704542000, "cost_of_revenue": 448785000, "gross_profit": 255757000, "research_and_development": 0, "selling_general_admin": 162933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21334000, "depreciation_amortisation": 23329000, "ebitda": 44663000, "interest_expense": 18004000, "interest_income": null, "other_non_operating": null, "pretax_income": 509000, "tax_provision": 2889000, "effective_tax_rate": null, "net_income": -1720000, "net_income_continuing_ops": -2380000, "net_income_to_common": -1720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7647000, "short_term_investments": 42000, "net_receivables": 126734000, "inventory": 173601000, "other_current_assets": null, "total_current_assets": 318804000, "net_ppe": null, "goodwill": 91690000, "intangible_assets": 247157000, "goodwill_and_intangibles": 338847000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 389768000, "total_assets": 708572000, "short_term_debt": 1253000, "accounts_payable": 38167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84876000, "long_term_debt": 304774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 344203000, "total_liabilities": 429079000, "total_debt": 306027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55264000, "total_equity": 279493000, "shares_outstanding": 19452000, "operating_cash_flow": 19175000, "stock_based_compensation": 4135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224180000, "dividends_paid": 3273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205288000, "free_cash_flow": 27077000, "net_change_in_cash": 283000 }, "raw_data": { "income": { "ebit": "21334000", "ebitda": "44663000", "netIncome": "-1720000", "grossProfit": "255757000", "depreciation": "None", "totalRevenue": "704542000", "costOfRevenue": "448785000", "interestIncome": "18004000", "incomeBeforeTax": "509000", "interestExpense": "18004000", "operatingIncome": "18579000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2889000", "reportedCurrency": "USD", "netInterestIncome": "-18004000", "nonInterestIncome": "None", "operatingExpenses": "232649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "594000", "costofGoodsAndServicesSold": "448785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23329000", "sellingGeneralAndAdministrative": "162933000", "netIncomeFromContinuingOperations": "-2380000" }, "balance": { "goodwill": "91690000", "inventory": "173601000", "commonStock": "208000", "currentDebt": "None", "investments": "None", "totalAssets": "708572000", "longTermDebt": "304774000", "shortTermDebt": "1253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "247157000", "reportedCurrency": "USD", "retainedEarnings": "55264000", "totalLiabilities": "429079000", "otherCurrentAssets": "10822000", "totalCurrentAssets": "318804000", "currentLongTermDebt": "1253000", "longTermInvestments": "22582000", "shortTermInvestments": "42000", "currentNetReceivables": "126734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389768000", "currentAccountsPayable": "38167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25762000", "shortLongTermDebtTotal": "306027000", "totalShareholderEquity": "279493000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45377000", "totalCurrentLiabilities": "84876000", "otherNonCurrentLiabilities": "24288000", "totalNonCurrentLiabilities": "344203000", "cashAndShortTermInvestments": "7647000", "commonStockSharesOutstanding": "19452000", "intangibleAssetsExcludingGoodwill": "247157000", "cashAndCashEquivalentsAtCarryingValue": "7647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1720000", "profitLoss": "None", "dividendPayout": "3273000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13819000", "operatingCashflow": "19175000", "capitalExpenditures": "7902000", "changeInReceivables": "8020000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205288000", "cashflowFromInvestment": "-224180000", "stockBasedCompensation": "4135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23329000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 143508000, "cost_of_revenue": 89339000, "gross_profit": 54169000, "ebit": -200000, "ebitda": 5082000, "pretax_income": -6448000, "tax_provision": -1676000, "net_income": -4772000, "net_income_to_common": -4772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13864000, "total_current_assets": 334200000, "total_assets": 527861000, "short_term_debt": 20294000, "long_term_debt": 161261000, "total_debt": 181555000, "total_liabilities": 330365000, "total_equity": 197496000, "shares_outstanding": 21704000, "goodwill_and_intangibles": 128557000 }, "cash_flow": { "operating_cash_flow": 33759000, "capital_expenditure": 3843000, "free_cash_flow": 37602000, "dividends_paid": 1014999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109421, "ticker_id": 6895, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-200000", "ebitda": "5082000", "netIncome": "-4772000", "grossProfit": "54169000", "depreciation": "None", "totalRevenue": "143508000", "costOfRevenue": "89339000", "interestIncome": "None", "incomeBeforeTax": "-6448000", "interestExpense": "4512000", "operatingIncome": "-200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1676000", "reportedCurrency": "USD", "netInterestIncome": "-4512000", "nonInterestIncome": "None", "operatingExpenses": "54369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5282000", "sellingGeneralAndAdministrative": "19203000", "netIncomeFromContinuingOperations": "-4772000" }, "balance": { "goodwill": "0", "inventory": "190299000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "527861000", "longTermDebt": "161261000", "shortTermDebt": "20294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "128557000", "reportedCurrency": "USD", "retainedEarnings": "-69132000", "totalLiabilities": "330365000", "otherCurrentAssets": "15088000", "totalCurrentAssets": "334200000", "currentLongTermDebt": "5057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193661000", "currentAccountsPayable": "26710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "59533000", "totalShareholderEquity": "197496000", "capitalLeaseObligations": "54476000", "otherCurrentLiabilities": "66418000", "totalCurrentLiabilities": "114108000", "otherNonCurrentLiabilities": "13552000", "totalNonCurrentLiabilities": "216257000", "cashAndShortTermInvestments": "13864000", "commonStockSharesOutstanding": "21704000", "intangibleAssetsExcludingGoodwill": "128557000", "cashAndCashEquivalentsAtCarryingValue": "13864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4772000", "profitLoss": "None", "dividendPayout": "1014999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3282000", "operatingCashflow": "33759000", "capitalExpenditures": "3843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20291000", "cashflowFromInvestment": "-3843000", "stockBasedCompensation": "1043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1014999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143508000, "cost_of_revenue": 89339000, "gross_profit": 54169000, "research_and_development": null, "selling_general_admin": 19203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -200000, "depreciation_amortisation": 5282000, "ebitda": 5082000, "interest_expense": 4512000, "interest_income": null, "other_non_operating": null, "pretax_income": -6448000, "tax_provision": -1676000, "effective_tax_rate": null, "net_income": -4772000, "net_income_continuing_ops": -4772000, "net_income_to_common": -4772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13864000, "short_term_investments": null, "net_receivables": 114949000, "inventory": 190299000, "other_current_assets": null, "total_current_assets": 334200000, "net_ppe": null, "goodwill": 0, "intangible_assets": 128557000, "goodwill_and_intangibles": 128557000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 193661000, "total_assets": 527861000, "short_term_debt": 20294000, "accounts_payable": 26710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114108000, "long_term_debt": 161261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 216257000, "total_liabilities": 330365000, "total_debt": 181555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69132000, "total_equity": 197496000, "shares_outstanding": 21704000, "operating_cash_flow": 33759000, "stock_based_compensation": 1043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3843000, "dividends_paid": 1014999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20291000, "free_cash_flow": 37602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-200000", "ebitda": "5082000", "netIncome": "-4772000", "grossProfit": "54169000", "depreciation": "None", "totalRevenue": "143508000", "costOfRevenue": "89339000", "interestIncome": "None", "incomeBeforeTax": "-6448000", "interestExpense": "4512000", "operatingIncome": "-200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1676000", "reportedCurrency": "USD", "netInterestIncome": "-4512000", "nonInterestIncome": "None", "operatingExpenses": "54369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5282000", "sellingGeneralAndAdministrative": "19203000", "netIncomeFromContinuingOperations": "-4772000" }, "balance": { "goodwill": "0", "inventory": "190299000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "527861000", "longTermDebt": "161261000", "shortTermDebt": "20294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "128557000", "reportedCurrency": "USD", "retainedEarnings": "-69132000", "totalLiabilities": "330365000", "otherCurrentAssets": "15088000", "totalCurrentAssets": "334200000", "currentLongTermDebt": "5057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193661000", "currentAccountsPayable": "26710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "59533000", "totalShareholderEquity": "197496000", "capitalLeaseObligations": "54476000", "otherCurrentLiabilities": "66418000", "totalCurrentLiabilities": "114108000", "otherNonCurrentLiabilities": "13552000", "totalNonCurrentLiabilities": "216257000", "cashAndShortTermInvestments": "13864000", "commonStockSharesOutstanding": "21704000", "intangibleAssetsExcludingGoodwill": "128557000", "cashAndCashEquivalentsAtCarryingValue": "13864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4772000", "profitLoss": "None", "dividendPayout": "1014999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3282000", "operatingCashflow": "33759000", "capitalExpenditures": "3843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20291000", "cashflowFromInvestment": "-3843000", "stockBasedCompensation": "1043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1014999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5282000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 204074000, "cost_of_revenue": 125279000, "gross_profit": 78795000, "ebit": 20003000, "ebitda": 25318000, "pretax_income": 14932000, "tax_provision": -3220000, "net_income": 18152000, "net_income_to_common": 18152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4267000, "total_current_assets": 373893000, "total_assets": 572555000, "short_term_debt": 21165000, "long_term_debt": 180032000, "total_debt": 201197000, "total_liabilities": 370278000, "total_equity": 202277000, "shares_outstanding": 21704000, "goodwill_and_intangibles": 132922000 }, "cash_flow": { "operating_cash_flow": 3738000, "capital_expenditure": 1133000, "free_cash_flow": 4871000, "dividends_paid": 925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109422, "ticker_id": 6895, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20003000", "ebitda": "25318000", "netIncome": "18152000", "grossProfit": "78795000", "depreciation": "None", "totalRevenue": "204074000", "costOfRevenue": "125279000", "interestIncome": "None", "incomeBeforeTax": "14932000", "interestExpense": "5048000", "operatingIncome": "20003000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3220000", "reportedCurrency": "USD", "netInterestIncome": "-5048000", "nonInterestIncome": "None", "operatingExpenses": "58792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5315000", "sellingGeneralAndAdministrative": "37991000", "netIncomeFromContinuingOperations": "18152000" }, "balance": { "goodwill": "0", "inventory": "194046000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "572555000", "longTermDebt": "180032000", "shortTermDebt": "21165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132922000", "reportedCurrency": "USD", "retainedEarnings": "-63354000", "totalLiabilities": "370278000", "otherCurrentAssets": "13719000", "totalCurrentAssets": "373893000", "currentLongTermDebt": "5022000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198662000", "currentAccountsPayable": "45844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "243639000", "totalShareholderEquity": "202277000", "capitalLeaseObligations": "58585000", "otherCurrentLiabilities": "63608000", "totalCurrentLiabilities": "131303000", "otherNonCurrentLiabilities": "7473000", "totalNonCurrentLiabilities": "238975000", "cashAndShortTermInvestments": "4267000", "commonStockSharesOutstanding": "21704000", "intangibleAssetsExcludingGoodwill": "132922000", "cashAndCashEquivalentsAtCarryingValue": "4267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18152000", "profitLoss": "None", "dividendPayout": "925000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27157000", "operatingCashflow": "3738000", "capitalExpenditures": "1133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10496000", "cashflowFromInvestment": "-1133000", "stockBasedCompensation": "201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204074000, "cost_of_revenue": 125279000, "gross_profit": 78795000, "research_and_development": null, "selling_general_admin": 37991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20003000, "depreciation_amortisation": 5315000, "ebitda": 25318000, "interest_expense": 5048000, "interest_income": null, "other_non_operating": null, "pretax_income": 14932000, "tax_provision": -3220000, "effective_tax_rate": null, "net_income": 18152000, "net_income_continuing_ops": 18152000, "net_income_to_common": 18152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4267000, "short_term_investments": null, "net_receivables": 161861000, "inventory": 194046000, "other_current_assets": null, "total_current_assets": 373893000, "net_ppe": null, "goodwill": 0, "intangible_assets": 132922000, "goodwill_and_intangibles": 132922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198662000, "total_assets": 572555000, "short_term_debt": 21165000, "accounts_payable": 45844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131303000, "long_term_debt": 180032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 238975000, "total_liabilities": 370278000, "total_debt": 201197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63354000, "total_equity": 202277000, "shares_outstanding": 21704000, "operating_cash_flow": 3738000, "stock_based_compensation": 201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1133000, "dividends_paid": 925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10496000, "free_cash_flow": 4871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20003000", "ebitda": "25318000", "netIncome": "18152000", "grossProfit": "78795000", "depreciation": "None", "totalRevenue": "204074000", "costOfRevenue": "125279000", "interestIncome": "None", "incomeBeforeTax": "14932000", "interestExpense": "5048000", "operatingIncome": "20003000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3220000", "reportedCurrency": "USD", "netInterestIncome": "-5048000", "nonInterestIncome": "None", "operatingExpenses": "58792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5315000", "sellingGeneralAndAdministrative": "37991000", "netIncomeFromContinuingOperations": "18152000" }, "balance": { "goodwill": "0", "inventory": "194046000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "572555000", "longTermDebt": "180032000", "shortTermDebt": "21165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132922000", "reportedCurrency": "USD", "retainedEarnings": "-63354000", "totalLiabilities": "370278000", "otherCurrentAssets": "13719000", "totalCurrentAssets": "373893000", "currentLongTermDebt": "5022000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198662000", "currentAccountsPayable": "45844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "243639000", "totalShareholderEquity": "202277000", "capitalLeaseObligations": "58585000", "otherCurrentLiabilities": "63608000", "totalCurrentLiabilities": "131303000", "otherNonCurrentLiabilities": "7473000", "totalNonCurrentLiabilities": "238975000", "cashAndShortTermInvestments": "4267000", "commonStockSharesOutstanding": "21704000", "intangibleAssetsExcludingGoodwill": "132922000", "cashAndCashEquivalentsAtCarryingValue": "4267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18152000", "profitLoss": "None", "dividendPayout": "925000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27157000", "operatingCashflow": "3738000", "capitalExpenditures": "1133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10496000", "cashflowFromInvestment": "-1133000", "stockBasedCompensation": "201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5315000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 171912000, "cost_of_revenue": 111488000, "gross_profit": 60424000, "ebit": 6685000, "ebitda": 12083000, "pretax_income": 1672000, "tax_provision": 2861000, "net_income": -1189000, "net_income_to_common": -1189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12125000, "total_current_assets": 374968000, "total_assets": 581124000, "short_term_debt": 21264000, "long_term_debt": 189607000, "total_debt": 210871000, "total_liabilities": 396479000, "total_equity": 184645000, "shares_outstanding": 21617000, "goodwill_and_intangibles": 170508000 }, "cash_flow": { "operating_cash_flow": -22187000, "capital_expenditure": 475000, "free_cash_flow": -21712000, "dividends_paid": 925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109424, "ticker_id": 6895, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6685000", "ebitda": "12083000", "netIncome": "-1189000", "grossProfit": "60424000", "depreciation": "None", "totalRevenue": "171912000", "costOfRevenue": "111488000", "interestIncome": "None", "incomeBeforeTax": "1672000", "interestExpense": "5013000", "operatingIncome": "6693000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2861000", "reportedCurrency": "USD", "netInterestIncome": "-5013000", "nonInterestIncome": "None", "operatingExpenses": "53731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5398000", "sellingGeneralAndAdministrative": "35488000", "netIncomeFromContinuingOperations": "-1189000" }, "balance": { "goodwill": "33237000", "inventory": "221185000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "581124000", "longTermDebt": "189607000", "shortTermDebt": "21264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "137271000", "reportedCurrency": "USD", "retainedEarnings": "-80610000", "totalLiabilities": "396479000", "otherCurrentAssets": "11616000", "totalCurrentAssets": "374968000", "currentLongTermDebt": "4987000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "206156000", "currentAccountsPayable": "49786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257025000", "totalShareholderEquity": "184645000", "capitalLeaseObligations": "62431000", "otherCurrentLiabilities": "66789000", "totalCurrentLiabilities": "138545000", "otherNonCurrentLiabilities": "15720000", "totalNonCurrentLiabilities": "257934000", "cashAndShortTermInvestments": "12125000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "137271000", "cashAndCashEquivalentsAtCarryingValue": "12125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1189000", "profitLoss": "None", "dividendPayout": "925000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3594000", "operatingCashflow": "-22187000", "capitalExpenditures": "475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22646000", "cashflowFromInvestment": "-381000", "stockBasedCompensation": "994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171912000, "cost_of_revenue": 111488000, "gross_profit": 60424000, "research_and_development": null, "selling_general_admin": 35488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6685000, "depreciation_amortisation": 5398000, "ebitda": 12083000, "interest_expense": 5013000, "interest_income": null, "other_non_operating": null, "pretax_income": 1672000, "tax_provision": 2861000, "effective_tax_rate": null, "net_income": -1189000, "net_income_continuing_ops": -1189000, "net_income_to_common": -1189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12125000, "short_term_investments": null, "net_receivables": 130042000, "inventory": 221185000, "other_current_assets": null, "total_current_assets": 374968000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 137271000, "goodwill_and_intangibles": 170508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 206156000, "total_assets": 581124000, "short_term_debt": 21264000, "accounts_payable": 49786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138545000, "long_term_debt": 189607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 257934000, "total_liabilities": 396479000, "total_debt": 210871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80610000, "total_equity": 184645000, "shares_outstanding": 21617000, "operating_cash_flow": -22187000, "stock_based_compensation": 994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -381000, "dividends_paid": 925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22646000, "free_cash_flow": -21712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6685000", "ebitda": "12083000", "netIncome": "-1189000", "grossProfit": "60424000", "depreciation": "None", "totalRevenue": "171912000", "costOfRevenue": "111488000", "interestIncome": "None", "incomeBeforeTax": "1672000", "interestExpense": "5013000", "operatingIncome": "6693000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2861000", "reportedCurrency": "USD", "netInterestIncome": "-5013000", "nonInterestIncome": "None", "operatingExpenses": "53731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5398000", "sellingGeneralAndAdministrative": "35488000", "netIncomeFromContinuingOperations": "-1189000" }, "balance": { "goodwill": "33237000", "inventory": "221185000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "581124000", "longTermDebt": "189607000", "shortTermDebt": "21264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "137271000", "reportedCurrency": "USD", "retainedEarnings": "-80610000", "totalLiabilities": "396479000", "otherCurrentAssets": "11616000", "totalCurrentAssets": "374968000", "currentLongTermDebt": "4987000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "206156000", "currentAccountsPayable": "49786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257025000", "totalShareholderEquity": "184645000", "capitalLeaseObligations": "62431000", "otherCurrentLiabilities": "66789000", "totalCurrentLiabilities": "138545000", "otherNonCurrentLiabilities": "15720000", "totalNonCurrentLiabilities": "257934000", "cashAndShortTermInvestments": "12125000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "137271000", "cashAndCashEquivalentsAtCarryingValue": "12125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1189000", "profitLoss": "None", "dividendPayout": "925000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3594000", "operatingCashflow": "-22187000", "capitalExpenditures": "475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22646000", "cashflowFromInvestment": "-381000", "stockBasedCompensation": "994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5398000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 131862000, "cost_of_revenue": 81023000, "gross_profit": 50839000, "ebit": -37427000, "ebitda": -31990000, "pretax_income": -42481000, "tax_provision": -2782000, "net_income": -39699000, "net_income_to_common": -39699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12045000, "total_current_assets": 336981000, "total_assets": 551877000, "short_term_debt": 20979000, "long_term_debt": 166139000, "total_debt": 187118000, "total_liabilities": 366109000, "total_equity": 185768000, "shares_outstanding": 21617000, "goodwill_and_intangibles": 141657000 }, "cash_flow": { "operating_cash_flow": 9346000, "capital_expenditure": 1173000, "free_cash_flow": 10519000, "dividends_paid": 937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109425, "ticker_id": 6895, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37427000", "ebitda": "-31990000", "netIncome": "-39699000", "grossProfit": "50839000", "depreciation": "None", "totalRevenue": "131862000", "costOfRevenue": "81023000", "interestIncome": "None", "incomeBeforeTax": "-42481000", "interestExpense": "5054000", "operatingIncome": "-37207000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2782000", "reportedCurrency": "USD", "netInterestIncome": "-5054000", "nonInterestIncome": "None", "operatingExpenses": "88046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5437000", "sellingGeneralAndAdministrative": "37495000", "netIncomeFromContinuingOperations": "-39699000" }, "balance": { "goodwill": "33237000", "inventory": "218208000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "551877000", "longTermDebt": "166139000", "shortTermDebt": "20979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "108420000", "reportedCurrency": "USD", "retainedEarnings": "-78426000", "totalLiabilities": "366109000", "otherCurrentAssets": "12138000", "totalCurrentAssets": "336981000", "currentLongTermDebt": "4952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214896000", "currentAccountsPayable": "52528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237722000", "totalShareholderEquity": "185768000", "capitalLeaseObligations": "66631000", "otherCurrentLiabilities": "53419000", "totalCurrentLiabilities": "126926000", "otherNonCurrentLiabilities": "15947000", "totalNonCurrentLiabilities": "239183000", "cashAndShortTermInvestments": "12045000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "108420000", "cashAndCashEquivalentsAtCarryingValue": "12045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39699000", "profitLoss": "None", "dividendPayout": "937000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5994000", "operatingCashflow": "9346000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6596000", "cashflowFromInvestment": "-1173000", "stockBasedCompensation": "1044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131862000, "cost_of_revenue": 81023000, "gross_profit": 50839000, "research_and_development": null, "selling_general_admin": 37495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37427000, "depreciation_amortisation": 5437000, "ebitda": -31990000, "interest_expense": 5054000, "interest_income": null, "other_non_operating": null, "pretax_income": -42481000, "tax_provision": -2782000, "effective_tax_rate": null, "net_income": -39699000, "net_income_continuing_ops": -39699000, "net_income_to_common": -39699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12045000, "short_term_investments": null, "net_receivables": 94590000, "inventory": 218208000, "other_current_assets": null, "total_current_assets": 336981000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 108420000, "goodwill_and_intangibles": 141657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214896000, "total_assets": 551877000, "short_term_debt": 20979000, "accounts_payable": 52528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126926000, "long_term_debt": 166139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239183000, "total_liabilities": 366109000, "total_debt": 187118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78426000, "total_equity": 185768000, "shares_outstanding": 21617000, "operating_cash_flow": 9346000, "stock_based_compensation": 1044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1173000, "dividends_paid": 937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6596000, "free_cash_flow": 10519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37427000", "ebitda": "-31990000", "netIncome": "-39699000", "grossProfit": "50839000", "depreciation": "None", "totalRevenue": "131862000", "costOfRevenue": "81023000", "interestIncome": "None", "incomeBeforeTax": "-42481000", "interestExpense": "5054000", "operatingIncome": "-37207000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2782000", "reportedCurrency": "USD", "netInterestIncome": "-5054000", "nonInterestIncome": "None", "operatingExpenses": "88046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5437000", "sellingGeneralAndAdministrative": "37495000", "netIncomeFromContinuingOperations": "-39699000" }, "balance": { "goodwill": "33237000", "inventory": "218208000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "551877000", "longTermDebt": "166139000", "shortTermDebt": "20979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "108420000", "reportedCurrency": "USD", "retainedEarnings": "-78426000", "totalLiabilities": "366109000", "otherCurrentAssets": "12138000", "totalCurrentAssets": "336981000", "currentLongTermDebt": "4952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214896000", "currentAccountsPayable": "52528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237722000", "totalShareholderEquity": "185768000", "capitalLeaseObligations": "66631000", "otherCurrentLiabilities": "53419000", "totalCurrentLiabilities": "126926000", "otherNonCurrentLiabilities": "15947000", "totalNonCurrentLiabilities": "239183000", "cashAndShortTermInvestments": "12045000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "108420000", "cashAndCashEquivalentsAtCarryingValue": "12045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39699000", "profitLoss": "None", "dividendPayout": "937000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5994000", "operatingCashflow": "9346000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6596000", "cashflowFromInvestment": "-1173000", "stockBasedCompensation": "1044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5437000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 140085000, "cost_of_revenue": 89448000, "gross_profit": 50637000, "ebit": 572000, "ebitda": 6270000, "pretax_income": -4343000, "tax_provision": -142000, "net_income": -4201000, "net_income_to_common": -4201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10375000, "total_current_assets": 340605000, "total_assets": 594593000, "short_term_debt": 20329000, "long_term_debt": 169035000, "total_debt": 189364000, "total_liabilities": 368917000, "total_equity": 225676000, "shares_outstanding": 21617000, "goodwill_and_intangibles": 179197000 }, "cash_flow": { "operating_cash_flow": 16711000, "capital_expenditure": 1573000, "free_cash_flow": 18284000, "dividends_paid": 996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109426, "ticker_id": 6895, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "572000", "ebitda": "6270000", "netIncome": "-4201000", "grossProfit": "50637000", "depreciation": "None", "totalRevenue": "140085000", "costOfRevenue": "89448000", "interestIncome": "None", "incomeBeforeTax": "-4343000", "interestExpense": "4915000", "operatingIncome": "1099000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-142000", "reportedCurrency": "USD", "netInterestIncome": "-4915000", "nonInterestIncome": "None", "operatingExpenses": "49538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5698000", "sellingGeneralAndAdministrative": "31468000", "netIncomeFromContinuingOperations": "-4201000" }, "balance": { "goodwill": "33237000", "inventory": "210053000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "594593000", "longTermDebt": "169035000", "shortTermDebt": "20329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145960000", "reportedCurrency": "USD", "retainedEarnings": "-37736000", "totalLiabilities": "368917000", "otherCurrentAssets": "14467000", "totalCurrentAssets": "340605000", "currentLongTermDebt": "4926000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253988000", "currentAccountsPayable": "45524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242669000", "totalShareholderEquity": "225676000", "capitalLeaseObligations": "68708000", "otherCurrentLiabilities": "57839000", "totalCurrentLiabilities": "124183000", "otherNonCurrentLiabilities": "16023000", "totalNonCurrentLiabilities": "244734000", "cashAndShortTermInvestments": "10375000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "145960000", "cashAndCashEquivalentsAtCarryingValue": "10375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4201000", "profitLoss": "None", "dividendPayout": "996000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6324000", "operatingCashflow": "16711000", "capitalExpenditures": "1573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7767000", "cashflowFromInvestment": "-1573000", "stockBasedCompensation": "1062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140085000, "cost_of_revenue": 89448000, "gross_profit": 50637000, "research_and_development": null, "selling_general_admin": 31468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 572000, "depreciation_amortisation": 5698000, "ebitda": 6270000, "interest_expense": 4915000, "interest_income": null, "other_non_operating": null, "pretax_income": -4343000, "tax_provision": -142000, "effective_tax_rate": null, "net_income": -4201000, "net_income_continuing_ops": -4201000, "net_income_to_common": -4201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10375000, "short_term_investments": null, "net_receivables": 105710000, "inventory": 210053000, "other_current_assets": null, "total_current_assets": 340605000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 145960000, "goodwill_and_intangibles": 179197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 253988000, "total_assets": 594593000, "short_term_debt": 20329000, "accounts_payable": 45524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124183000, "long_term_debt": 169035000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244734000, "total_liabilities": 368917000, "total_debt": 189364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37736000, "total_equity": 225676000, "shares_outstanding": 21617000, "operating_cash_flow": 16711000, "stock_based_compensation": 1062000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1573000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1573000, "dividends_paid": 996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7767000, "free_cash_flow": 18284000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "572000", "ebitda": "6270000", "netIncome": "-4201000", "grossProfit": "50637000", "depreciation": "None", "totalRevenue": "140085000", "costOfRevenue": "89448000", "interestIncome": "None", "incomeBeforeTax": "-4343000", "interestExpense": "4915000", "operatingIncome": "1099000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-142000", "reportedCurrency": "USD", "netInterestIncome": "-4915000", "nonInterestIncome": "None", "operatingExpenses": "49538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5698000", "sellingGeneralAndAdministrative": "31468000", "netIncomeFromContinuingOperations": "-4201000" }, "balance": { "goodwill": "33237000", "inventory": "210053000", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "594593000", "longTermDebt": "169035000", "shortTermDebt": "20329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145960000", "reportedCurrency": "USD", "retainedEarnings": "-37736000", "totalLiabilities": "368917000", "otherCurrentAssets": "14467000", "totalCurrentAssets": "340605000", "currentLongTermDebt": "4926000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253988000", "currentAccountsPayable": "45524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242669000", "totalShareholderEquity": "225676000", "capitalLeaseObligations": "68708000", "otherCurrentLiabilities": "57839000", "totalCurrentLiabilities": "124183000", "otherNonCurrentLiabilities": "16023000", "totalNonCurrentLiabilities": "244734000", "cashAndShortTermInvestments": "10375000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "145960000", "cashAndCashEquivalentsAtCarryingValue": "10375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4201000", "profitLoss": "None", "dividendPayout": "996000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6324000", "operatingCashflow": "16711000", "capitalExpenditures": "1573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7767000", "cashflowFromInvestment": "-1573000", "stockBasedCompensation": "1062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5698000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 215207000, "cost_of_revenue": 134018000, "gross_profit": 81189000, "ebit": 16491000, "ebitda": 22564000, "pretax_income": 10589000, "tax_provision": 1671000, "net_income": 8918000, "net_income_to_common": 8918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2929000, "total_current_assets": 373568000, "total_assets": 634310000, "short_term_debt": 20036000, "long_term_debt": 173642000, "total_debt": 193678000, "total_liabilities": 404387000, "total_equity": 229923000, "shares_outstanding": 21617000, "goodwill_and_intangibles": 183527000 }, "cash_flow": { "operating_cash_flow": 20306000, "capital_expenditure": 623000, "free_cash_flow": 20929000, "dividends_paid": 916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109427, "ticker_id": 6895, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16491000", "ebitda": "22564000", "netIncome": "8918000", "grossProfit": "81189000", "depreciation": "None", "totalRevenue": "215207000", "costOfRevenue": "134018000", "interestIncome": "None", "incomeBeforeTax": "10589000", "interestExpense": "5603000", "operatingIncome": "15474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1671000", "reportedCurrency": "USD", "netInterestIncome": "-5603000", "nonInterestIncome": "None", "operatingExpenses": "65715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6073000", "sellingGeneralAndAdministrative": "43172000", "netIncomeFromContinuingOperations": "8918000" }, "balance": { "goodwill": "33237000", "inventory": "202408000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "634310000", "longTermDebt": "173642000", "shortTermDebt": "20036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150290000", "reportedCurrency": "USD", "retainedEarnings": "-32550000", "totalLiabilities": "404387000", "otherCurrentAssets": "11488000", "totalCurrentAssets": "373568000", "currentLongTermDebt": "4891000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "156743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260742000", "currentAccountsPayable": "69706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250418000", "totalShareholderEquity": "229923000", "capitalLeaseObligations": "71885000", "otherCurrentLiabilities": "60007000", "totalCurrentLiabilities": "151743000", "otherNonCurrentLiabilities": "8565000", "totalNonCurrentLiabilities": "252644000", "cashAndShortTermInvestments": "2929000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "150290000", "cashAndCashEquivalentsAtCarryingValue": "2929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8918000", "profitLoss": "None", "dividendPayout": "916000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "30264000", "operatingCashflow": "20306000", "capitalExpenditures": "623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22608000", "cashflowFromInvestment": "-623000", "stockBasedCompensation": "1034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215207000, "cost_of_revenue": 134018000, "gross_profit": 81189000, "research_and_development": null, "selling_general_admin": 43172000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16491000, "depreciation_amortisation": 6073000, "ebitda": 22564000, "interest_expense": 5603000, "interest_income": null, "other_non_operating": null, "pretax_income": 10589000, "tax_provision": 1671000, "effective_tax_rate": null, "net_income": 8918000, "net_income_continuing_ops": 8918000, "net_income_to_common": 8918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2929000, "short_term_investments": null, "net_receivables": 156743000, "inventory": 202408000, "other_current_assets": null, "total_current_assets": 373568000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 150290000, "goodwill_and_intangibles": 183527000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 260742000, "total_assets": 634310000, "short_term_debt": 20036000, "accounts_payable": 69706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151743000, "long_term_debt": 173642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252644000, "total_liabilities": 404387000, "total_debt": 193678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32550000, "total_equity": 229923000, "shares_outstanding": 21617000, "operating_cash_flow": 20306000, "stock_based_compensation": 1034000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -623000, "dividends_paid": 916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22608000, "free_cash_flow": 20929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16491000", "ebitda": "22564000", "netIncome": "8918000", "grossProfit": "81189000", "depreciation": "None", "totalRevenue": "215207000", "costOfRevenue": "134018000", "interestIncome": "None", "incomeBeforeTax": "10589000", "interestExpense": "5603000", "operatingIncome": "15474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1671000", "reportedCurrency": "USD", "netInterestIncome": "-5603000", "nonInterestIncome": "None", "operatingExpenses": "65715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6073000", "sellingGeneralAndAdministrative": "43172000", "netIncomeFromContinuingOperations": "8918000" }, "balance": { "goodwill": "33237000", "inventory": "202408000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "634310000", "longTermDebt": "173642000", "shortTermDebt": "20036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150290000", "reportedCurrency": "USD", "retainedEarnings": "-32550000", "totalLiabilities": "404387000", "otherCurrentAssets": "11488000", "totalCurrentAssets": "373568000", "currentLongTermDebt": "4891000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "156743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260742000", "currentAccountsPayable": "69706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250418000", "totalShareholderEquity": "229923000", "capitalLeaseObligations": "71885000", "otherCurrentLiabilities": "60007000", "totalCurrentLiabilities": "151743000", "otherNonCurrentLiabilities": "8565000", "totalNonCurrentLiabilities": "252644000", "cashAndShortTermInvestments": "2929000", "commonStockSharesOutstanding": "21617000", "intangibleAssetsExcludingGoodwill": "150290000", "cashAndCashEquivalentsAtCarryingValue": "2929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8918000", "profitLoss": "None", "dividendPayout": "916000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "30264000", "operatingCashflow": "20306000", "capitalExpenditures": "623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22608000", "cashflowFromInvestment": "-623000", "stockBasedCompensation": "1034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6073000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 183837000, "cost_of_revenue": 116420000, "gross_profit": 67417000, "ebit": 7685000, "ebitda": 14093000, "pretax_income": 1851000, "tax_provision": 1507000, "net_income": 344000, "net_income_to_common": 344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5984000, "total_current_assets": 399945000, "total_assets": 668738000, "short_term_debt": 21685000, "long_term_debt": 194659000, "total_debt": 216344000, "total_liabilities": 447820000, "total_equity": 220918000, "shares_outstanding": 21610000, "goodwill_and_intangibles": 187977000 }, "cash_flow": { "operating_cash_flow": -22667000, "capital_expenditure": 506000, "free_cash_flow": -22161000, "dividends_paid": 916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109429, "ticker_id": 6895, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7685000", "ebitda": "14093000", "netIncome": "344000", "grossProfit": "67417000", "depreciation": "None", "totalRevenue": "183837000", "costOfRevenue": "116420000", "interestIncome": "None", "incomeBeforeTax": "1851000", "interestExpense": "5834000", "operatingIncome": "8613000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1507000", "reportedCurrency": "USD", "netInterestIncome": "-5834000", "nonInterestIncome": "None", "operatingExpenses": "58804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6408000", "sellingGeneralAndAdministrative": "38770000", "netIncomeFromContinuingOperations": "344000" }, "balance": { "goodwill": "33237000", "inventory": "235015000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "668738000", "longTermDebt": "194659000", "shortTermDebt": "21685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "154740000", "reportedCurrency": "USD", "retainedEarnings": "-40510000", "totalLiabilities": "447820000", "otherCurrentAssets": "13814000", "totalCurrentAssets": "399945000", "currentLongTermDebt": "6867000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "145132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268793000", "currentAccountsPayable": "79608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276438000", "totalShareholderEquity": "220918000", "capitalLeaseObligations": "74912000", "otherCurrentLiabilities": "68428000", "totalCurrentLiabilities": "169721000", "otherNonCurrentLiabilities": "14153000", "totalNonCurrentLiabilities": "278099000", "cashAndShortTermInvestments": "5984000", "commonStockSharesOutstanding": "21610000", "intangibleAssetsExcludingGoodwill": "154740000", "cashAndCashEquivalentsAtCarryingValue": "5984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344000", "profitLoss": "None", "dividendPayout": "916000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-24637000", "operatingCashflow": "-22667000", "capitalExpenditures": "506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25664000", "cashflowFromInvestment": "-506000", "stockBasedCompensation": "1042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183837000, "cost_of_revenue": 116420000, "gross_profit": 67417000, "research_and_development": null, "selling_general_admin": 38770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7685000, "depreciation_amortisation": 6408000, "ebitda": 14093000, "interest_expense": 5834000, "interest_income": null, "other_non_operating": null, "pretax_income": 1851000, "tax_provision": 1507000, "effective_tax_rate": null, "net_income": 344000, "net_income_continuing_ops": 344000, "net_income_to_common": 344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5984000, "short_term_investments": null, "net_receivables": 145132000, "inventory": 235015000, "other_current_assets": null, "total_current_assets": 399945000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 154740000, "goodwill_and_intangibles": 187977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 268793000, "total_assets": 668738000, "short_term_debt": 21685000, "accounts_payable": 79608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169721000, "long_term_debt": 194659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278099000, "total_liabilities": 447820000, "total_debt": 216344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40510000, "total_equity": 220918000, "shares_outstanding": 21610000, "operating_cash_flow": -22667000, "stock_based_compensation": 1042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -506000, "dividends_paid": 916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25664000, "free_cash_flow": -22161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7685000", "ebitda": "14093000", "netIncome": "344000", "grossProfit": "67417000", "depreciation": "None", "totalRevenue": "183837000", "costOfRevenue": "116420000", "interestIncome": "None", "incomeBeforeTax": "1851000", "interestExpense": "5834000", "operatingIncome": "8613000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1507000", "reportedCurrency": "USD", "netInterestIncome": "-5834000", "nonInterestIncome": "None", "operatingExpenses": "58804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6408000", "sellingGeneralAndAdministrative": "38770000", "netIncomeFromContinuingOperations": "344000" }, "balance": { "goodwill": "33237000", "inventory": "235015000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "668738000", "longTermDebt": "194659000", "shortTermDebt": "21685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "154740000", "reportedCurrency": "USD", "retainedEarnings": "-40510000", "totalLiabilities": "447820000", "otherCurrentAssets": "13814000", "totalCurrentAssets": "399945000", "currentLongTermDebt": "6867000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "145132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268793000", "currentAccountsPayable": "79608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276438000", "totalShareholderEquity": "220918000", "capitalLeaseObligations": "74912000", "otherCurrentLiabilities": "68428000", "totalCurrentLiabilities": "169721000", "otherNonCurrentLiabilities": "14153000", "totalNonCurrentLiabilities": "278099000", "cashAndShortTermInvestments": "5984000", "commonStockSharesOutstanding": "21610000", "intangibleAssetsExcludingGoodwill": "154740000", "cashAndCashEquivalentsAtCarryingValue": "5984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344000", "profitLoss": "None", "dividendPayout": "916000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-24637000", "operatingCashflow": "-22667000", "capitalExpenditures": "506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25664000", "cashflowFromInvestment": "-506000", "stockBasedCompensation": "1042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6408000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 141666000, "cost_of_revenue": 87116000, "gross_profit": 54550000, "ebit": -13067000, "ebitda": -8173000, "pretax_income": -18224000, "tax_provision": -57000, "net_income": -18167000, "net_income_to_common": -18167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3396000, "total_current_assets": 343296000, "total_assets": 616964000, "short_term_debt": 21338000, "long_term_debt": 165913000, "total_debt": 187251000, "total_liabilities": 397159000, "total_equity": 219805000, "shares_outstanding": 21421000, "goodwill_and_intangibles": 191624000 }, "cash_flow": { "operating_cash_flow": 10417000, "capital_expenditure": 498000, "free_cash_flow": 10915000, "dividends_paid": 951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109430, "ticker_id": 6895, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13067000", "ebitda": "-8173000", "netIncome": "-18167000", "grossProfit": "54550000", "depreciation": "None", "totalRevenue": "141666000", "costOfRevenue": "87116000", "interestIncome": "None", "incomeBeforeTax": "-18224000", "interestExpense": "5157000", "operatingIncome": "1167000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-57000", "reportedCurrency": "USD", "netInterestIncome": "-5157000", "nonInterestIncome": "None", "operatingExpenses": "53383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4894000", "sellingGeneralAndAdministrative": "38331000", "netIncomeFromContinuingOperations": "-18167000" }, "balance": { "goodwill": "33237000", "inventory": "208480000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "616964000", "longTermDebt": "165913000", "shortTermDebt": "21338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "158387000", "reportedCurrency": "USD", "retainedEarnings": "-39895000", "totalLiabilities": "397159000", "otherCurrentAssets": "15344000", "totalCurrentAssets": "343296000", "currentLongTermDebt": "6822000", "longTermInvestments": "0", "shortTermInvestments": "553000", "currentNetReceivables": "116076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273668000", "currentAccountsPayable": "59523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250188000", "totalShareholderEquity": "219805000", "capitalLeaseObligations": "77453000", "otherCurrentLiabilities": "64974000", "totalCurrentLiabilities": "145835000", "otherNonCurrentLiabilities": "13401000", "totalNonCurrentLiabilities": "251324000", "cashAndShortTermInvestments": "3396000", "commonStockSharesOutstanding": "21421000", "intangibleAssetsExcludingGoodwill": "158387000", "cashAndCashEquivalentsAtCarryingValue": "3396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18167000", "profitLoss": "None", "dividendPayout": "951000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-18618000", "operatingCashflow": "10417000", "capitalExpenditures": "498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11147000", "cashflowFromInvestment": "-498000", "stockBasedCompensation": "1037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141666000, "cost_of_revenue": 87116000, "gross_profit": 54550000, "research_and_development": null, "selling_general_admin": 38331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13067000, "depreciation_amortisation": 4894000, "ebitda": -8173000, "interest_expense": 5157000, "interest_income": null, "other_non_operating": null, "pretax_income": -18224000, "tax_provision": -57000, "effective_tax_rate": null, "net_income": -18167000, "net_income_continuing_ops": -18167000, "net_income_to_common": -18167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3396000, "short_term_investments": 553000, "net_receivables": 116076000, "inventory": 208480000, "other_current_assets": null, "total_current_assets": 343296000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 158387000, "goodwill_and_intangibles": 191624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273668000, "total_assets": 616964000, "short_term_debt": 21338000, "accounts_payable": 59523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145835000, "long_term_debt": 165913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251324000, "total_liabilities": 397159000, "total_debt": 187251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39895000, "total_equity": 219805000, "shares_outstanding": 21421000, "operating_cash_flow": 10417000, "stock_based_compensation": 1037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -498000, "dividends_paid": 951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11147000, "free_cash_flow": 10915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13067000", "ebitda": "-8173000", "netIncome": "-18167000", "grossProfit": "54550000", "depreciation": "None", "totalRevenue": "141666000", "costOfRevenue": "87116000", "interestIncome": "None", "incomeBeforeTax": "-18224000", "interestExpense": "5157000", "operatingIncome": "1167000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-57000", "reportedCurrency": "USD", "netInterestIncome": "-5157000", "nonInterestIncome": "None", "operatingExpenses": "53383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4894000", "sellingGeneralAndAdministrative": "38331000", "netIncomeFromContinuingOperations": "-18167000" }, "balance": { "goodwill": "33237000", "inventory": "208480000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "616964000", "longTermDebt": "165913000", "shortTermDebt": "21338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "158387000", "reportedCurrency": "USD", "retainedEarnings": "-39895000", "totalLiabilities": "397159000", "otherCurrentAssets": "15344000", "totalCurrentAssets": "343296000", "currentLongTermDebt": "6822000", "longTermInvestments": "0", "shortTermInvestments": "553000", "currentNetReceivables": "116076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273668000", "currentAccountsPayable": "59523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250188000", "totalShareholderEquity": "219805000", "capitalLeaseObligations": "77453000", "otherCurrentLiabilities": "64974000", "totalCurrentLiabilities": "145835000", "otherNonCurrentLiabilities": "13401000", "totalNonCurrentLiabilities": "251324000", "cashAndShortTermInvestments": "3396000", "commonStockSharesOutstanding": "21421000", "intangibleAssetsExcludingGoodwill": "158387000", "cashAndCashEquivalentsAtCarryingValue": "3396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18167000", "profitLoss": "None", "dividendPayout": "951000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-18618000", "operatingCashflow": "10417000", "capitalExpenditures": "498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11147000", "cashflowFromInvestment": "-498000", "stockBasedCompensation": "1037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4894000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 142242000, "cost_of_revenue": 84695000, "gross_profit": 57547000, "ebit": 1656000, "ebitda": 6595000, "pretax_income": -6050000, "tax_provision": 210000, "net_income": -6260000, "net_income_to_common": -6260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4639000, "total_current_assets": 322019000, "total_assets": 602666000, "short_term_debt": 24903000, "long_term_debt": 171486000, "total_debt": 196389000, "total_liabilities": 378965000, "total_equity": 223701000, "shares_outstanding": 21377000, "goodwill_and_intangibles": 195343000 }, "cash_flow": { "operating_cash_flow": 10513000, "capital_expenditure": 600000, "free_cash_flow": 11113000, "dividends_paid": 1026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109431, "ticker_id": 6895, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1656000", "ebitda": "6595000", "netIncome": "-6260000", "grossProfit": "57547000", "depreciation": "None", "totalRevenue": "142242000", "costOfRevenue": "84695000", "interestIncome": "None", "incomeBeforeTax": "-6050000", "interestExpense": "5614000", "operatingIncome": "1830000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-5614000", "nonInterestIncome": "None", "operatingExpenses": "55717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4939000", "sellingGeneralAndAdministrative": "39536000", "netIncomeFromContinuingOperations": "-6260000" }, "balance": { "goodwill": "33237000", "inventory": "189820000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "602666000", "longTermDebt": "171486000", "shortTermDebt": "24903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "162106000", "reportedCurrency": "USD", "retainedEarnings": "-20771000", "totalLiabilities": "378965000", "otherCurrentAssets": "13915000", "totalCurrentAssets": "322019000", "currentLongTermDebt": "10652000", "longTermInvestments": "0", "shortTermInvestments": "722000", "currentNetReceivables": "113645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280647000", "currentAccountsPayable": "32855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262667000", "totalShareholderEquity": "223701000", "capitalLeaseObligations": "80529000", "otherCurrentLiabilities": "64697000", "totalCurrentLiabilities": "123022000", "otherNonCurrentLiabilities": "9257000", "totalNonCurrentLiabilities": "255943000", "cashAndShortTermInvestments": "4639000", "commonStockSharesOutstanding": "21377000", "intangibleAssetsExcludingGoodwill": "162106000", "cashAndCashEquivalentsAtCarryingValue": "4639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6260000", "profitLoss": "None", "dividendPayout": "1026000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1566000", "operatingCashflow": "10513000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21399000", "cashflowFromInvestment": "-600000", "stockBasedCompensation": "807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142242000, "cost_of_revenue": 84695000, "gross_profit": 57547000, "research_and_development": null, "selling_general_admin": 39536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1656000, "depreciation_amortisation": 4939000, "ebitda": 6595000, "interest_expense": 5614000, "interest_income": null, "other_non_operating": null, "pretax_income": -6050000, "tax_provision": 210000, "effective_tax_rate": null, "net_income": -6260000, "net_income_continuing_ops": -6260000, "net_income_to_common": -6260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4639000, "short_term_investments": 722000, "net_receivables": 113645000, "inventory": 189820000, "other_current_assets": null, "total_current_assets": 322019000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 162106000, "goodwill_and_intangibles": 195343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280647000, "total_assets": 602666000, "short_term_debt": 24903000, "accounts_payable": 32855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123022000, "long_term_debt": 171486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255943000, "total_liabilities": 378965000, "total_debt": 196389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20771000, "total_equity": 223701000, "shares_outstanding": 21377000, "operating_cash_flow": 10513000, "stock_based_compensation": 807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -600000, "dividends_paid": 1026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21399000, "free_cash_flow": 11113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1656000", "ebitda": "6595000", "netIncome": "-6260000", "grossProfit": "57547000", "depreciation": "None", "totalRevenue": "142242000", "costOfRevenue": "84695000", "interestIncome": "None", "incomeBeforeTax": "-6050000", "interestExpense": "5614000", "operatingIncome": "1830000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-5614000", "nonInterestIncome": "None", "operatingExpenses": "55717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4939000", "sellingGeneralAndAdministrative": "39536000", "netIncomeFromContinuingOperations": "-6260000" }, "balance": { "goodwill": "33237000", "inventory": "189820000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "602666000", "longTermDebt": "171486000", "shortTermDebt": "24903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "162106000", "reportedCurrency": "USD", "retainedEarnings": "-20771000", "totalLiabilities": "378965000", "otherCurrentAssets": "13915000", "totalCurrentAssets": "322019000", "currentLongTermDebt": "10652000", "longTermInvestments": "0", "shortTermInvestments": "722000", "currentNetReceivables": "113645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280647000", "currentAccountsPayable": "32855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262667000", "totalShareholderEquity": "223701000", "capitalLeaseObligations": "80529000", "otherCurrentLiabilities": "64697000", "totalCurrentLiabilities": "123022000", "otherNonCurrentLiabilities": "9257000", "totalNonCurrentLiabilities": "255943000", "cashAndShortTermInvestments": "4639000", "commonStockSharesOutstanding": "21377000", "intangibleAssetsExcludingGoodwill": "162106000", "cashAndCashEquivalentsAtCarryingValue": "4639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6260000", "profitLoss": "None", "dividendPayout": "1026000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1566000", "operatingCashflow": "10513000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21399000", "cashflowFromInvestment": "-600000", "stockBasedCompensation": "807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4939000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 203143000, "cost_of_revenue": 129288000, "gross_profit": 73855000, "ebit": 16992000, "ebitda": 21947000, "pretax_income": 6020000, "tax_provision": 3313000, "net_income": 2707000, "net_income_to_common": 2707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16189000, "total_current_assets": 376355000, "total_assets": 667142000, "short_term_debt": 18817000, "long_term_debt": 196229000, "total_debt": 215046000, "total_liabilities": 436263000, "total_equity": 230879000, "shares_outstanding": 21468000, "goodwill_and_intangibles": 199133000 }, "cash_flow": { "operating_cash_flow": 39470000, "capital_expenditure": 1036000, "free_cash_flow": 40506000, "dividends_paid": 902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109432, "ticker_id": 6895, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16992000", "ebitda": "21947000", "netIncome": "2707000", "grossProfit": "73855000", "depreciation": "None", "totalRevenue": "203143000", "costOfRevenue": "129288000", "interestIncome": "None", "incomeBeforeTax": "6020000", "interestExpense": "5618000", "operatingIncome": "15739000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3313000", "reportedCurrency": "USD", "netInterestIncome": "-5618000", "nonInterestIncome": "None", "operatingExpenses": "58116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4955000", "sellingGeneralAndAdministrative": "30489000", "netIncomeFromContinuingOperations": "2707000" }, "balance": { "goodwill": "33237000", "inventory": "188647000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "667142000", "longTermDebt": "196229000", "shortTermDebt": "18817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "165896000", "reportedCurrency": "USD", "retainedEarnings": "-13568000", "totalLiabilities": "436263000", "otherCurrentAssets": "16339000", "totalCurrentAssets": "376355000", "currentLongTermDebt": "4742000", "longTermInvestments": "1826000", "shortTermInvestments": "None", "currentNetReceivables": "155180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290787000", "currentAccountsPayable": "54154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "285055000", "totalShareholderEquity": "230879000", "capitalLeaseObligations": "84084000", "otherCurrentLiabilities": "77715000", "totalCurrentLiabilities": "151968000", "otherNonCurrentLiabilities": "110000", "totalNonCurrentLiabilities": "284295000", "cashAndShortTermInvestments": "16189000", "commonStockSharesOutstanding": "21468000", "intangibleAssetsExcludingGoodwill": "165896000", "cashAndCashEquivalentsAtCarryingValue": "16189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2707000", "profitLoss": "None", "dividendPayout": "902000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30600000", "operatingCashflow": "39470000", "capitalExpenditures": "1036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28666000", "cashflowFromInvestment": "-1036000", "stockBasedCompensation": "917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203143000, "cost_of_revenue": 129288000, "gross_profit": 73855000, "research_and_development": null, "selling_general_admin": 30489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16992000, "depreciation_amortisation": 4955000, "ebitda": 21947000, "interest_expense": 5618000, "interest_income": null, "other_non_operating": null, "pretax_income": 6020000, "tax_provision": 3313000, "effective_tax_rate": null, "net_income": 2707000, "net_income_continuing_ops": 2707000, "net_income_to_common": 2707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16189000, "short_term_investments": null, "net_receivables": 155180000, "inventory": 188647000, "other_current_assets": null, "total_current_assets": 376355000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 165896000, "goodwill_and_intangibles": 199133000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290787000, "total_assets": 667142000, "short_term_debt": 18817000, "accounts_payable": 54154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151968000, "long_term_debt": 196229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 284295000, "total_liabilities": 436263000, "total_debt": 215046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13568000, "total_equity": 230879000, "shares_outstanding": 21468000, "operating_cash_flow": 39470000, "stock_based_compensation": 917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1036000, "dividends_paid": 902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28666000, "free_cash_flow": 40506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16992000", "ebitda": "21947000", "netIncome": "2707000", "grossProfit": "73855000", "depreciation": "None", "totalRevenue": "203143000", "costOfRevenue": "129288000", "interestIncome": "None", "incomeBeforeTax": "6020000", "interestExpense": "5618000", "operatingIncome": "15739000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3313000", "reportedCurrency": "USD", "netInterestIncome": "-5618000", "nonInterestIncome": "None", "operatingExpenses": "58116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4955000", "sellingGeneralAndAdministrative": "30489000", "netIncomeFromContinuingOperations": "2707000" }, "balance": { "goodwill": "33237000", "inventory": "188647000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "667142000", "longTermDebt": "196229000", "shortTermDebt": "18817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "165896000", "reportedCurrency": "USD", "retainedEarnings": "-13568000", "totalLiabilities": "436263000", "otherCurrentAssets": "16339000", "totalCurrentAssets": "376355000", "currentLongTermDebt": "4742000", "longTermInvestments": "1826000", "shortTermInvestments": "None", "currentNetReceivables": "155180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290787000", "currentAccountsPayable": "54154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "285055000", "totalShareholderEquity": "230879000", "capitalLeaseObligations": "84084000", "otherCurrentLiabilities": "77715000", "totalCurrentLiabilities": "151968000", "otherNonCurrentLiabilities": "110000", "totalNonCurrentLiabilities": "284295000", "cashAndShortTermInvestments": "16189000", "commonStockSharesOutstanding": "21468000", "intangibleAssetsExcludingGoodwill": "165896000", "cashAndCashEquivalentsAtCarryingValue": "16189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2707000", "profitLoss": "None", "dividendPayout": "902000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30600000", "operatingCashflow": "39470000", "capitalExpenditures": "1036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28666000", "cashflowFromInvestment": "-1036000", "stockBasedCompensation": "917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4955000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 191669000, "cost_of_revenue": 120718000, "gross_profit": 70951000, "ebit": 13514000, "ebitda": 18335000, "pretax_income": 7221000, "tax_provision": 3015000, "net_income": 4206000, "net_income_to_common": 4206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6318000, "total_current_assets": 390863000, "total_assets": 691668000, "short_term_debt": 27451000, "long_term_debt": 212539000, "total_debt": 239990000, "total_liabilities": 465251000, "total_equity": 226417000, "shares_outstanding": 21293000, "goodwill_and_intangibles": 202872000 }, "cash_flow": { "operating_cash_flow": -12032000, "capital_expenditure": 772000, "free_cash_flow": -11260000, "dividends_paid": 925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109434, "ticker_id": 6895, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13514000", "ebitda": "18335000", "netIncome": "4206000", "grossProfit": "70951000", "depreciation": "None", "totalRevenue": "191669000", "costOfRevenue": "120718000", "interestIncome": "None", "incomeBeforeTax": "7221000", "interestExpense": "5246000", "operatingIncome": "13612000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3015000", "reportedCurrency": "USD", "netInterestIncome": "-5246000", "nonInterestIncome": "None", "operatingExpenses": "57339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4821000", "sellingGeneralAndAdministrative": "40214000", "netIncomeFromContinuingOperations": "4206000" }, "balance": { "goodwill": "33237000", "inventory": "217696000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "691668000", "longTermDebt": "212539000", "shortTermDebt": "27451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "169635000", "reportedCurrency": "USD", "retainedEarnings": "-15333000", "totalLiabilities": "465251000", "otherCurrentAssets": "12139000", "totalCurrentAssets": "390863000", "currentLongTermDebt": "13866000", "longTermInvestments": "3963000", "shortTermInvestments": "None", "currentNetReceivables": "154710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300805000", "currentAccountsPayable": "57188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312798000", "totalShareholderEquity": "226417000", "capitalLeaseObligations": "86393000", "otherCurrentLiabilities": "67731000", "totalCurrentLiabilities": "153959000", "otherNonCurrentLiabilities": "14796000", "totalNonCurrentLiabilities": "311292000", "cashAndShortTermInvestments": "6318000", "commonStockSharesOutstanding": "21293000", "intangibleAssetsExcludingGoodwill": "169635000", "cashAndCashEquivalentsAtCarryingValue": "6318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4206000", "profitLoss": "None", "dividendPayout": "925000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6664000", "operatingCashflow": "-12032000", "capitalExpenditures": "772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4068000", "cashflowFromInvestment": "-772000", "stockBasedCompensation": "898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191669000, "cost_of_revenue": 120718000, "gross_profit": 70951000, "research_and_development": null, "selling_general_admin": 40214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13514000, "depreciation_amortisation": 4821000, "ebitda": 18335000, "interest_expense": 5246000, "interest_income": null, "other_non_operating": null, "pretax_income": 7221000, "tax_provision": 3015000, "effective_tax_rate": null, "net_income": 4206000, "net_income_continuing_ops": 4206000, "net_income_to_common": 4206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6318000, "short_term_investments": null, "net_receivables": 154710000, "inventory": 217696000, "other_current_assets": null, "total_current_assets": 390863000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 169635000, "goodwill_and_intangibles": 202872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 300805000, "total_assets": 691668000, "short_term_debt": 27451000, "accounts_payable": 57188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153959000, "long_term_debt": 212539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 311292000, "total_liabilities": 465251000, "total_debt": 239990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15333000, "total_equity": 226417000, "shares_outstanding": 21293000, "operating_cash_flow": -12032000, "stock_based_compensation": 898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -772000, "dividends_paid": 925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4068000, "free_cash_flow": -11260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13514000", "ebitda": "18335000", "netIncome": "4206000", "grossProfit": "70951000", "depreciation": "None", "totalRevenue": "191669000", "costOfRevenue": "120718000", "interestIncome": "None", "incomeBeforeTax": "7221000", "interestExpense": "5246000", "operatingIncome": "13612000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3015000", "reportedCurrency": "USD", "netInterestIncome": "-5246000", "nonInterestIncome": "None", "operatingExpenses": "57339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4821000", "sellingGeneralAndAdministrative": "40214000", "netIncomeFromContinuingOperations": "4206000" }, "balance": { "goodwill": "33237000", "inventory": "217696000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "691668000", "longTermDebt": "212539000", "shortTermDebt": "27451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "169635000", "reportedCurrency": "USD", "retainedEarnings": "-15333000", "totalLiabilities": "465251000", "otherCurrentAssets": "12139000", "totalCurrentAssets": "390863000", "currentLongTermDebt": "13866000", "longTermInvestments": "3963000", "shortTermInvestments": "None", "currentNetReceivables": "154710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300805000", "currentAccountsPayable": "57188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312798000", "totalShareholderEquity": "226417000", "capitalLeaseObligations": "86393000", "otherCurrentLiabilities": "67731000", "totalCurrentLiabilities": "153959000", "otherNonCurrentLiabilities": "14796000", "totalNonCurrentLiabilities": "311292000", "cashAndShortTermInvestments": "6318000", "commonStockSharesOutstanding": "21293000", "intangibleAssetsExcludingGoodwill": "169635000", "cashAndCashEquivalentsAtCarryingValue": "6318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4206000", "profitLoss": "None", "dividendPayout": "925000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6664000", "operatingCashflow": "-12032000", "capitalExpenditures": "772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4068000", "cashflowFromInvestment": "-772000", "stockBasedCompensation": "898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4821000", "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": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "income_statement": { "revenue": 146436000, "cost_of_revenue": 90445000, "gross_profit": 55991000, "ebit": 6113000, "ebitda": 11038000, "pretax_income": -5278000, "tax_provision": 1242000, "net_income": -6520000, "net_income_to_common": -6520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15122000, "total_current_assets": 357541000, "total_assets": 665238000, "short_term_debt": 28454000, "long_term_debt": 207182000, "total_debt": 235636000, "total_liabilities": 442187000, "total_equity": 223051000, "shares_outstanding": 21123000, "goodwill_and_intangibles": 206608000 }, "cash_flow": { "operating_cash_flow": 16888000, "capital_expenditure": 482000, "free_cash_flow": 17370000, "dividends_paid": 922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109435, "ticker_id": 6895, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:06.724311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6113000", "ebitda": "11038000", "netIncome": "-6520000", "grossProfit": "55991000", "depreciation": "None", "totalRevenue": "146436000", "costOfRevenue": "90445000", "interestIncome": "None", "incomeBeforeTax": "-5278000", "interestExpense": "5528000", "operatingIncome": "4396000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1242000", "reportedCurrency": "USD", "netInterestIncome": "-5528000", "nonInterestIncome": "None", "operatingExpenses": "51595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4146000", "costofGoodsAndServicesSold": "90445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4925000", "sellingGeneralAndAdministrative": "35863000", "netIncomeFromContinuingOperations": "-657000" }, "balance": { "goodwill": "33237000", "inventory": "212527000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "665238000", "longTermDebt": "207182000", "shortTermDebt": "28454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "173371000", "reportedCurrency": "USD", "retainedEarnings": "-18596000", "totalLiabilities": "442187000", "otherCurrentAssets": "11878000", "totalCurrentAssets": "357541000", "currentLongTermDebt": "14857000", "longTermInvestments": "5303000", "shortTermInvestments": "None", "currentNetReceivables": "118014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307697000", "currentAccountsPayable": "48396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17422000", "shortLongTermDebtTotal": "309425000", "totalShareholderEquity": "223051000", "capitalLeaseObligations": "87386000", "otherCurrentLiabilities": "58329000", "totalCurrentLiabilities": "135179000", "otherNonCurrentLiabilities": "16415000", "totalNonCurrentLiabilities": "307008000", "cashAndShortTermInvestments": "15122000", "commonStockSharesOutstanding": "21123000", "intangibleAssetsExcludingGoodwill": "173371000", "cashAndCashEquivalentsAtCarryingValue": "15122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6520000", "profitLoss": "None", "dividendPayout": "922000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1876000", "operatingCashflow": "16888000", "capitalExpenditures": "482000", "changeInReceivables": "-40860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42171000", "cashflowFromInvestment": "-482000", "stockBasedCompensation": "1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146436000, "cost_of_revenue": 90445000, "gross_profit": 55991000, "research_and_development": null, "selling_general_admin": 35863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6113000, "depreciation_amortisation": 4925000, "ebitda": 11038000, "interest_expense": 5528000, "interest_income": null, "other_non_operating": null, "pretax_income": -5278000, "tax_provision": 1242000, "effective_tax_rate": null, "net_income": -6520000, "net_income_continuing_ops": -657000, "net_income_to_common": -6520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15122000, "short_term_investments": null, "net_receivables": 118014000, "inventory": 212527000, "other_current_assets": null, "total_current_assets": 357541000, "net_ppe": null, "goodwill": 33237000, "intangible_assets": 173371000, "goodwill_and_intangibles": 206608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 307697000, "total_assets": 665238000, "short_term_debt": 28454000, "accounts_payable": 48396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135179000, "long_term_debt": 207182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307008000, "total_liabilities": 442187000, "total_debt": 235636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18596000, "total_equity": 223051000, "shares_outstanding": 21123000, "operating_cash_flow": 16888000, "stock_based_compensation": 1011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -482000, "dividends_paid": 922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42171000, "free_cash_flow": 17370000, "net_change_in_cash": -25765000 }, "raw_data": { "income": { "ebit": "6113000", "ebitda": "11038000", "netIncome": "-6520000", "grossProfit": "55991000", "depreciation": "None", "totalRevenue": "146436000", "costOfRevenue": "90445000", "interestIncome": "None", "incomeBeforeTax": "-5278000", "interestExpense": "5528000", "operatingIncome": "4396000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1242000", "reportedCurrency": "USD", "netInterestIncome": "-5528000", "nonInterestIncome": "None", "operatingExpenses": "51595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4146000", "costofGoodsAndServicesSold": "90445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4925000", "sellingGeneralAndAdministrative": "35863000", "netIncomeFromContinuingOperations": "-657000" }, "balance": { "goodwill": "33237000", "inventory": "212527000", "commonStock": "218000", "currentDebt": "None", "investments": "None", "totalAssets": "665238000", "longTermDebt": "207182000", "shortTermDebt": "28454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "173371000", "reportedCurrency": "USD", "retainedEarnings": "-18596000", "totalLiabilities": "442187000", "otherCurrentAssets": "11878000", "totalCurrentAssets": "357541000", "currentLongTermDebt": "14857000", "longTermInvestments": "5303000", "shortTermInvestments": "None", "currentNetReceivables": "118014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307697000", "currentAccountsPayable": "48396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17422000", "shortLongTermDebtTotal": "309425000", "totalShareholderEquity": "223051000", "capitalLeaseObligations": "87386000", "otherCurrentLiabilities": "58329000", "totalCurrentLiabilities": "135179000", "otherNonCurrentLiabilities": "16415000", "totalNonCurrentLiabilities": "307008000", "cashAndShortTermInvestments": "15122000", "commonStockSharesOutstanding": "21123000", "intangibleAssetsExcludingGoodwill": "173371000", "cashAndCashEquivalentsAtCarryingValue": "15122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6520000", "profitLoss": "None", "dividendPayout": "922000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1876000", "operatingCashflow": "16888000", "capitalExpenditures": "482000", "changeInReceivables": "-40860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42171000", "cashflowFromInvestment": "-482000", "stockBasedCompensation": "1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4925000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }