{ "ticker": { "uuid": "e13a8f35-dfab-4bec-aa05-bcf223287d66", "symbol": "CSV", "name": "Carriage Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/e13a8f35-dfab-4bec-aa05-bcf223287d66/", "api_url": "https://sharemaestro.com/factors/api/tickers/e13a8f35-dfab-4bec-aa05-bcf223287d66/" }, "ticker_metadata": { "id": 872, "uuid": "e13a8f35-dfab-4bec-aa05-bcf223287d66", "symbol": "CSV", "name": "Carriage Services Inc", "asset_type": "equity", "market_cap": 686954000, "stock_exchange_id": 3, "industry": "Personal Services", "sector": "Consumer Cyclical", "description": "Carriage Services, Inc. provides funeral and cemetery services and merchandise in the United States. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e13a8f35-dfab-4bec-aa05-bcf223287d66", "symbol": "CSV", "name": "Carriage Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/e13a8f35-dfab-4bec-aa05-bcf223287d66/", "api_url": "https://sharemaestro.com/factors/api/tickers/e13a8f35-dfab-4bec-aa05-bcf223287d66/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.79, "quality": 0.77, "momentum": 0.18, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 37.53, "market_cap": 592185870, "pe_ratio": 13.4658, "earnings_yield": 0.0743, "ebitda_to_ev": 0.1027, "shareholder_yield": 0.0119, "roe": 0.1647, "piotroski_f_score": 6, "momentum_12_1": 0.0197, "volatility_252d": 0.2932 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.752100+00:00", "batch_id": "" }, "size": { "price_close": 37.53, "market_cap": 592185870, "market_cap_usd": 592185870, "enterprise_value": 1116120870, "shares_outstanding": 15779000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.4658, "pb_ratio": 2.2184, "ptbv_ratio": null, "ps_ratio": 1.4221, "pcf_ratio": 9.5825, "pfcf_ratio": 3.2839, "ev_ebitda": 9.7411, "ev_ebit": 12.315, "ev_sales": 2.6804, "ev_fcf": 6.1893, "earnings_yield": 0.0743, "fcf_yield": 0.1616, "price_to_sales": 1.4221, "price_to_book": 2.2184, "price_to_cashflow": 9.5825, "ebitda_to_ev": 0.1027, "sales_yield": 0.3731 }, "yield": { "dividend_yield": 0.0119, "buyback_yield": 0, "shareholder_yield": 0.0119, "debt_paydown_yield": null, "total_yield": 0.0119 }, "quality": { "gross_margin": 0.354, "operating_margin": 0.2177, "net_margin": 0.1056, "ebitda_margin": 0.2752, "fcf_margin": 0.4331, "roe": 0.1647, "roa": 0.0326, "roic": 0.0809, "roc_greenblatt": null, "asset_turnover": 0.3088, "cash_conversion": 4.1006, "accruals_ratio": -0.0132, "sbc_to_revenue": 0.019, "piotroski_f_score": 6, "altman_z_score": 1.1859, "earnings_stability_5y": 0.4094, "revenue_stability_5y": 0.1336, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1093, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.051, "net_debt_to_ebitda": 4.5727, "debt_to_assets": 0.3907, "interest_coverage": 3.2425, "current_ratio": 1.1509, "quick_ratio": 0.995, "net_debt": 523935000, "local_beta": 0.0002, "volatility_252d": 0.2932, "volatility_60d": 0.6883, "max_drawdown_12m": -0.266, "risk_adjusted_momentum": 0.0671 }, "growth": { "revenue_growth_1y": 0.0212, "revenue_growth_3y_cagr": 0.0409, "revenue_growth_5y_cagr": 0.0485, "eps_growth_1y": -0.0624, "eps_growth_3y_cagr": 0.0757, "eps_growth_5y_cagr": 0.262, "fcf_growth_1y": 1.9182, "book_value_growth_1y": 0.2067, "revenue_growth": 0.0212, "earnings_growth": -0.0624 }, "momentum": { "price_return_1m": -0.1744, "price_return_3m": -0.1342, "price_return_6m": -0.0996, "price_return_9m": -0.1153, "price_return_12m": -0.1582, "price_return_12m_ex1m": 0.0197, "momentum_6m": -0.0996, "momentum_12m": -0.1582, "momentum_12_1": 0.0197, "distance_from_52w_high": -0.266, "distance_from_52w_low": 0, "relative_strength": -0.2582 }, "raw_ttm": { "revenue_ttm": 416404000, "gross_profit_ttm": 147387000, "ebit_ttm": 90631000, "ebitda_ttm": 114578000, "net_income_ttm": 43977000, "eps_diluted_ttm": 2.7871, "operating_cash_flow_ttm": 61799000, "capital_expenditure_ttm": 118533000, "fcf_ttm": 180332000, "dividends_paid_ttm": 7075000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27951000, "cash_and_equivalents": 2908000, "total_current_assets": 57138000, "total_current_liabilities": 49648000, "net_ppe": null, "total_assets": 1348318000, "total_debt": 526843000, "total_equity": 266939000, "net_working_capital": 9144000, "book_value_per_share": 16.9174, "retained_earnings": 308208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -204915000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 41, "rank_ev_ebitda": 37, "rank_ev_ebit": 49, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 25, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 63, "rank_fcf_margin": 18, "rank_piotroski": 34, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 75 }, "composites": { "value_composite": 21, "quality_composite": 23, "momentum_composite": 82, "growth_composite": 70, "yield_composite": 29, "svqf_composite": 17, "vc1_composite": 23, "vc2_composite": 23, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.7799, "os_score": 0.78, "value_percentile": 0.79, "quality_percentile": 0.77, "momentum_percentile": 0.18, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3782, "ticker_id": 872, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.752100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.53, "market_cap": 592185870, "market_cap_usd": 592185870, "enterprise_value": 1116120870, "shares_outstanding": 15779000, "fx_rate_to_usd": null, "pe_ratio": 13.46580872, "pb_ratio": 2.21843144, "ptbv_ratio": null, "ps_ratio": 1.42214261, "pcf_ratio": 9.58245069, "pfcf_ratio": 3.28386459, "ev_ebitda": 9.74114464, "ev_ebit": 12.31500116, "ev_sales": 2.6803798, "ev_fcf": 6.18925576, "earnings_yield": 0.07426216, "fcf_yield": 0.16157031, "dividend_yield": 0.01194726, "buyback_yield": 0, "shareholder_yield": 0.01194726, "debt_paydown_yield": null, "total_yield": 0.01194726, "gross_margin": 0.35395193, "operating_margin": 0.21765161, "net_margin": 0.10561138, "ebitda_margin": 0.27516066, "fcf_margin": 0.43306981, "roe": 0.1647455, "roa": 0.03261619, "roic": 0.08092856, "roc_greenblatt": null, "asset_turnover": 0.30883219, "cash_conversion": 4.10059804, "accruals_ratio": -0.01321795, "sbc_to_revenue": 0.01897676, "debt_to_equity": 4.05103413, "net_debt_to_ebitda": 4.57273648, "debt_to_assets": 0.39074091, "interest_coverage": 3.2424958, "current_ratio": 1.15086207, "quick_ratio": 0.99498469, "net_debt": 523935000, "revenue_growth_1y": 0.02116368, "revenue_growth_3y_cagr": 0.04086894, "revenue_growth_5y_cagr": 0.04848311, "eps_growth_1y": -0.06244404, "eps_growth_3y_cagr": 0.0756932, "eps_growth_5y_cagr": 0.26200781, "fcf_growth_1y": 1.91822963, "book_value_growth_1y": 0.20672937, "piotroski_f_score": 6, "altman_z_score": 1.18591153, "earnings_stability_5y": 0.409401, "revenue_stability_5y": 0.133647, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17443907, "price_return_3m": -0.13419214, "price_return_6m": -0.09962646, "price_return_9m": -0.11527998, "price_return_12m": -0.15819554, "price_return_12m_ex1m": 0.01967575, "distance_from_52w_high": -0.26596425, "distance_from_52w_low": 0, "relative_strength": -0.25815912, "local_beta": 0.0002, "volatility_252d": 0.293242, "volatility_60d": 0.688267, "max_drawdown_12m": -0.26596425, "revenue_ttm": 416404000, "gross_profit_ttm": 147387000, "ebit_ttm": 90631000, "ebitda_ttm": 114578000, "net_income_ttm": 43977000, "eps_diluted_ttm": 2.78705875, "operating_cash_flow_ttm": 61799000, "capital_expenditure_ttm": 118533000, "fcf_ttm": 180332000, "dividends_paid_ttm": 7075000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27951000, "cash_and_equivalents": 2908000, "total_current_assets": 57138000, "total_current_liabilities": 49648000, "net_ppe": null, "total_assets": 1348318000, "total_debt": 526843000, "total_equity": 266939000, "net_working_capital": 9144000, "book_value_per_share": 16.91735851, "retained_earnings": 308208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -204915000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 41, "rank_ev_ebitda": 37, "rank_ev_ebit": 49, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 25, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 63, "rank_fcf_margin": 18, "rank_piotroski": 34, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 75, "value_composite": 21, "quality_composite": 23, "momentum_composite": 82, "growth_composite": 70, "yield_composite": 29, "svqf_composite": 17, "vc1_composite": 23, "vc2_composite": 23, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37.53, "os": 0.78, "value": 0.79, "quality": 0.77, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.4658, "earnings_yield": 0.0743, "shareholder_yield": 0.0119, "roe": 0.1647, "momentum_12_1": 0.0197, "complete_fields": { "id": 3782, "ticker_id": 872, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.752100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.53, "market_cap": 592185870, "market_cap_usd": 592185870, "enterprise_value": 1116120870, "shares_outstanding": 15779000, "fx_rate_to_usd": null, "pe_ratio": 13.46580872, "pb_ratio": 2.21843144, "ptbv_ratio": null, "ps_ratio": 1.42214261, "pcf_ratio": 9.58245069, "pfcf_ratio": 3.28386459, "ev_ebitda": 9.74114464, "ev_ebit": 12.31500116, "ev_sales": 2.6803798, "ev_fcf": 6.18925576, "earnings_yield": 0.07426216, "fcf_yield": 0.16157031, "dividend_yield": 0.01194726, "buyback_yield": 0, "shareholder_yield": 0.01194726, "debt_paydown_yield": null, "total_yield": 0.01194726, "gross_margin": 0.35395193, "operating_margin": 0.21765161, "net_margin": 0.10561138, "ebitda_margin": 0.27516066, "fcf_margin": 0.43306981, "roe": 0.1647455, "roa": 0.03261619, "roic": 0.08092856, "roc_greenblatt": null, "asset_turnover": 0.30883219, "cash_conversion": 4.10059804, "accruals_ratio": -0.01321795, "sbc_to_revenue": 0.01897676, "debt_to_equity": 4.05103413, "net_debt_to_ebitda": 4.57273648, "debt_to_assets": 0.39074091, "interest_coverage": 3.2424958, "current_ratio": 1.15086207, "quick_ratio": 0.99498469, "net_debt": 523935000, "revenue_growth_1y": 0.02116368, "revenue_growth_3y_cagr": 0.04086894, "revenue_growth_5y_cagr": 0.04848311, "eps_growth_1y": -0.06244404, "eps_growth_3y_cagr": 0.0756932, "eps_growth_5y_cagr": 0.26200781, "fcf_growth_1y": 1.91822963, "book_value_growth_1y": 0.20672937, "piotroski_f_score": 6, "altman_z_score": 1.18591153, "earnings_stability_5y": 0.409401, "revenue_stability_5y": 0.133647, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17443907, "price_return_3m": -0.13419214, "price_return_6m": -0.09962646, "price_return_9m": -0.11527998, "price_return_12m": -0.15819554, "price_return_12m_ex1m": 0.01967575, "distance_from_52w_high": -0.26596425, "distance_from_52w_low": 0, "relative_strength": -0.25815912, "local_beta": 0.0002, "volatility_252d": 0.293242, "volatility_60d": 0.688267, "max_drawdown_12m": -0.26596425, "revenue_ttm": 416404000, "gross_profit_ttm": 147387000, "ebit_ttm": 90631000, "ebitda_ttm": 114578000, "net_income_ttm": 43977000, "eps_diluted_ttm": 2.78705875, "operating_cash_flow_ttm": 61799000, "capital_expenditure_ttm": 118533000, "fcf_ttm": 180332000, "dividends_paid_ttm": 7075000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27951000, "cash_and_equivalents": 2908000, "total_current_assets": 57138000, "total_current_liabilities": 49648000, "net_ppe": null, "total_assets": 1348318000, "total_debt": 526843000, "total_equity": 266939000, "net_working_capital": 9144000, "book_value_per_share": 16.91735851, "retained_earnings": 308208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -204915000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 41, "rank_ev_ebitda": 37, "rank_ev_ebit": 49, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 25, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 63, "rank_fcf_margin": 18, "rank_piotroski": 34, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 75, "value_composite": 21, "quality_composite": 23, "momentum_composite": 82, "growth_composite": 70, "yield_composite": 29, "svqf_composite": 17, "vc1_composite": 23, "vc2_composite": 23, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 417440000, "cost_of_revenue": 270764000, "gross_profit": 146676000, "ebit": 98628000, "ebitda": 124340000, "pretax_income": 70263000, "tax_provision": 18756000, "net_income": 51507000, "net_income_to_common": 51507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1688000, "total_current_assets": 56076000, "total_assets": 1345905000, "short_term_debt": 4296000, "long_term_debt": 528335000, "total_debt": 532631000, "total_liabilities": 1091129000, "total_equity": 254776000, "shares_outstanding": 15634000, "goodwill_and_intangibles": 471504000 }, "cash_flow": { "operating_cash_flow": 60693000, "capital_expenditure": 20628000, "free_cash_flow": 81321000, "dividends_paid": 7025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244569, "ticker_id": 872, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98628000", "ebitda": "124340000", "netIncome": "51507000", "grossProfit": "146676000", "depreciation": "None", "totalRevenue": "417440000", "costOfRevenue": "270764000", "interestIncome": "28365000", "incomeBeforeTax": "70263000", "interestExpense": "28365000", "operatingIncome": "98028000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18756000", "reportedCurrency": "USD", "netInterestIncome": "-28365000", "nonInterestIncome": "None", "operatingExpenses": "48648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25712000", "sellingGeneralAndAdministrative": "48648000", "netIncomeFromContinuingOperations": "51507000" }, "balance": { "goodwill": "427897000", "inventory": "7763000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "1345905000", "longTermDebt": "528335000", "shortTermDebt": "4296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43607000", "reportedCurrency": "USD", "retainedEarnings": "294716000", "totalLiabilities": "1091129000", "otherCurrentAssets": "5978000", "totalCurrentAssets": "56076000", "currentLongTermDebt": "607000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289829000", "currentAccountsPayable": "18999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414500000", "shortLongTermDebtTotal": "563046000", "totalShareholderEquity": "254776000", "capitalLeaseObligations": "23566000", "otherCurrentLiabilities": "-42859000", "totalCurrentLiabilities": "57217000", "otherNonCurrentLiabilities": "93425000", "totalNonCurrentLiabilities": "1033912000", "cashAndShortTermInvestments": "1688000", "commonStockSharesOutstanding": "15634000", "intangibleAssetsExcludingGoodwill": "43607000", "cashAndCashEquivalentsAtCarryingValue": "1688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51507000", "profitLoss": "None", "dividendPayout": "7025000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1687000", "operatingCashflow": "60693000", "capitalExpenditures": "20628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24999000", "cashflowFromInvestment": "-35171000", "stockBasedCompensation": "7806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417440000, "cost_of_revenue": 270764000, "gross_profit": 146676000, "research_and_development": null, "selling_general_admin": 48648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98628000, "depreciation_amortisation": 25712000, "ebitda": 124340000, "interest_expense": 28365000, "interest_income": null, "other_non_operating": null, "pretax_income": 70263000, "tax_provision": 18756000, "effective_tax_rate": null, "net_income": 51507000, "net_income_continuing_ops": 51507000, "net_income_to_common": 51507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1688000, "short_term_investments": null, "net_receivables": 40647000, "inventory": 7763000, "other_current_assets": null, "total_current_assets": 56076000, "net_ppe": null, "goodwill": 427897000, "intangible_assets": 43607000, "goodwill_and_intangibles": 471504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1289829000, "total_assets": 1345905000, "short_term_debt": 4296000, "accounts_payable": 18999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57217000, "long_term_debt": 528335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1033912000, "total_liabilities": 1091129000, "total_debt": 532631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294716000, "total_equity": 254776000, "shares_outstanding": 15634000, "operating_cash_flow": 60693000, "stock_based_compensation": 7806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35171000, "dividends_paid": 7025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24999000, "free_cash_flow": 81321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98628000", "ebitda": "124340000", "netIncome": "51507000", "grossProfit": "146676000", "depreciation": "None", "totalRevenue": "417440000", "costOfRevenue": "270764000", "interestIncome": "28365000", "incomeBeforeTax": "70263000", "interestExpense": "28365000", "operatingIncome": "98028000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18756000", "reportedCurrency": "USD", "netInterestIncome": "-28365000", "nonInterestIncome": "None", "operatingExpenses": "48648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25712000", "sellingGeneralAndAdministrative": "48648000", "netIncomeFromContinuingOperations": "51507000" }, "balance": { "goodwill": "427897000", "inventory": "7763000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "1345905000", "longTermDebt": "528335000", "shortTermDebt": "4296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43607000", "reportedCurrency": "USD", "retainedEarnings": "294716000", "totalLiabilities": "1091129000", "otherCurrentAssets": "5978000", "totalCurrentAssets": "56076000", "currentLongTermDebt": "607000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289829000", "currentAccountsPayable": "18999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414500000", "shortLongTermDebtTotal": "563046000", "totalShareholderEquity": "254776000", "capitalLeaseObligations": "23566000", "otherCurrentLiabilities": "-42859000", "totalCurrentLiabilities": "57217000", "otherNonCurrentLiabilities": "93425000", "totalNonCurrentLiabilities": "1033912000", "cashAndShortTermInvestments": "1688000", "commonStockSharesOutstanding": "15634000", "intangibleAssetsExcludingGoodwill": "43607000", "cashAndCashEquivalentsAtCarryingValue": "1688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51507000", "profitLoss": "None", "dividendPayout": "7025000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1687000", "operatingCashflow": "60693000", "capitalExpenditures": "20628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24999000", "cashflowFromInvestment": "-35171000", "stockBasedCompensation": "7806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25712000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 404198000, "cost_of_revenue": 260808000, "gross_profit": 143390000, "ebit": 82155000, "ebitda": 81799000, "pretax_income": 50080000, "tax_provision": 17127000, "net_income": 32953000, "net_income_to_common": 32953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1165000, "total_current_assets": 44536000, "total_assets": 1279580000, "short_term_debt": 3914000, "long_term_debt": 536874000, "total_debt": 540788000, "total_liabilities": 1071030000, "total_equity": 208550000, "shares_outstanding": 15443000, "goodwill_and_intangibles": 455501000 }, "cash_flow": { "operating_cash_flow": 51996000, "capital_expenditure": 16098000, "free_cash_flow": 68094000, "dividends_paid": 6807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244574, "ticker_id": 872, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82155000", "ebitda": "81799000", "netIncome": "32953000", "grossProfit": "143390000", "depreciation": "None", "totalRevenue": "404198000", "costOfRevenue": "260808000", "interestIncome": "32075000", "incomeBeforeTax": "50080000", "interestExpense": "32075000", "operatingIncome": "81799000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17127000", "reportedCurrency": "USD", "netInterestIncome": "-32075000", "nonInterestIncome": "None", "operatingExpenses": "61591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-356000", "sellingGeneralAndAdministrative": "59011000", "netIncomeFromContinuingOperations": "32953000" }, "balance": { "goodwill": "414859000", "inventory": "7920000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1279580000", "longTermDebt": "536874000", "shortTermDebt": "3914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "40642000", "reportedCurrency": "USD", "retainedEarnings": "243209000", "totalLiabilities": "1071030000", "otherCurrentAssets": "5258000", "totalCurrentAssets": "44536000", "currentLongTermDebt": "571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235044000", "currentAccountsPayable": "15427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "397533000", "shortLongTermDebtTotal": "560868000", "totalShareholderEquity": "208550000", "capitalLeaseObligations": "23423000", "otherCurrentLiabilities": "32707000", "totalCurrentLiabilities": "58041000", "otherNonCurrentLiabilities": "84401000", "totalNonCurrentLiabilities": "1012989000", "cashAndShortTermInvestments": "1165000", "commonStockSharesOutstanding": "15443000", "intangibleAssetsExcludingGoodwill": "40642000", "cashAndCashEquivalentsAtCarryingValue": "1165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32953000", "profitLoss": "None", "dividendPayout": "6807000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1056000", "operatingCashflow": "51996000", "capitalExpenditures": "16098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48716000", "cashflowFromInvestment": "-3638000", "stockBasedCompensation": "6520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404198000, "cost_of_revenue": 260808000, "gross_profit": 143390000, "research_and_development": null, "selling_general_admin": 59011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82155000, "depreciation_amortisation": -356000, "ebitda": 81799000, "interest_expense": 32075000, "interest_income": null, "other_non_operating": null, "pretax_income": 50080000, "tax_provision": 17127000, "effective_tax_rate": null, "net_income": 32953000, "net_income_continuing_ops": 32953000, "net_income_to_common": 32953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1165000, "short_term_investments": null, "net_receivables": 30193000, "inventory": 7920000, "other_current_assets": null, "total_current_assets": 44536000, "net_ppe": null, "goodwill": 414859000, "intangible_assets": 40642000, "goodwill_and_intangibles": 455501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1235044000, "total_assets": 1279580000, "short_term_debt": 3914000, "accounts_payable": 15427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58041000, "long_term_debt": 536874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012989000, "total_liabilities": 1071030000, "total_debt": 540788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 243209000, "total_equity": 208550000, "shares_outstanding": 15443000, "operating_cash_flow": 51996000, "stock_based_compensation": 6520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3638000, "dividends_paid": 6807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48716000, "free_cash_flow": 68094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82155000", "ebitda": "81799000", "netIncome": "32953000", "grossProfit": "143390000", "depreciation": "None", "totalRevenue": "404198000", "costOfRevenue": "260808000", "interestIncome": "32075000", "incomeBeforeTax": "50080000", "interestExpense": "32075000", "operatingIncome": "81799000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17127000", "reportedCurrency": "USD", "netInterestIncome": "-32075000", "nonInterestIncome": "None", "operatingExpenses": "61591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-356000", "sellingGeneralAndAdministrative": "59011000", "netIncomeFromContinuingOperations": "32953000" }, "balance": { "goodwill": "414859000", "inventory": "7920000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1279580000", "longTermDebt": "536874000", "shortTermDebt": "3914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "40642000", "reportedCurrency": "USD", "retainedEarnings": "243209000", "totalLiabilities": "1071030000", "otherCurrentAssets": "5258000", "totalCurrentAssets": "44536000", "currentLongTermDebt": "571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235044000", "currentAccountsPayable": "15427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "397533000", "shortLongTermDebtTotal": "560868000", "totalShareholderEquity": "208550000", "capitalLeaseObligations": "23423000", "otherCurrentLiabilities": "32707000", "totalCurrentLiabilities": "58041000", "otherNonCurrentLiabilities": "84401000", "totalNonCurrentLiabilities": "1012989000", "cashAndShortTermInvestments": "1165000", "commonStockSharesOutstanding": "15443000", "intangibleAssetsExcludingGoodwill": "40642000", "cashAndCashEquivalentsAtCarryingValue": "1165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32953000", "profitLoss": "None", "dividendPayout": "6807000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1056000", "operatingCashflow": "51996000", "capitalExpenditures": "16098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48716000", "cashflowFromInvestment": "-3638000", "stockBasedCompensation": "6520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24247000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 382520000, "cost_of_revenue": 258225000, "gross_profit": 124295000, "ebit": 82695000, "ebitda": 103944000, "pretax_income": 46429000, "tax_provision": 13016000, "net_income": 33413000, "net_income_to_common": 33413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1523000, "total_current_assets": 41721000, "total_assets": 1268052000, "short_term_debt": 3842000, "long_term_debt": 579160000, "total_debt": 583002000, "total_liabilities": 1094992000, "total_equity": 173060000, "shares_outstanding": 15455000, "goodwill_and_intangibles": 460940000 }, "cash_flow": { "operating_cash_flow": 75590000, "capital_expenditure": 62539000, "free_cash_flow": 138129000, "dividends_paid": 6708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244579, "ticker_id": 872, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82695000", "ebitda": "103944000", "netIncome": "33413000", "grossProfit": "124295000", "depreciation": "None", "totalRevenue": "382520000", "costOfRevenue": "258225000", "interestIncome": "36266000", "incomeBeforeTax": "46429000", "interestExpense": "36266000", "operatingIncome": "80979000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13016000", "reportedCurrency": "USD", "netInterestIncome": "-34900000", "nonInterestIncome": "None", "operatingExpenses": "43316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21249000", "sellingGeneralAndAdministrative": "42125000", "netIncomeFromContinuingOperations": "29995000" }, "balance": { "goodwill": "423643000", "inventory": "8347000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1268052000", "longTermDebt": "579160000", "shortTermDebt": "3842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37297000", "reportedCurrency": "USD", "retainedEarnings": "210256000", "totalLiabilities": "1094992000", "otherCurrentAssets": "3916000", "totalCurrentAssets": "41721000", "currentLongTermDebt": "537000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226331000", "currentAccountsPayable": "11866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "418359000", "shortLongTermDebtTotal": "604630000", "totalShareholderEquity": "173060000", "capitalLeaseObligations": "24933000", "otherCurrentLiabilities": "30622000", "totalCurrentLiabilities": "51070000", "otherNonCurrentLiabilities": "84351000", "totalNonCurrentLiabilities": "1043922000", "cashAndShortTermInvestments": "1523000", "commonStockSharesOutstanding": "15455000", "intangibleAssetsExcludingGoodwill": "37297000", "cashAndCashEquivalentsAtCarryingValue": "1523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33413000", "profitLoss": "None", "dividendPayout": "6708000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-72000", "operatingCashflow": "75590000", "capitalExpenditures": "62539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18233000", "cashflowFromInvestment": "-57004000", "stockBasedCompensation": "7703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382520000, "cost_of_revenue": 258225000, "gross_profit": 124295000, "research_and_development": null, "selling_general_admin": 42125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82695000, "depreciation_amortisation": 21249000, "ebitda": 103944000, "interest_expense": 36266000, "interest_income": null, "other_non_operating": null, "pretax_income": 46429000, "tax_provision": 13016000, "effective_tax_rate": null, "net_income": 33413000, "net_income_continuing_ops": 29995000, "net_income_to_common": 33413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1523000, "short_term_investments": null, "net_receivables": 27935000, "inventory": 8347000, "other_current_assets": null, "total_current_assets": 41721000, "net_ppe": null, "goodwill": 423643000, "intangible_assets": 37297000, "goodwill_and_intangibles": 460940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1226331000, "total_assets": 1268052000, "short_term_debt": 3842000, "accounts_payable": 11866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51070000, "long_term_debt": 579160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1043922000, "total_liabilities": 1094992000, "total_debt": 583002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 210256000, "total_equity": 173060000, "shares_outstanding": 15455000, "operating_cash_flow": 75590000, "stock_based_compensation": 7703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57004000, "dividends_paid": 6708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18233000, "free_cash_flow": 138129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82695000", "ebitda": "103944000", "netIncome": "33413000", "grossProfit": "124295000", "depreciation": "None", "totalRevenue": "382520000", "costOfRevenue": "258225000", "interestIncome": "36266000", "incomeBeforeTax": "46429000", "interestExpense": "36266000", "operatingIncome": "80979000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13016000", "reportedCurrency": "USD", "netInterestIncome": "-34900000", "nonInterestIncome": "None", "operatingExpenses": "43316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21249000", "sellingGeneralAndAdministrative": "42125000", "netIncomeFromContinuingOperations": "29995000" }, "balance": { "goodwill": "423643000", "inventory": "8347000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1268052000", "longTermDebt": "579160000", "shortTermDebt": "3842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37297000", "reportedCurrency": "USD", "retainedEarnings": "210256000", "totalLiabilities": "1094992000", "otherCurrentAssets": "3916000", "totalCurrentAssets": "41721000", "currentLongTermDebt": "537000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226331000", "currentAccountsPayable": "11866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "418359000", "shortLongTermDebtTotal": "604630000", "totalShareholderEquity": "173060000", "capitalLeaseObligations": "24933000", "otherCurrentLiabilities": "30622000", "totalCurrentLiabilities": "51070000", "otherNonCurrentLiabilities": "84351000", "totalNonCurrentLiabilities": "1043922000", "cashAndShortTermInvestments": "1523000", "commonStockSharesOutstanding": "15455000", "intangibleAssetsExcludingGoodwill": "37297000", "cashAndCashEquivalentsAtCarryingValue": "1523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33413000", "profitLoss": "None", "dividendPayout": "6708000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-72000", "operatingCashflow": "75590000", "capitalExpenditures": "62539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18233000", "cashflowFromInvestment": "-57004000", "stockBasedCompensation": "7703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22518000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 370174000, "cost_of_revenue": 250948000, "gross_profit": 119226000, "ebit": 83089000, "ebitda": 103038000, "pretax_income": 57194000, "tax_provision": 15813000, "net_income": 41381000, "net_income_to_common": 41381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1170000, "total_current_assets": 37974000, "total_assets": 1192950000, "short_term_debt": 3172000, "long_term_debt": 587517000, "total_debt": 590689000, "total_liabilities": 1055816000, "total_equity": 137134000, "shares_outstanding": 15710000, "goodwill_and_intangibles": 443067000 }, "cash_flow": { "operating_cash_flow": 61024000, "capital_expenditure": 26081000, "free_cash_flow": 87105000, "dividends_paid": 6763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244584, "ticker_id": 872, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83089000", "ebitda": "103038000", "netIncome": "41381000", "grossProfit": "119226000", "depreciation": "None", "totalRevenue": "370174000", "costOfRevenue": "250948000", "interestIncome": "25895000", "incomeBeforeTax": "57194000", "interestExpense": "25895000", "operatingIncome": "79726000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15813000", "reportedCurrency": "USD", "netInterestIncome": "-25895000", "nonInterestIncome": "None", "operatingExpenses": "39500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "82000", "costofGoodsAndServicesSold": "250948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19949000", "sellingGeneralAndAdministrative": "37471000", "netIncomeFromContinuingOperations": "40951000" }, "balance": { "goodwill": "410137000", "inventory": "7613000", "commonStock": "264000", "currentDebt": "None", "investments": "None", "totalAssets": "1192950000", "longTermDebt": "587517000", "shortTermDebt": "3172000", "treasuryStock": "-278753000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "32930000", "reportedCurrency": "USD", "retainedEarnings": "176843000", "totalLiabilities": "1055816000", "otherCurrentAssets": "4226000", "totalCurrentAssets": "37974000", "currentLongTermDebt": "3172000", "longTermInvestments": "312573000", "shortTermInvestments": "None", "currentNetReceivables": "24965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1154976000", "currentAccountsPayable": "11675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "382276000", "shortLongTermDebtTotal": "612747000", "totalShareholderEquity": "137134000", "capitalLeaseObligations": "22058000", "otherCurrentLiabilities": "-22039000", "totalCurrentLiabilities": "45468000", "otherNonCurrentLiabilities": "68560000", "totalNonCurrentLiabilities": "1010348000", "cashAndShortTermInvestments": "1170000", "commonStockSharesOutstanding": "15710000", "intangibleAssetsExcludingGoodwill": "32930000", "cashAndCashEquivalentsAtCarryingValue": "1170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41381000", "profitLoss": "None", "dividendPayout": "6763000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2295000", "operatingCashflow": "61024000", "capitalExpenditures": "26081000", "changeInReceivables": "-5358000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8512000", "cashflowFromInvestment": "-52490000", "stockBasedCompensation": "5959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370174000, "cost_of_revenue": 250948000, "gross_profit": 119226000, "research_and_development": null, "selling_general_admin": 37471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83089000, "depreciation_amortisation": 19949000, "ebitda": 103038000, "interest_expense": 25895000, "interest_income": null, "other_non_operating": null, "pretax_income": 57194000, "tax_provision": 15813000, "effective_tax_rate": null, "net_income": 41381000, "net_income_continuing_ops": 40951000, "net_income_to_common": 41381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1170000, "short_term_investments": null, "net_receivables": 24965000, "inventory": 7613000, "other_current_assets": null, "total_current_assets": 37974000, "net_ppe": null, "goodwill": 410137000, "intangible_assets": 32930000, "goodwill_and_intangibles": 443067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1154976000, "total_assets": 1192950000, "short_term_debt": 3172000, "accounts_payable": 11675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45468000, "long_term_debt": 587517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1010348000, "total_liabilities": 1055816000, "total_debt": 590689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 176843000, "total_equity": 137134000, "shares_outstanding": 15710000, "operating_cash_flow": 61024000, "stock_based_compensation": 5959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52490000, "dividends_paid": 6763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8512000, "free_cash_flow": 87105000, "net_change_in_cash": 22000 }, "raw_data": { "income": { "ebit": "83089000", "ebitda": "103038000", "netIncome": "41381000", "grossProfit": "119226000", "depreciation": "None", "totalRevenue": "370174000", "costOfRevenue": "250948000", "interestIncome": "25895000", "incomeBeforeTax": "57194000", "interestExpense": "25895000", "operatingIncome": "79726000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15813000", "reportedCurrency": "USD", "netInterestIncome": "-25895000", "nonInterestIncome": "None", "operatingExpenses": "39500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "82000", "costofGoodsAndServicesSold": "250948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19949000", "sellingGeneralAndAdministrative": "37471000", "netIncomeFromContinuingOperations": "40951000" }, "balance": { "goodwill": "410137000", "inventory": "7613000", "commonStock": "264000", "currentDebt": "None", "investments": "None", "totalAssets": "1192950000", "longTermDebt": "587517000", "shortTermDebt": "3172000", "treasuryStock": "-278753000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "32930000", "reportedCurrency": "USD", "retainedEarnings": "176843000", "totalLiabilities": "1055816000", "otherCurrentAssets": "4226000", "totalCurrentAssets": "37974000", "currentLongTermDebt": "3172000", "longTermInvestments": "312573000", "shortTermInvestments": "None", "currentNetReceivables": "24965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1154976000", "currentAccountsPayable": "11675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "382276000", "shortLongTermDebtTotal": "612747000", "totalShareholderEquity": "137134000", "capitalLeaseObligations": "22058000", "otherCurrentLiabilities": "-22039000", "totalCurrentLiabilities": "45468000", "otherNonCurrentLiabilities": "68560000", "totalNonCurrentLiabilities": "1010348000", "cashAndShortTermInvestments": "1170000", "commonStockSharesOutstanding": "15710000", "intangibleAssetsExcludingGoodwill": "32930000", "cashAndCashEquivalentsAtCarryingValue": "1170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41381000", "profitLoss": "None", "dividendPayout": "6763000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2295000", "operatingCashflow": "61024000", "capitalExpenditures": "26081000", "changeInReceivables": "-5358000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8512000", "cashflowFromInvestment": "-52490000", "stockBasedCompensation": "5959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21085000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 375886000, "cost_of_revenue": 246370000, "gross_profit": 129516000, "ebit": 69769000, "ebitda": 91574000, "pretax_income": 44304000, "tax_provision": 11145000, "net_income": 33159000, "net_income_to_common": 33159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000, "total_current_assets": 40212000, "total_assets": 1178631000, "short_term_debt": 2809000, "long_term_debt": 552446000, "total_debt": 555255000, "total_liabilities": 1050616000, "total_equity": 128015000, "shares_outstanding": 18266000, "goodwill_and_intangibles": 421350000 }, "cash_flow": { "operating_cash_flow": 84246000, "capital_expenditure": 24883000, "free_cash_flow": 109129000, "dividends_paid": 7264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244589, "ticker_id": 872, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69769000", "ebitda": "91574000", "netIncome": "33159000", "grossProfit": "129516000", "depreciation": "None", "totalRevenue": "375886000", "costOfRevenue": "246370000", "interestIncome": "25465000", "incomeBeforeTax": "44304000", "interestExpense": "25465000", "operatingIncome": "93660000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11145000", "reportedCurrency": "USD", "netInterestIncome": "-25465000", "nonInterestIncome": "None", "operatingExpenses": "35856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-84000", "costofGoodsAndServicesSold": "246370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21805000", "sellingGeneralAndAdministrative": "35190000", "netIncomeFromContinuingOperations": "33159000" }, "balance": { "goodwill": "391972000", "inventory": "7346000", "commonStock": "263000", "currentDebt": "None", "investments": "None", "totalAssets": "1178631000", "longTermDebt": "552446000", "shortTermDebt": "2809000", "treasuryStock": "-244519000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "29378000", "reportedCurrency": "USD", "retainedEarnings": "135462000", "totalLiabilities": "1050616000", "otherCurrentAssets": "2340000", "totalCurrentAssets": "40212000", "currentLongTermDebt": "2809000", "longTermInvestments": "329120000", "shortTermInvestments": "None", "currentNetReceivables": "29378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138419000", "currentAccountsPayable": "14205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287248000", "shortLongTermDebtTotal": "578932000", "totalShareholderEquity": "128015000", "capitalLeaseObligations": "23677000", "otherCurrentLiabilities": "2826000", "totalCurrentLiabilities": "60787000", "otherNonCurrentLiabilities": "72575000", "totalNonCurrentLiabilities": "989829000", "cashAndShortTermInvestments": "1148000", "commonStockSharesOutstanding": "18266000", "intangibleAssetsExcludingGoodwill": "29378000", "cashAndCashEquivalentsAtCarryingValue": "1148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33159000", "profitLoss": "None", "dividendPayout": "7264000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4449000", "operatingCashflow": "84246000", "capitalExpenditures": "24883000", "changeInReceivables": "-4090000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71452000", "cashflowFromInvestment": "-12535000", "stockBasedCompensation": "5513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375886000, "cost_of_revenue": 246370000, "gross_profit": 129516000, "research_and_development": null, "selling_general_admin": 35190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69769000, "depreciation_amortisation": 21805000, "ebitda": 91574000, "interest_expense": 25465000, "interest_income": null, "other_non_operating": null, "pretax_income": 44304000, "tax_provision": 11145000, "effective_tax_rate": null, "net_income": 33159000, "net_income_continuing_ops": 33159000, "net_income_to_common": 33159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1148000, "short_term_investments": null, "net_receivables": 29378000, "inventory": 7346000, "other_current_assets": null, "total_current_assets": 40212000, "net_ppe": null, "goodwill": 391972000, "intangible_assets": 29378000, "goodwill_and_intangibles": 421350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1138419000, "total_assets": 1178631000, "short_term_debt": 2809000, "accounts_payable": 14205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60787000, "long_term_debt": 552446000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 989829000, "total_liabilities": 1050616000, "total_debt": 555255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 135462000, "total_equity": 128015000, "shares_outstanding": 18266000, "operating_cash_flow": 84246000, "stock_based_compensation": 5513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12535000, "dividends_paid": 7264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71452000, "free_cash_flow": 109129000, "net_change_in_cash": 259000 }, "raw_data": { "income": { "ebit": "69769000", "ebitda": "91574000", "netIncome": "33159000", "grossProfit": "129516000", "depreciation": "None", "totalRevenue": "375886000", "costOfRevenue": "246370000", "interestIncome": "25465000", "incomeBeforeTax": "44304000", "interestExpense": "25465000", "operatingIncome": "93660000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11145000", "reportedCurrency": "USD", "netInterestIncome": "-25465000", "nonInterestIncome": "None", "operatingExpenses": "35856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-84000", "costofGoodsAndServicesSold": "246370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21805000", "sellingGeneralAndAdministrative": "35190000", "netIncomeFromContinuingOperations": "33159000" }, "balance": { "goodwill": "391972000", "inventory": "7346000", "commonStock": "263000", "currentDebt": "None", "investments": "None", "totalAssets": "1178631000", "longTermDebt": "552446000", "shortTermDebt": "2809000", "treasuryStock": "-244519000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "29378000", "reportedCurrency": "USD", "retainedEarnings": "135462000", "totalLiabilities": "1050616000", "otherCurrentAssets": "2340000", "totalCurrentAssets": "40212000", "currentLongTermDebt": "2809000", "longTermInvestments": "329120000", "shortTermInvestments": "None", "currentNetReceivables": "29378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138419000", "currentAccountsPayable": "14205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287248000", "shortLongTermDebtTotal": "578932000", "totalShareholderEquity": "128015000", "capitalLeaseObligations": "23677000", "otherCurrentLiabilities": "2826000", "totalCurrentLiabilities": "60787000", "otherNonCurrentLiabilities": "72575000", "totalNonCurrentLiabilities": "989829000", "cashAndShortTermInvestments": "1148000", "commonStockSharesOutstanding": "18266000", "intangibleAssetsExcludingGoodwill": "29378000", "cashAndCashEquivalentsAtCarryingValue": "1148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33159000", "profitLoss": "None", "dividendPayout": "7264000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4449000", "operatingCashflow": "84246000", "capitalExpenditures": "24883000", "changeInReceivables": "-4090000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71452000", "cashflowFromInvestment": "-12535000", "stockBasedCompensation": "5513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21805000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 329448000, "cost_of_revenue": 223525000, "gross_profit": 105923000, "ebit": 57373000, "ebitda": 78061000, "pretax_income": 24642000, "tax_provision": 8552000, "net_income": 16090000, "net_income_to_common": 16090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 889000, "total_current_assets": 35327000, "total_assets": 1145825000, "short_term_debt": 5970000, "long_term_debt": 446514000, "total_debt": 452484000, "total_liabilities": 905323000, "total_equity": 240502000, "shares_outstanding": 18077000, "goodwill_and_intangibles": 422520000 }, "cash_flow": { "operating_cash_flow": 82915000, "capital_expenditure": 15198000, "free_cash_flow": 98113000, "dividends_paid": 6048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244594, "ticker_id": 872, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57373000", "ebitda": "78061000", "netIncome": "16090000", "grossProfit": "105923000", "depreciation": "None", "totalRevenue": "329448000", "costOfRevenue": "223525000", "interestIncome": "32731000", "incomeBeforeTax": "24642000", "interestExpense": "32731000", "operatingIncome": "57227000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8552000", "reportedCurrency": "USD", "netInterestIncome": "-32731000", "nonInterestIncome": "None", "operatingExpenses": "48696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "152000", "costofGoodsAndServicesSold": "223525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20688000", "sellingGeneralAndAdministrative": "27254000", "netIncomeFromContinuingOperations": "16657000" }, "balance": { "goodwill": "392978000", "inventory": "7259000", "commonStock": "260000", "currentDebt": "None", "investments": "None", "totalAssets": "1145825000", "longTermDebt": "446514000", "shortTermDebt": "5970000", "treasuryStock": "-102050000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "29542000", "reportedCurrency": "USD", "retainedEarnings": "102303000", "totalLiabilities": "905323000", "otherCurrentAssets": "2076000", "totalCurrentAssets": "35327000", "currentLongTermDebt": "5970000", "longTermInvestments": "296592000", "shortTermInvestments": "86604000", "currentNetReceivables": "25103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110498000", "currentAccountsPayable": "11259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "370185000", "shortLongTermDebtTotal": "478317000", "totalShareholderEquity": "240502000", "capitalLeaseObligations": "25833000", "otherCurrentLiabilities": "28997000", "totalCurrentLiabilities": "48367000", "otherNonCurrentLiabilities": "74455000", "totalNonCurrentLiabilities": "856956000", "cashAndShortTermInvestments": "889000", "commonStockSharesOutstanding": "18077000", "intangibleAssetsExcludingGoodwill": "29542000", "cashAndCashEquivalentsAtCarryingValue": "889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16090000", "profitLoss": "None", "dividendPayout": "6048000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3516000", "operatingCashflow": "82915000", "capitalExpenditures": "15198000", "changeInReceivables": "-4279000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48322000", "cashflowFromInvestment": "-34420000", "stockBasedCompensation": "3370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329448000, "cost_of_revenue": 223525000, "gross_profit": 105923000, "research_and_development": null, "selling_general_admin": 27254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57373000, "depreciation_amortisation": 20688000, "ebitda": 78061000, "interest_expense": 32731000, "interest_income": null, "other_non_operating": null, "pretax_income": 24642000, "tax_provision": 8552000, "effective_tax_rate": null, "net_income": 16090000, "net_income_continuing_ops": 16657000, "net_income_to_common": 16090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 889000, "short_term_investments": 86604000, "net_receivables": 25103000, "inventory": 7259000, "other_current_assets": null, "total_current_assets": 35327000, "net_ppe": null, "goodwill": 392978000, "intangible_assets": 29542000, "goodwill_and_intangibles": 422520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1110498000, "total_assets": 1145825000, "short_term_debt": 5970000, "accounts_payable": 11259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48367000, "long_term_debt": 446514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 856956000, "total_liabilities": 905323000, "total_debt": 452484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102303000, "total_equity": 240502000, "shares_outstanding": 18077000, "operating_cash_flow": 82915000, "stock_based_compensation": 3370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34420000, "dividends_paid": 6048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48322000, "free_cash_flow": 98113000, "net_change_in_cash": 173000 }, "raw_data": { "income": { "ebit": "57373000", "ebitda": "78061000", "netIncome": "16090000", "grossProfit": "105923000", "depreciation": "None", "totalRevenue": "329448000", "costOfRevenue": "223525000", "interestIncome": "32731000", "incomeBeforeTax": "24642000", "interestExpense": "32731000", "operatingIncome": "57227000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8552000", "reportedCurrency": "USD", "netInterestIncome": "-32731000", "nonInterestIncome": "None", "operatingExpenses": "48696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "152000", "costofGoodsAndServicesSold": "223525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20688000", "sellingGeneralAndAdministrative": "27254000", "netIncomeFromContinuingOperations": "16657000" }, "balance": { "goodwill": "392978000", "inventory": "7259000", "commonStock": "260000", "currentDebt": "None", "investments": "None", "totalAssets": "1145825000", "longTermDebt": "446514000", "shortTermDebt": "5970000", "treasuryStock": "-102050000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "29542000", "reportedCurrency": "USD", "retainedEarnings": "102303000", "totalLiabilities": "905323000", "otherCurrentAssets": "2076000", "totalCurrentAssets": "35327000", "currentLongTermDebt": "5970000", "longTermInvestments": "296592000", "shortTermInvestments": "86604000", "currentNetReceivables": "25103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110498000", "currentAccountsPayable": "11259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "370185000", "shortLongTermDebtTotal": "478317000", "totalShareholderEquity": "240502000", "capitalLeaseObligations": "25833000", "otherCurrentLiabilities": "28997000", "totalCurrentLiabilities": "48367000", "otherNonCurrentLiabilities": "74455000", "totalNonCurrentLiabilities": "856956000", "cashAndShortTermInvestments": "889000", "commonStockSharesOutstanding": "18077000", "intangibleAssetsExcludingGoodwill": "29542000", "cashAndCashEquivalentsAtCarryingValue": "889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16090000", "profitLoss": "None", "dividendPayout": "6048000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3516000", "operatingCashflow": "82915000", "capitalExpenditures": "15198000", "changeInReceivables": "-4279000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48322000", "cashflowFromInvestment": "-34420000", "stockBasedCompensation": "3370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19389000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 274107000, "cost_of_revenue": 194522000, "gross_profit": 79585000, "ebit": 48179000, "ebitda": 65950000, "pretax_income": 22416000, "tax_provision": 7883000, "net_income": 14533000, "net_income_to_common": 14533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 716000, "total_current_assets": 39850000, "total_assets": 1129755000, "short_term_debt": 3150000, "long_term_debt": 184575000, "total_debt": 187725000, "total_liabilities": 903186000, "total_equity": 226569000, "shares_outstanding": 18005000, "goodwill_and_intangibles": 430258000 }, "cash_flow": { "operating_cash_flow": 36820000, "capital_expenditure": 15379000, "free_cash_flow": 52199000, "dividends_paid": 5398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244599, "ticker_id": 872, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48179000", "ebitda": "65950000", "netIncome": "14533000", "grossProfit": "79585000", "depreciation": "None", "totalRevenue": "274107000", "costOfRevenue": "194522000", "interestIncome": "25763000", "incomeBeforeTax": "22416000", "interestExpense": "25763000", "operatingIncome": "52289000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7883000", "reportedCurrency": "USD", "netInterestIncome": "-25763000", "nonInterestIncome": "None", "operatingExpenses": "27296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4110000", "costofGoodsAndServicesSold": "194522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17771000", "sellingGeneralAndAdministrative": "25880000", "netIncomeFromContinuingOperations": "15021000" }, "balance": { "goodwill": "398292000", "inventory": "6989000", "commonStock": "259000", "currentDebt": "None", "investments": "None", "totalAssets": "1129755000", "longTermDebt": "184575000", "shortTermDebt": "3150000", "treasuryStock": "-102050000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31966000", "reportedCurrency": "USD", "retainedEarnings": "86213000", "totalLiabilities": "903186000", "otherCurrentAssets": "6708000", "totalCurrentAssets": "39850000", "currentLongTermDebt": "1306000", "longTermInvestments": "270961000", "shortTermInvestments": "None", "currentNetReceivables": "25437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1089905000", "currentAccountsPayable": "8413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366232000", "shortLongTermDebtTotal": "519795000", "totalShareholderEquity": "226569000", "capitalLeaseObligations": "5854000", "otherCurrentLiabilities": "22947000", "totalCurrentLiabilities": "35589000", "otherNonCurrentLiabilities": "86686000", "totalNonCurrentLiabilities": "867597000", "cashAndShortTermInvestments": "716000", "commonStockSharesOutstanding": "18005000", "intangibleAssetsExcludingGoodwill": "31966000", "cashAndCashEquivalentsAtCarryingValue": "716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14533000", "profitLoss": "None", "dividendPayout": "5398000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7762000", "operatingCashflow": "36820000", "capitalExpenditures": "15379000", "changeInReceivables": "-5801000", "changeInExchangeRate": "None", "cashflowFromFinancing": "117138000", "cashflowFromInvestment": "-158886000", "stockBasedCompensation": "2153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "72000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7756000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274107000, "cost_of_revenue": 194522000, "gross_profit": 79585000, "research_and_development": null, "selling_general_admin": 25880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48179000, "depreciation_amortisation": 17771000, "ebitda": 65950000, "interest_expense": 25763000, "interest_income": null, "other_non_operating": null, "pretax_income": 22416000, "tax_provision": 7883000, "effective_tax_rate": null, "net_income": 14533000, "net_income_continuing_ops": 15021000, "net_income_to_common": 14533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 716000, "short_term_investments": null, "net_receivables": 25437000, "inventory": 6989000, "other_current_assets": null, "total_current_assets": 39850000, "net_ppe": null, "goodwill": 398292000, "intangible_assets": 31966000, "goodwill_and_intangibles": 430258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1089905000, "total_assets": 1129755000, "short_term_debt": 3150000, "accounts_payable": 8413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35589000, "long_term_debt": 184575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 867597000, "total_liabilities": 903186000, "total_debt": 187725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86213000, "total_equity": 226569000, "shares_outstanding": 18005000, "operating_cash_flow": 36820000, "stock_based_compensation": 2153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15379000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158886000, "dividends_paid": 5398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117138000, "free_cash_flow": 52199000, "net_change_in_cash": 72000 }, "raw_data": { "income": { "ebit": "48179000", "ebitda": "65950000", "netIncome": "14533000", "grossProfit": "79585000", "depreciation": "None", "totalRevenue": "274107000", "costOfRevenue": "194522000", "interestIncome": "25763000", "incomeBeforeTax": "22416000", "interestExpense": "25763000", "operatingIncome": "52289000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7883000", "reportedCurrency": "USD", "netInterestIncome": "-25763000", "nonInterestIncome": "None", "operatingExpenses": "27296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4110000", "costofGoodsAndServicesSold": "194522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17771000", "sellingGeneralAndAdministrative": "25880000", "netIncomeFromContinuingOperations": "15021000" }, "balance": { "goodwill": "398292000", "inventory": "6989000", "commonStock": "259000", "currentDebt": "None", "investments": "None", "totalAssets": "1129755000", "longTermDebt": "184575000", "shortTermDebt": "3150000", "treasuryStock": "-102050000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31966000", "reportedCurrency": "USD", "retainedEarnings": "86213000", "totalLiabilities": "903186000", "otherCurrentAssets": "6708000", "totalCurrentAssets": "39850000", "currentLongTermDebt": "1306000", "longTermInvestments": "270961000", "shortTermInvestments": "None", "currentNetReceivables": "25437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1089905000", "currentAccountsPayable": "8413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366232000", "shortLongTermDebtTotal": "519795000", "totalShareholderEquity": "226569000", "capitalLeaseObligations": "5854000", "otherCurrentLiabilities": "22947000", "totalCurrentLiabilities": "35589000", "otherNonCurrentLiabilities": "86686000", "totalNonCurrentLiabilities": "867597000", "cashAndShortTermInvestments": "716000", "commonStockSharesOutstanding": "18005000", "intangibleAssetsExcludingGoodwill": "31966000", "cashAndCashEquivalentsAtCarryingValue": "716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14533000", "profitLoss": "None", "dividendPayout": "5398000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7762000", "operatingCashflow": "36820000", "capitalExpenditures": "15379000", "changeInReceivables": "-5801000", "changeInExchangeRate": "None", "cashflowFromFinancing": "117138000", "cashflowFromInvestment": "-158886000", "stockBasedCompensation": "2153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "72000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7756000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17771000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 267992000, "cost_of_revenue": 192045000, "gross_profit": 75947000, "ebit": 41567000, "ebitda": 58997000, "pretax_income": 18266000, "tax_provision": 6621000, "net_income": 11645000, "net_income_to_common": 11645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 644000, "total_current_assets": 29303000, "total_assets": 917502000, "short_term_debt": 2639000, "long_term_debt": 74842000, "total_debt": 77481000, "total_liabilities": 696010000, "total_equity": 221492000, "shares_outstanding": 18374000, "goodwill_and_intangibles": 328312000 }, "cash_flow": { "operating_cash_flow": 49133000, "capital_expenditure": 13526000, "free_cash_flow": 62659000, "dividends_paid": 5513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244604, "ticker_id": 872, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41567000", "ebitda": "58997000", "netIncome": "11645000", "grossProfit": "75947000", "depreciation": "None", "totalRevenue": "267992000", "costOfRevenue": "192045000", "interestIncome": "23301000", "incomeBeforeTax": "18266000", "interestExpense": "23301000", "operatingIncome": "43307000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6621000", "reportedCurrency": "USD", "netInterestIncome": "-23301000", "nonInterestIncome": "None", "operatingExpenses": "32640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1238000", "costofGoodsAndServicesSold": "192045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17430000", "sellingGeneralAndAdministrative": "30827000", "netIncomeFromContinuingOperations": "12512000" }, "balance": { "goodwill": "303887000", "inventory": "6751000", "commonStock": "257000", "currentDebt": "None", "investments": "None", "totalAssets": "917502000", "longTermDebt": "74842000", "shortTermDebt": "2639000", "treasuryStock": "-94294000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24425000", "reportedCurrency": "USD", "retainedEarnings": "71680000", "totalLiabilities": "696010000", "otherCurrentAssets": "1666000", "totalCurrentAssets": "29303000", "currentLongTermDebt": "2015000", "longTermInvestments": "224091000", "shortTermInvestments": "None", "currentNetReceivables": "20242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "888199000", "currentAccountsPayable": "9987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "335796000", "shortLongTermDebtTotal": "366380000", "totalShareholderEquity": "221492000", "capitalLeaseObligations": "6143000", "otherCurrentLiabilities": "30537000", "totalCurrentLiabilities": "34958000", "otherNonCurrentLiabilities": "46627000", "totalNonCurrentLiabilities": "661052000", "cashAndShortTermInvestments": "644000", "commonStockSharesOutstanding": "18374000", "intangibleAssetsExcludingGoodwill": "24425000", "cashAndCashEquivalentsAtCarryingValue": "644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11645000", "profitLoss": "None", "dividendPayout": "5513000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-159000", "operatingCashflow": "49133000", "capitalExpenditures": "13526000", "changeInReceivables": "-5061000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2055000", "cashflowFromInvestment": "-51496000", "stockBasedCompensation": "6583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267992000, "cost_of_revenue": 192045000, "gross_profit": 75947000, "research_and_development": 0, "selling_general_admin": 30827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41567000, "depreciation_amortisation": 17430000, "ebitda": 58997000, "interest_expense": 23301000, "interest_income": null, "other_non_operating": null, "pretax_income": 18266000, "tax_provision": 6621000, "effective_tax_rate": null, "net_income": 11645000, "net_income_continuing_ops": 12512000, "net_income_to_common": 11645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 644000, "short_term_investments": null, "net_receivables": 20242000, "inventory": 6751000, "other_current_assets": null, "total_current_assets": 29303000, "net_ppe": null, "goodwill": 303887000, "intangible_assets": 24425000, "goodwill_and_intangibles": 328312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 888199000, "total_assets": 917502000, "short_term_debt": 2639000, "accounts_payable": 9987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34958000, "long_term_debt": 74842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661052000, "total_liabilities": 696010000, "total_debt": 77481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 71680000, "total_equity": 221492000, "shares_outstanding": 18374000, "operating_cash_flow": 49133000, "stock_based_compensation": 6583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51496000, "dividends_paid": 5513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2055000, "free_cash_flow": 62659000, "net_change_in_cash": -308000 }, "raw_data": { "income": { "ebit": "41567000", "ebitda": "58997000", "netIncome": "11645000", "grossProfit": "75947000", "depreciation": "None", "totalRevenue": "267992000", "costOfRevenue": "192045000", "interestIncome": "23301000", "incomeBeforeTax": "18266000", "interestExpense": "23301000", "operatingIncome": "43307000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6621000", "reportedCurrency": "USD", "netInterestIncome": "-23301000", "nonInterestIncome": "None", "operatingExpenses": "32640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1238000", "costofGoodsAndServicesSold": "192045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17430000", "sellingGeneralAndAdministrative": "30827000", "netIncomeFromContinuingOperations": "12512000" }, "balance": { "goodwill": "303887000", "inventory": "6751000", "commonStock": "257000", "currentDebt": "None", "investments": "None", "totalAssets": "917502000", "longTermDebt": "74842000", "shortTermDebt": "2639000", "treasuryStock": "-94294000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24425000", "reportedCurrency": "USD", "retainedEarnings": "71680000", "totalLiabilities": "696010000", "otherCurrentAssets": "1666000", "totalCurrentAssets": "29303000", "currentLongTermDebt": "2015000", "longTermInvestments": "224091000", "shortTermInvestments": "None", "currentNetReceivables": "20242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "888199000", "currentAccountsPayable": "9987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "335796000", "shortLongTermDebtTotal": "366380000", "totalShareholderEquity": "221492000", "capitalLeaseObligations": "6143000", "otherCurrentLiabilities": "30537000", "totalCurrentLiabilities": "34958000", "otherNonCurrentLiabilities": "46627000", "totalNonCurrentLiabilities": "661052000", "cashAndShortTermInvestments": "644000", "commonStockSharesOutstanding": "18374000", "intangibleAssetsExcludingGoodwill": "24425000", "cashAndCashEquivalentsAtCarryingValue": "644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11645000", "profitLoss": "None", "dividendPayout": "5513000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-159000", "operatingCashflow": "49133000", "capitalExpenditures": "13526000", "changeInReceivables": "-5061000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2055000", "cashflowFromInvestment": "-51496000", "stockBasedCompensation": "6583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17430000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 106120000, "cost_of_revenue": 67480000, "gross_profit": 38640000, "ebit": 25555000, "ebitda": 30958000, "pretax_income": 18399000, "tax_provision": 4907000, "net_income": 13492000, "net_income_to_common": 13492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2908000, "total_current_assets": 57138000, "total_assets": 1348318000, "short_term_debt": 4562000, "long_term_debt": 522281000, "total_debt": 526843000, "total_liabilities": 1081379000, "total_equity": 266939000, "shares_outstanding": 15779000, "goodwill_and_intangibles": 471854000 }, "cash_flow": { "operating_cash_flow": 14898000, "capital_expenditure": 3896000, "free_cash_flow": 18794000, "dividends_paid": 1772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244567, "ticker_id": 872, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25555000", "ebitda": "30958000", "netIncome": "13492000", "grossProfit": "38640000", "depreciation": "None", "totalRevenue": "106120000", "costOfRevenue": "67480000", "interestIncome": "None", "incomeBeforeTax": "18399000", "interestExpense": "6884000", "operatingIncome": "25555000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4907000", "reportedCurrency": "USD", "netInterestIncome": "-6884000", "nonInterestIncome": "None", "operatingExpenses": "13085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5403000", "sellingGeneralAndAdministrative": "13085000", "netIncomeFromContinuingOperations": "13492000" }, "balance": { "goodwill": "427718000", "inventory": "7739000", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "1348318000", "longTermDebt": "522281000", "shortTermDebt": "4562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "44136000", "reportedCurrency": "USD", "retainedEarnings": "308208000", "totalLiabilities": "1081379000", "otherCurrentAssets": "4320000", "totalCurrentAssets": "57138000", "currentLongTermDebt": "4562000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1291180000", "currentAccountsPayable": "12610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "546047000", "totalShareholderEquity": "266939000", "capitalLeaseObligations": "19204000", "otherCurrentLiabilities": "32476000", "totalCurrentLiabilities": "49648000", "otherNonCurrentLiabilities": "96749000", "totalNonCurrentLiabilities": "1031731000", "cashAndShortTermInvestments": "2908000", "commonStockSharesOutstanding": "15779000", "intangibleAssetsExcludingGoodwill": "44136000", "cashAndCashEquivalentsAtCarryingValue": "2908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13492000", "profitLoss": "None", "dividendPayout": "1772000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1713000", "operatingCashflow": "14898000", "capitalExpenditures": "3896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9798000", "cashflowFromInvestment": "-3880000", "stockBasedCompensation": "2096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106120000, "cost_of_revenue": 67480000, "gross_profit": 38640000, "research_and_development": null, "selling_general_admin": 13085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25555000, "depreciation_amortisation": 5403000, "ebitda": 30958000, "interest_expense": 6884000, "interest_income": null, "other_non_operating": null, "pretax_income": 18399000, "tax_provision": 4907000, "effective_tax_rate": null, "net_income": 13492000, "net_income_continuing_ops": 13492000, "net_income_to_common": 13492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2908000, "short_term_investments": null, "net_receivables": 42171000, "inventory": 7739000, "other_current_assets": null, "total_current_assets": 57138000, "net_ppe": null, "goodwill": 427718000, "intangible_assets": 44136000, "goodwill_and_intangibles": 471854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1291180000, "total_assets": 1348318000, "short_term_debt": 4562000, "accounts_payable": 12610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49648000, "long_term_debt": 522281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1031731000, "total_liabilities": 1081379000, "total_debt": 526843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 308208000, "total_equity": 266939000, "shares_outstanding": 15779000, "operating_cash_flow": 14898000, "stock_based_compensation": 2096000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3880000, "dividends_paid": 1772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9798000, "free_cash_flow": 18794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25555000", "ebitda": "30958000", "netIncome": "13492000", "grossProfit": "38640000", "depreciation": "None", "totalRevenue": "106120000", "costOfRevenue": "67480000", "interestIncome": "None", "incomeBeforeTax": "18399000", "interestExpense": "6884000", "operatingIncome": "25555000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4907000", "reportedCurrency": "USD", "netInterestIncome": "-6884000", "nonInterestIncome": "None", "operatingExpenses": "13085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5403000", "sellingGeneralAndAdministrative": "13085000", "netIncomeFromContinuingOperations": "13492000" }, "balance": { "goodwill": "427718000", "inventory": "7739000", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "1348318000", "longTermDebt": "522281000", "shortTermDebt": "4562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "44136000", "reportedCurrency": "USD", "retainedEarnings": "308208000", "totalLiabilities": "1081379000", "otherCurrentAssets": "4320000", "totalCurrentAssets": "57138000", "currentLongTermDebt": "4562000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1291180000", "currentAccountsPayable": "12610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "546047000", "totalShareholderEquity": "266939000", "capitalLeaseObligations": "19204000", "otherCurrentLiabilities": "32476000", "totalCurrentLiabilities": "49648000", "otherNonCurrentLiabilities": "96749000", "totalNonCurrentLiabilities": "1031731000", "cashAndShortTermInvestments": "2908000", "commonStockSharesOutstanding": "15779000", "intangibleAssetsExcludingGoodwill": "44136000", "cashAndCashEquivalentsAtCarryingValue": "2908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13492000", "profitLoss": "None", "dividendPayout": "1772000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1713000", "operatingCashflow": "14898000", "capitalExpenditures": "3896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9798000", "cashflowFromInvestment": "-3880000", "stockBasedCompensation": "2096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6275000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 105482000, "cost_of_revenue": 68826000, "gross_profit": 36656000, "ebit": 24530000, "ebitda": 31239000, "pretax_income": 17443000, "tax_provision": 5171000, "net_income": 12272000, "net_income_to_common": 12272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1688000, "total_current_assets": 56076000, "total_assets": 1345905000, "short_term_debt": 4296000, "long_term_debt": 528335000, "total_debt": 532631000, "total_liabilities": 1091129000, "total_equity": 254776000, "shares_outstanding": 15727000, "goodwill_and_intangibles": 471504000 }, "cash_flow": { "operating_cash_flow": 14125000, "capital_expenditure": 48586000, "free_cash_flow": 62711000, "dividends_paid": 1771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244568, "ticker_id": 872, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24530000", "ebitda": "31239000", "netIncome": "12272000", "grossProfit": "36656000", "depreciation": "None", "totalRevenue": "105482000", "costOfRevenue": "68826000", "interestIncome": "7087000", "incomeBeforeTax": "17443000", "interestExpense": "7087000", "operatingIncome": "24171000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5171000", "reportedCurrency": "USD", "netInterestIncome": "-7087000", "nonInterestIncome": "None", "operatingExpenses": "12485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6709000", "sellingGeneralAndAdministrative": "12485000", "netIncomeFromContinuingOperations": "12272000" }, "balance": { "goodwill": "427897000", "inventory": "7763000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "1345905000", "longTermDebt": "528335000", "shortTermDebt": "4296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43607000", "reportedCurrency": "USD", "retainedEarnings": "294716000", "totalLiabilities": "1091129000", "otherCurrentAssets": "5978000", "totalCurrentAssets": "56076000", "currentLongTermDebt": "607000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289829000", "currentAccountsPayable": "18999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414500000", "shortLongTermDebtTotal": "563046000", "totalShareholderEquity": "254776000", "capitalLeaseObligations": "23566000", "otherCurrentLiabilities": "-42859000", "totalCurrentLiabilities": "57217000", "otherNonCurrentLiabilities": "93425000", "totalNonCurrentLiabilities": "1033912000", "cashAndShortTermInvestments": "1688000", "commonStockSharesOutstanding": "15727000", "intangibleAssetsExcludingGoodwill": "43607000", "cashAndCashEquivalentsAtCarryingValue": "1688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12272000", "profitLoss": "None", "dividendPayout": "1771000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1890000", "operatingCashflow": "14125000", "capitalExpenditures": "48586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10418000", "cashflowFromInvestment": "-3267000", "stockBasedCompensation": "1949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105482000, "cost_of_revenue": 68826000, "gross_profit": 36656000, "research_and_development": null, "selling_general_admin": 12485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24530000, "depreciation_amortisation": 6709000, "ebitda": 31239000, "interest_expense": 7087000, "interest_income": null, "other_non_operating": null, "pretax_income": 17443000, "tax_provision": 5171000, "effective_tax_rate": null, "net_income": 12272000, "net_income_continuing_ops": 12272000, "net_income_to_common": 12272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1688000, "short_term_investments": null, "net_receivables": 40647000, "inventory": 7763000, "other_current_assets": null, "total_current_assets": 56076000, "net_ppe": null, "goodwill": 427897000, "intangible_assets": 43607000, "goodwill_and_intangibles": 471504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1289829000, "total_assets": 1345905000, "short_term_debt": 4296000, "accounts_payable": 18999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57217000, "long_term_debt": 528335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1033912000, "total_liabilities": 1091129000, "total_debt": 532631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294716000, "total_equity": 254776000, "shares_outstanding": 15727000, "operating_cash_flow": 14125000, "stock_based_compensation": 1949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3267000, "dividends_paid": 1771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10418000, "free_cash_flow": 62711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24530000", "ebitda": "31239000", "netIncome": "12272000", "grossProfit": "36656000", "depreciation": "None", "totalRevenue": "105482000", "costOfRevenue": "68826000", "interestIncome": "7087000", "incomeBeforeTax": "17443000", "interestExpense": "7087000", "operatingIncome": "24171000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5171000", "reportedCurrency": "USD", "netInterestIncome": "-7087000", "nonInterestIncome": "None", "operatingExpenses": "12485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6709000", "sellingGeneralAndAdministrative": "12485000", "netIncomeFromContinuingOperations": "12272000" }, "balance": { "goodwill": "427897000", "inventory": "7763000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "1345905000", "longTermDebt": "528335000", "shortTermDebt": "4296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43607000", "reportedCurrency": "USD", "retainedEarnings": "294716000", "totalLiabilities": "1091129000", "otherCurrentAssets": "5978000", "totalCurrentAssets": "56076000", "currentLongTermDebt": "607000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289829000", "currentAccountsPayable": "18999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414500000", "shortLongTermDebtTotal": "563046000", "totalShareholderEquity": "254776000", "capitalLeaseObligations": "23566000", "otherCurrentLiabilities": "-42859000", "totalCurrentLiabilities": "57217000", "otherNonCurrentLiabilities": "93425000", "totalNonCurrentLiabilities": "1033912000", "cashAndShortTermInvestments": "1688000", "commonStockSharesOutstanding": "15727000", "intangibleAssetsExcludingGoodwill": "43607000", "cashAndCashEquivalentsAtCarryingValue": "1688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12272000", "profitLoss": "None", "dividendPayout": "1771000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1890000", "operatingCashflow": "14125000", "capitalExpenditures": "48586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10418000", "cashflowFromInvestment": "-3267000", "stockBasedCompensation": "1949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6176000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 102655000, "cost_of_revenue": 66498999, "gross_profit": 36156000, "ebit": 16655000, "ebitda": 22636000, "pretax_income": 9709000, "tax_provision": 3139000, "net_income": 6474000, "net_income_to_common": 6474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1248000, "total_current_assets": 50813000, "total_assets": 1342750000, "short_term_debt": 4181000, "long_term_debt": 536751000, "total_debt": 540932000, "total_liabilities": 1100666000, "total_equity": 242084000, "shares_outstanding": 15601000, "goodwill_and_intangibles": 476171000 }, "cash_flow": { "operating_cash_flow": 24691000, "capital_expenditure": 63205000, "free_cash_flow": 87896000, "dividends_paid": 1766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244570, "ticker_id": 872, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16655000", "ebitda": "22636000", "netIncome": "6474000", "grossProfit": "36156000", "depreciation": "None", "totalRevenue": "102655000", "costOfRevenue": "66498999", "interestIncome": "6946000", "incomeBeforeTax": "9709000", "interestExpense": "6946000", "operatingIncome": "23979000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3139000", "reportedCurrency": "USD", "netInterestIncome": "-6946000", "nonInterestIncome": "None", "operatingExpenses": "12177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66498999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5981000", "sellingGeneralAndAdministrative": "12177000", "netIncomeFromContinuingOperations": "6570000" }, "balance": { "goodwill": "433484000", "inventory": "7556000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "1342750000", "longTermDebt": "536751000", "shortTermDebt": "4181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42687000", "reportedCurrency": "USD", "retainedEarnings": "282444000", "totalLiabilities": "1100666000", "otherCurrentAssets": "4494000", "totalCurrentAssets": "50813000", "currentLongTermDebt": "4181000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1291937000", "currentAccountsPayable": "17247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "413981000", "shortLongTermDebtTotal": "561919000", "totalShareholderEquity": "242084000", "capitalLeaseObligations": "20987000", "otherCurrentLiabilities": "-39715000", "totalCurrentLiabilities": "57534000", "otherNonCurrentLiabilities": "92865000", "totalNonCurrentLiabilities": "1043132000", "cashAndShortTermInvestments": "1248000", "commonStockSharesOutstanding": "15601000", "intangibleAssetsExcludingGoodwill": "42687000", "cashAndCashEquivalentsAtCarryingValue": "1248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6570000", "profitLoss": "None", "dividendPayout": "1766000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3339000", "operatingCashflow": "24691000", "capitalExpenditures": "63205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19876000", "cashflowFromInvestment": "-44717000", "stockBasedCompensation": "2012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102655000, "cost_of_revenue": 66498999, "gross_profit": 36156000, "research_and_development": null, "selling_general_admin": 12177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16655000, "depreciation_amortisation": 5981000, "ebitda": 22636000, "interest_expense": 6946000, "interest_income": null, "other_non_operating": null, "pretax_income": 9709000, "tax_provision": 3139000, "effective_tax_rate": null, "net_income": 6474000, "net_income_continuing_ops": 6570000, "net_income_to_common": 6474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1248000, "short_term_investments": null, "net_receivables": 37515000, "inventory": 7556000, "other_current_assets": null, "total_current_assets": 50813000, "net_ppe": null, "goodwill": 433484000, "intangible_assets": 42687000, "goodwill_and_intangibles": 476171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1291937000, "total_assets": 1342750000, "short_term_debt": 4181000, "accounts_payable": 17247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57534000, "long_term_debt": 536751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1043132000, "total_liabilities": 1100666000, "total_debt": 540932000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 282444000, "total_equity": 242084000, "shares_outstanding": 15601000, "operating_cash_flow": 24691000, "stock_based_compensation": 2012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44717000, "dividends_paid": 1766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19876000, "free_cash_flow": 87896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16655000", "ebitda": "22636000", "netIncome": "6474000", "grossProfit": "36156000", "depreciation": "None", "totalRevenue": "102655000", "costOfRevenue": "66498999", "interestIncome": "6946000", "incomeBeforeTax": "9709000", "interestExpense": "6946000", "operatingIncome": "23979000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3139000", "reportedCurrency": "USD", "netInterestIncome": "-6946000", "nonInterestIncome": "None", "operatingExpenses": "12177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66498999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5981000", "sellingGeneralAndAdministrative": "12177000", "netIncomeFromContinuingOperations": "6570000" }, "balance": { "goodwill": "433484000", "inventory": "7556000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "1342750000", "longTermDebt": "536751000", "shortTermDebt": "4181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42687000", "reportedCurrency": "USD", "retainedEarnings": "282444000", "totalLiabilities": "1100666000", "otherCurrentAssets": "4494000", "totalCurrentAssets": "50813000", "currentLongTermDebt": "4181000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1291937000", "currentAccountsPayable": "17247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "413981000", "shortLongTermDebtTotal": "561919000", "totalShareholderEquity": "242084000", "capitalLeaseObligations": "20987000", "otherCurrentLiabilities": "-39715000", "totalCurrentLiabilities": "57534000", "otherNonCurrentLiabilities": "92865000", "totalNonCurrentLiabilities": "1043132000", "cashAndShortTermInvestments": "1248000", "commonStockSharesOutstanding": "15601000", "intangibleAssetsExcludingGoodwill": "42687000", "cashAndCashEquivalentsAtCarryingValue": "1248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6570000", "profitLoss": "None", "dividendPayout": "1766000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3339000", "operatingCashflow": "24691000", "capitalExpenditures": "63205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19876000", "cashflowFromInvestment": "-44717000", "stockBasedCompensation": "2012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6769000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 102147000, "cost_of_revenue": 66212000, "gross_profit": 35935000, "ebit": 23891000, "ebitda": 29745000, "pretax_income": 16857000, "tax_provision": 5118000, "net_income": 11739000, "net_income_to_common": 11739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1398000, "total_current_assets": 51323000, "total_assets": 1275714000, "short_term_debt": 4745000, "long_term_debt": 513229000, "total_debt": 517974000, "total_liabilities": 1040294000, "total_equity": 235420000, "shares_outstanding": 15528000, "goodwill_and_intangibles": 451085000 }, "cash_flow": { "operating_cash_flow": 8085000, "capital_expenditure": 2846000, "free_cash_flow": 10931000, "dividends_paid": 1766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244571, "ticker_id": 872, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23891000", "ebitda": "29745000", "netIncome": "11739000", "grossProfit": "35935000", "depreciation": "None", "totalRevenue": "102147000", "costOfRevenue": "66212000", "interestIncome": "7034000", "incomeBeforeTax": "16857000", "interestExpense": "7034000", "operatingIncome": "23998000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5118000", "reportedCurrency": "USD", "netInterestIncome": "-7034000", "nonInterestIncome": "None", "operatingExpenses": "11937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5854000", "sellingGeneralAndAdministrative": "11938000", "netIncomeFromContinuingOperations": "11739000" }, "balance": { "goodwill": "410703000", "inventory": "7580000", "commonStock": "273000", "currentDebt": "None", "investments": "None", "totalAssets": "1275714000", "longTermDebt": "513229000", "shortTermDebt": "4745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "40382000", "reportedCurrency": "USD", "retainedEarnings": "275874000", "totalLiabilities": "1040294000", "otherCurrentAssets": "7515000", "totalCurrentAssets": "51323000", "currentLongTermDebt": "4745000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1224391000", "currentAccountsPayable": "16691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "396287000", "shortLongTermDebtTotal": "539805000", "totalShareholderEquity": "235420000", "capitalLeaseObligations": "21831000", "otherCurrentLiabilities": "27027000", "totalCurrentLiabilities": "48463000", "otherNonCurrentLiabilities": "88444000", "totalNonCurrentLiabilities": "991831000", "cashAndShortTermInvestments": "1398000", "commonStockSharesOutstanding": "15528000", "intangibleAssetsExcludingGoodwill": "40382000", "cashAndCashEquivalentsAtCarryingValue": "1398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11739000", "profitLoss": "None", "dividendPayout": "1766000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2599000", "operatingCashflow": "8085000", "capitalExpenditures": "2846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8646000", "cashflowFromInvestment": "-2684000", "stockBasedCompensation": "1845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102147000, "cost_of_revenue": 66212000, "gross_profit": 35935000, "research_and_development": null, "selling_general_admin": 11938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23891000, "depreciation_amortisation": 5854000, "ebitda": 29745000, "interest_expense": 7034000, "interest_income": null, "other_non_operating": null, "pretax_income": 16857000, "tax_provision": 5118000, "effective_tax_rate": null, "net_income": 11739000, "net_income_continuing_ops": 11739000, "net_income_to_common": 11739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1398000, "short_term_investments": null, "net_receivables": 34830000, "inventory": 7580000, "other_current_assets": null, "total_current_assets": 51323000, "net_ppe": null, "goodwill": 410703000, "intangible_assets": 40382000, "goodwill_and_intangibles": 451085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1224391000, "total_assets": 1275714000, "short_term_debt": 4745000, "accounts_payable": 16691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48463000, "long_term_debt": 513229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 991831000, "total_liabilities": 1040294000, "total_debt": 517974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 275874000, "total_equity": 235420000, "shares_outstanding": 15528000, "operating_cash_flow": 8085000, "stock_based_compensation": 1845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2684000, "dividends_paid": 1766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8646000, "free_cash_flow": 10931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23891000", "ebitda": "29745000", "netIncome": "11739000", "grossProfit": "35935000", "depreciation": "None", "totalRevenue": "102147000", "costOfRevenue": "66212000", "interestIncome": "7034000", "incomeBeforeTax": "16857000", "interestExpense": "7034000", "operatingIncome": "23998000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5118000", "reportedCurrency": "USD", "netInterestIncome": "-7034000", "nonInterestIncome": "None", "operatingExpenses": "11937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5854000", "sellingGeneralAndAdministrative": "11938000", "netIncomeFromContinuingOperations": "11739000" }, "balance": { "goodwill": "410703000", "inventory": "7580000", "commonStock": "273000", "currentDebt": "None", "investments": "None", "totalAssets": "1275714000", "longTermDebt": "513229000", "shortTermDebt": "4745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "40382000", "reportedCurrency": "USD", "retainedEarnings": "275874000", "totalLiabilities": "1040294000", "otherCurrentAssets": "7515000", "totalCurrentAssets": "51323000", "currentLongTermDebt": "4745000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1224391000", "currentAccountsPayable": "16691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "396287000", "shortLongTermDebtTotal": "539805000", "totalShareholderEquity": "235420000", "capitalLeaseObligations": "21831000", "otherCurrentLiabilities": "27027000", "totalCurrentLiabilities": "48463000", "otherNonCurrentLiabilities": "88444000", "totalNonCurrentLiabilities": "991831000", "cashAndShortTermInvestments": "1398000", "commonStockSharesOutstanding": "15528000", "intangibleAssetsExcludingGoodwill": "40382000", "cashAndCashEquivalentsAtCarryingValue": "1398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11739000", "profitLoss": "None", "dividendPayout": "1766000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2599000", "operatingCashflow": "8085000", "capitalExpenditures": "2846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8646000", "cashflowFromInvestment": "-2684000", "stockBasedCompensation": "1845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6766000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 107069000, "cost_of_revenue": 69227000, "gross_profit": 37842000, "ebit": 33552000, "ebitda": 39553000, "pretax_income": 26254000, "tax_provision": 5328000, "net_income": 20926000, "net_income_to_common": 20926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4643000, "total_current_assets": 49900000, "total_assets": 1275229000, "short_term_debt": 4214000, "long_term_debt": 520100000, "total_debt": 524314000, "total_liabilities": 1052167000, "total_equity": 223062000, "shares_outstanding": 15389000, "goodwill_and_intangibles": 451447000 }, "cash_flow": { "operating_cash_flow": 13792000, "capital_expenditure": 3163000, "free_cash_flow": 16955000, "dividends_paid": 1722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244572, "ticker_id": 872, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33552000", "ebitda": "39553000", "netIncome": "20926000", "grossProfit": "37842000", "depreciation": "None", "totalRevenue": "107069000", "costOfRevenue": "69227000", "interestIncome": "7298000", "incomeBeforeTax": "26254000", "interestExpense": "7298000", "operatingIncome": "31564000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5328000", "reportedCurrency": "USD", "netInterestIncome": "-7298000", "nonInterestIncome": "None", "operatingExpenses": "6278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6001000", "sellingGeneralAndAdministrative": "12048000", "netIncomeFromContinuingOperations": "20926000" }, "balance": { "goodwill": "410703000", "inventory": "7857000", "commonStock": "273000", "currentDebt": "None", "investments": "None", "totalAssets": "1275229000", "longTermDebt": "520100000", "shortTermDebt": "4214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40744000", "reportedCurrency": "USD", "retainedEarnings": "264135000", "totalLiabilities": "1052167000", "otherCurrentAssets": "4455000", "totalCurrentAssets": "49900000", "currentLongTermDebt": "581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225329000", "currentAccountsPayable": "14107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "397083000", "shortLongTermDebtTotal": "546845000", "totalShareholderEquity": "223062000", "capitalLeaseObligations": "26164000", "otherCurrentLiabilities": "-26024000", "totalCurrentLiabilities": "52511000", "otherNonCurrentLiabilities": "88638000", "totalNonCurrentLiabilities": "999656000", "cashAndShortTermInvestments": "4643000", "commonStockSharesOutstanding": "15389000", "intangibleAssetsExcludingGoodwill": "40744000", "cashAndCashEquivalentsAtCarryingValue": "4643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20926000", "profitLoss": "None", "dividendPayout": "1722000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-537000", "operatingCashflow": "13792000", "capitalExpenditures": "3163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25811000", "cashflowFromInvestment": "15497000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107069000, "cost_of_revenue": 69227000, "gross_profit": 37842000, "research_and_development": null, "selling_general_admin": 12048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33552000, "depreciation_amortisation": 6001000, "ebitda": 39553000, "interest_expense": 7298000, "interest_income": null, "other_non_operating": null, "pretax_income": 26254000, "tax_provision": 5328000, "effective_tax_rate": null, "net_income": 20926000, "net_income_continuing_ops": 20926000, "net_income_to_common": 20926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4643000, "short_term_investments": null, "net_receivables": 32945000, "inventory": 7857000, "other_current_assets": null, "total_current_assets": 49900000, "net_ppe": null, "goodwill": 410703000, "intangible_assets": 40744000, "goodwill_and_intangibles": 451447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1225329000, "total_assets": 1275229000, "short_term_debt": 4214000, "accounts_payable": 14107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52511000, "long_term_debt": 520100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 999656000, "total_liabilities": 1052167000, "total_debt": 524314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 264135000, "total_equity": 223062000, "shares_outstanding": 15389000, "operating_cash_flow": 13792000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3163000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15497000, "dividends_paid": 1722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25811000, "free_cash_flow": 16955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33552000", "ebitda": "39553000", "netIncome": "20926000", "grossProfit": "37842000", "depreciation": "None", "totalRevenue": "107069000", "costOfRevenue": "69227000", "interestIncome": "7298000", "incomeBeforeTax": "26254000", "interestExpense": "7298000", "operatingIncome": "31564000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5328000", "reportedCurrency": "USD", "netInterestIncome": "-7298000", "nonInterestIncome": "None", "operatingExpenses": "6278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6001000", "sellingGeneralAndAdministrative": "12048000", "netIncomeFromContinuingOperations": "20926000" }, "balance": { "goodwill": "410703000", "inventory": "7857000", "commonStock": "273000", "currentDebt": "None", "investments": "None", "totalAssets": "1275229000", "longTermDebt": "520100000", "shortTermDebt": "4214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40744000", "reportedCurrency": "USD", "retainedEarnings": "264135000", "totalLiabilities": "1052167000", "otherCurrentAssets": "4455000", "totalCurrentAssets": "49900000", "currentLongTermDebt": "581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225329000", "currentAccountsPayable": "14107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "397083000", "shortLongTermDebtTotal": "546845000", "totalShareholderEquity": "223062000", "capitalLeaseObligations": "26164000", "otherCurrentLiabilities": "-26024000", "totalCurrentLiabilities": "52511000", "otherNonCurrentLiabilities": "88638000", "totalNonCurrentLiabilities": "999656000", "cashAndShortTermInvestments": "4643000", "commonStockSharesOutstanding": "15389000", "intangibleAssetsExcludingGoodwill": "40744000", "cashAndCashEquivalentsAtCarryingValue": "4643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20926000", "profitLoss": "None", "dividendPayout": "1722000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-537000", "operatingCashflow": "13792000", "capitalExpenditures": "3163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25811000", "cashflowFromInvestment": "15497000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6001000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 97700000, "cost_of_revenue": 64055000, "gross_profit": 33645000, "ebit": 21054000, "ebitda": 27015000, "pretax_income": 14050000, "tax_provision": 4195000, "net_income": 9855000, "net_income_to_common": 9855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1165000, "total_current_assets": 44536000, "total_assets": 1279580000, "short_term_debt": 3914000, "long_term_debt": 536874000, "total_debt": 540788000, "total_liabilities": 1071030000, "total_equity": 208550000, "shares_outstanding": 15590000, "goodwill_and_intangibles": 455501000 }, "cash_flow": { "operating_cash_flow": 9280000, "capital_expenditure": 4388000, "free_cash_flow": 13668000, "dividends_paid": 1709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244573, "ticker_id": 872, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21054000", "ebitda": "27015000", "netIncome": "9855000", "grossProfit": "33645000", "depreciation": "None", "totalRevenue": "97700000", "costOfRevenue": "64055000", "interestIncome": "7004000", "incomeBeforeTax": "14050000", "interestExpense": "7004000", "operatingIncome": "21056000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4195000", "reportedCurrency": "USD", "netInterestIncome": "-7004000", "nonInterestIncome": "None", "operatingExpenses": "12589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5961000", "sellingGeneralAndAdministrative": "11964000", "netIncomeFromContinuingOperations": "9855000" }, "balance": { "goodwill": "414859000", "inventory": "7920000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1279580000", "longTermDebt": "536874000", "shortTermDebt": "3914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "40642000", "reportedCurrency": "USD", "retainedEarnings": "243209000", "totalLiabilities": "1071030000", "otherCurrentAssets": "5258000", "totalCurrentAssets": "44536000", "currentLongTermDebt": "571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235044000", "currentAccountsPayable": "15427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "397533000", "shortLongTermDebtTotal": "560868000", "totalShareholderEquity": "208550000", "capitalLeaseObligations": "23423000", "otherCurrentLiabilities": "32707000", "totalCurrentLiabilities": "58041000", "otherNonCurrentLiabilities": "84401000", "totalNonCurrentLiabilities": "1012989000", "cashAndShortTermInvestments": "1165000", "commonStockSharesOutstanding": "15590000", "intangibleAssetsExcludingGoodwill": "40642000", "cashAndCashEquivalentsAtCarryingValue": "1165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9855000", "profitLoss": "None", "dividendPayout": "1709000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-487000", "operatingCashflow": "9280000", "capitalExpenditures": "4388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5029000", "cashflowFromInvestment": "-4346000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97700000, "cost_of_revenue": 64055000, "gross_profit": 33645000, "research_and_development": null, "selling_general_admin": 11964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21054000, "depreciation_amortisation": 5961000, "ebitda": 27015000, "interest_expense": 7004000, "interest_income": null, "other_non_operating": null, "pretax_income": 14050000, "tax_provision": 4195000, "effective_tax_rate": null, "net_income": 9855000, "net_income_continuing_ops": 9855000, "net_income_to_common": 9855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1165000, "short_term_investments": null, "net_receivables": 30193000, "inventory": 7920000, "other_current_assets": null, "total_current_assets": 44536000, "net_ppe": null, "goodwill": 414859000, "intangible_assets": 40642000, "goodwill_and_intangibles": 455501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1235044000, "total_assets": 1279580000, "short_term_debt": 3914000, "accounts_payable": 15427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58041000, "long_term_debt": 536874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012989000, "total_liabilities": 1071030000, "total_debt": 540788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 243209000, "total_equity": 208550000, "shares_outstanding": 15590000, "operating_cash_flow": 9280000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4388000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4346000, "dividends_paid": 1709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5029000, "free_cash_flow": 13668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21054000", "ebitda": "27015000", "netIncome": "9855000", "grossProfit": "33645000", "depreciation": "None", "totalRevenue": "97700000", "costOfRevenue": "64055000", "interestIncome": "7004000", "incomeBeforeTax": "14050000", "interestExpense": "7004000", "operatingIncome": "21056000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4195000", "reportedCurrency": "USD", "netInterestIncome": "-7004000", "nonInterestIncome": "None", "operatingExpenses": "12589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5961000", "sellingGeneralAndAdministrative": "11964000", "netIncomeFromContinuingOperations": "9855000" }, "balance": { "goodwill": "414859000", "inventory": "7920000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1279580000", "longTermDebt": "536874000", "shortTermDebt": "3914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "40642000", "reportedCurrency": "USD", "retainedEarnings": "243209000", "totalLiabilities": "1071030000", "otherCurrentAssets": "5258000", "totalCurrentAssets": "44536000", "currentLongTermDebt": "571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235044000", "currentAccountsPayable": "15427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "397533000", "shortLongTermDebtTotal": "560868000", "totalShareholderEquity": "208550000", "capitalLeaseObligations": "23423000", "otherCurrentLiabilities": "32707000", "totalCurrentLiabilities": "58041000", "otherNonCurrentLiabilities": "84401000", "totalNonCurrentLiabilities": "1012989000", "cashAndShortTermInvestments": "1165000", "commonStockSharesOutstanding": "15590000", "intangibleAssetsExcludingGoodwill": "40642000", "cashAndCashEquivalentsAtCarryingValue": "1165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9855000", "profitLoss": "None", "dividendPayout": "1709000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-487000", "operatingCashflow": "9280000", "capitalExpenditures": "4388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5029000", "cashflowFromInvestment": "-4346000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6225000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 100687000, "cost_of_revenue": 65197000, "gross_profit": 35490000, "ebit": 22884000, "ebitda": 28595000, "pretax_income": 14849000, "tax_provision": 4983000, "net_income": 9866000, "net_income_to_common": 9866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1260000, "total_current_assets": 43601000, "total_assets": 1275418000, "short_term_debt": 4015000, "long_term_debt": 540064000, "total_debt": 544079000, "total_liabilities": 1077289000, "total_equity": 198129000, "shares_outstanding": 15491000, "goodwill_and_intangibles": 453754000 }, "cash_flow": { "operating_cash_flow": 20856000, "capital_expenditure": 4614000, "free_cash_flow": 25470000, "dividends_paid": 1708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244575, "ticker_id": 872, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22884000", "ebitda": "28595000", "netIncome": "9866000", "grossProfit": "35490000", "depreciation": "None", "totalRevenue": "100687000", "costOfRevenue": "65197000", "interestIncome": "8035000", "incomeBeforeTax": "14849000", "interestExpense": "8035000", "operatingIncome": "22897000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4983000", "reportedCurrency": "USD", "netInterestIncome": "-8035000", "nonInterestIncome": "None", "operatingExpenses": "12593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5711000", "sellingGeneralAndAdministrative": "12206000", "netIncomeFromContinuingOperations": "9866000" }, "balance": { "goodwill": "414859000", "inventory": "8230000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1275418000", "longTermDebt": "540064000", "shortTermDebt": "4015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "38895000", "reportedCurrency": "USD", "retainedEarnings": "233354000", "totalLiabilities": "1077289000", "otherCurrentAssets": "2913000", "totalCurrentAssets": "43601000", "currentLongTermDebt": "588000", "longTermInvestments": "None", "shortTermInvestments": "-267245000", "currentNetReceivables": "31198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231817000", "currentAccountsPayable": "15054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "408147000", "shortLongTermDebtTotal": "564846000", "totalShareholderEquity": "198129000", "capitalLeaseObligations": "24194000", "otherCurrentLiabilities": "34468000", "totalCurrentLiabilities": "60170000", "otherNonCurrentLiabilities": "87437000", "totalNonCurrentLiabilities": "1017119000", "cashAndShortTermInvestments": "1260000", "commonStockSharesOutstanding": "15491000", "intangibleAssetsExcludingGoodwill": "38895000", "cashAndCashEquivalentsAtCarryingValue": "1260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9866000", "profitLoss": "None", "dividendPayout": "1708000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "319000", "operatingCashflow": "20856000", "capitalExpenditures": "4614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17415000", "cashflowFromInvestment": "-3684000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100687000, "cost_of_revenue": 65197000, "gross_profit": 35490000, "research_and_development": null, "selling_general_admin": 12206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22884000, "depreciation_amortisation": 5711000, "ebitda": 28595000, "interest_expense": 8035000, "interest_income": null, "other_non_operating": null, "pretax_income": 14849000, "tax_provision": 4983000, "effective_tax_rate": null, "net_income": 9866000, "net_income_continuing_ops": 9866000, "net_income_to_common": 9866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1260000, "short_term_investments": -267245000, "net_receivables": 31198000, "inventory": 8230000, "other_current_assets": null, "total_current_assets": 43601000, "net_ppe": null, "goodwill": 414859000, "intangible_assets": 38895000, "goodwill_and_intangibles": 453754000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1231817000, "total_assets": 1275418000, "short_term_debt": 4015000, "accounts_payable": 15054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60170000, "long_term_debt": 540064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1017119000, "total_liabilities": 1077289000, "total_debt": 544079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 233354000, "total_equity": 198129000, "shares_outstanding": 15491000, "operating_cash_flow": 20856000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3684000, "dividends_paid": 1708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17415000, "free_cash_flow": 25470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22884000", "ebitda": "28595000", "netIncome": "9866000", "grossProfit": "35490000", "depreciation": "None", "totalRevenue": "100687000", "costOfRevenue": "65197000", "interestIncome": "8035000", "incomeBeforeTax": "14849000", "interestExpense": "8035000", "operatingIncome": "22897000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4983000", "reportedCurrency": "USD", "netInterestIncome": "-8035000", "nonInterestIncome": "None", "operatingExpenses": "12593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5711000", "sellingGeneralAndAdministrative": "12206000", "netIncomeFromContinuingOperations": "9866000" }, "balance": { "goodwill": "414859000", "inventory": "8230000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1275418000", "longTermDebt": "540064000", "shortTermDebt": "4015000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "38895000", "reportedCurrency": "USD", "retainedEarnings": "233354000", "totalLiabilities": "1077289000", "otherCurrentAssets": "2913000", "totalCurrentAssets": "43601000", "currentLongTermDebt": "588000", "longTermInvestments": "None", "shortTermInvestments": "-267245000", "currentNetReceivables": "31198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231817000", "currentAccountsPayable": "15054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "408147000", "shortLongTermDebtTotal": "564846000", "totalShareholderEquity": "198129000", "capitalLeaseObligations": "24194000", "otherCurrentLiabilities": "34468000", "totalCurrentLiabilities": "60170000", "otherNonCurrentLiabilities": "87437000", "totalNonCurrentLiabilities": "1017119000", "cashAndShortTermInvestments": "1260000", "commonStockSharesOutstanding": "15491000", "intangibleAssetsExcludingGoodwill": "38895000", "cashAndCashEquivalentsAtCarryingValue": "1260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9866000", "profitLoss": "None", "dividendPayout": "1708000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "319000", "operatingCashflow": "20856000", "capitalExpenditures": "4614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17415000", "cashflowFromInvestment": "-3684000", "stockBasedCompensation": "1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6232000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 102318000, "cost_of_revenue": 65325000, "gross_profit": 36993000, "ebit": 18783000, "ebitda": 25324000, "pretax_income": 10459000, "tax_provision": 4200000, "net_income": 6259000, "net_income_to_common": 6259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1503000, "total_current_assets": 43123000, "total_assets": 1269266000, "short_term_debt": 3924000, "long_term_debt": 555605000, "total_debt": 559529000, "total_liabilities": 1081379000, "total_equity": 187887000, "shares_outstanding": 15403000, "goodwill_and_intangibles": 453688000 }, "cash_flow": { "operating_cash_flow": 2157000, "capital_expenditure": 3545000, "free_cash_flow": 5702000, "dividends_paid": 1704000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244576, "ticker_id": 872, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18783000", "ebitda": "25324000", "netIncome": "6259000", "grossProfit": "36993000", "depreciation": "None", "totalRevenue": "102318000", "costOfRevenue": "65325000", "interestIncome": "None", "incomeBeforeTax": "10459000", "interestExpense": "8324000", "operatingIncome": "18369000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-8324000", "nonInterestIncome": "None", "operatingExpenses": "18624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6541000", "sellingGeneralAndAdministrative": "18601000", "netIncomeFromContinuingOperations": "6259000" }, "balance": { "goodwill": "414895000", "inventory": "8257000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1269266000", "longTermDebt": "555605000", "shortTermDebt": "3924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38793000", "reportedCurrency": "USD", "retainedEarnings": "223488000", "totalLiabilities": "1081379000", "otherCurrentAssets": "3271000", "totalCurrentAssets": "43123000", "currentLongTermDebt": "571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226143000", "currentAccountsPayable": "16180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "580096000", "totalShareholderEquity": "187887000", "capitalLeaseObligations": "23920000", "otherCurrentLiabilities": "-39613000", "totalCurrentLiabilities": "50759000", "otherNonCurrentLiabilities": "86889000", "totalNonCurrentLiabilities": "1030620000", "cashAndShortTermInvestments": "1503000", "commonStockSharesOutstanding": "15403000", "intangibleAssetsExcludingGoodwill": "38793000", "cashAndCashEquivalentsAtCarryingValue": "1503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6259000", "profitLoss": "None", "dividendPayout": "1704000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "410000", "operatingCashflow": "2157000", "capitalExpenditures": "3545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "637000", "cashflowFromInvestment": "-2980000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1704000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102318000, "cost_of_revenue": 65325000, "gross_profit": 36993000, "research_and_development": null, "selling_general_admin": 18601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18783000, "depreciation_amortisation": 6541000, "ebitda": 25324000, "interest_expense": 8324000, "interest_income": null, "other_non_operating": null, "pretax_income": 10459000, "tax_provision": 4200000, "effective_tax_rate": null, "net_income": 6259000, "net_income_continuing_ops": 6259000, "net_income_to_common": 6259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1503000, "short_term_investments": null, "net_receivables": 30092000, "inventory": 8257000, "other_current_assets": null, "total_current_assets": 43123000, "net_ppe": null, "goodwill": 414895000, "intangible_assets": 38793000, "goodwill_and_intangibles": 453688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1226143000, "total_assets": 1269266000, "short_term_debt": 3924000, "accounts_payable": 16180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50759000, "long_term_debt": 555605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1030620000, "total_liabilities": 1081379000, "total_debt": 559529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 223488000, "total_equity": 187887000, "shares_outstanding": 15403000, "operating_cash_flow": 2157000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2980000, "dividends_paid": 1704000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 637000, "free_cash_flow": 5702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18783000", "ebitda": "25324000", "netIncome": "6259000", "grossProfit": "36993000", "depreciation": "None", "totalRevenue": "102318000", "costOfRevenue": "65325000", "interestIncome": "None", "incomeBeforeTax": "10459000", "interestExpense": "8324000", "operatingIncome": "18369000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4200000", "reportedCurrency": "USD", "netInterestIncome": "-8324000", "nonInterestIncome": "None", "operatingExpenses": "18624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6541000", "sellingGeneralAndAdministrative": "18601000", "netIncomeFromContinuingOperations": "6259000" }, "balance": { "goodwill": "414895000", "inventory": "8257000", "commonStock": "269000", "currentDebt": "None", "investments": "None", "totalAssets": "1269266000", "longTermDebt": "555605000", "shortTermDebt": "3924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "38793000", "reportedCurrency": "USD", "retainedEarnings": "223488000", "totalLiabilities": "1081379000", "otherCurrentAssets": "3271000", "totalCurrentAssets": "43123000", "currentLongTermDebt": "571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226143000", "currentAccountsPayable": "16180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "580096000", "totalShareholderEquity": "187887000", "capitalLeaseObligations": "23920000", "otherCurrentLiabilities": "-39613000", "totalCurrentLiabilities": "50759000", "otherNonCurrentLiabilities": "86889000", "totalNonCurrentLiabilities": "1030620000", "cashAndShortTermInvestments": "1503000", "commonStockSharesOutstanding": "15403000", "intangibleAssetsExcludingGoodwill": "38793000", "cashAndCashEquivalentsAtCarryingValue": "1503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6259000", "profitLoss": "None", "dividendPayout": "1704000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "410000", "operatingCashflow": "2157000", "capitalExpenditures": "3545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "637000", "cashflowFromInvestment": "-2980000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1704000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6851000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 103493000, "cost_of_revenue": 66231000, "gross_profit": 37262000, "ebit": 19434000, "ebitda": 25226000, "pretax_income": 10722000, "tax_provision": 3749000, "net_income": 6973000, "net_income_to_common": 6973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1689000, "total_current_assets": 40395000, "total_assets": 1260519000, "short_term_debt": 3953000, "long_term_debt": 554387000, "total_debt": 558340000, "total_liabilities": 1080964000, "total_equity": 179555000, "shares_outstanding": 15309000, "goodwill_and_intangibles": 452427000 }, "cash_flow": { "operating_cash_flow": 19703000, "capital_expenditure": 3551000, "free_cash_flow": 23254000, "dividends_paid": 1686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244577, "ticker_id": 872, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19434000", "ebitda": "25226000", "netIncome": "6973000", "grossProfit": "37262000", "depreciation": "None", "totalRevenue": "103493000", "costOfRevenue": "66231000", "interestIncome": "None", "incomeBeforeTax": "10722000", "interestExpense": "8712000", "operatingIncome": "19477000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3749000", "reportedCurrency": "USD", "netInterestIncome": "-8712000", "nonInterestIncome": "None", "operatingExpenses": "17785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5792000", "sellingGeneralAndAdministrative": "16240000", "netIncomeFromContinuingOperations": "6973000" }, "balance": { "goodwill": "414895000", "inventory": "8252000", "commonStock": "268000", "currentDebt": "None", "investments": "None", "totalAssets": "1260519000", "longTermDebt": "554387000", "shortTermDebt": "3953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "37532000", "reportedCurrency": "USD", "retainedEarnings": "217229000", "totalLiabilities": "1080964000", "otherCurrentAssets": "3905000", "totalCurrentAssets": "40395000", "currentLongTermDebt": "599000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220124000", "currentAccountsPayable": "12727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "579576000", "totalShareholderEquity": "179555000", "capitalLeaseObligations": "24590000", "otherCurrentLiabilities": "-31067000", "totalCurrentLiabilities": "56060000", "otherNonCurrentLiabilities": "89025000", "totalNonCurrentLiabilities": "1024904000", "cashAndShortTermInvestments": "1689000", "commonStockSharesOutstanding": "15309000", "intangibleAssetsExcludingGoodwill": "37532000", "cashAndCashEquivalentsAtCarryingValue": "1689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6973000", "profitLoss": "None", "dividendPayout": "1686000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "814000", "operatingCashflow": "19703000", "capitalExpenditures": "3551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26909000", "cashflowFromInvestment": "7372000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103493000, "cost_of_revenue": 66231000, "gross_profit": 37262000, "research_and_development": null, "selling_general_admin": 16240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19434000, "depreciation_amortisation": 5792000, "ebitda": 25226000, "interest_expense": 8712000, "interest_income": null, "other_non_operating": null, "pretax_income": 10722000, "tax_provision": 3749000, "effective_tax_rate": null, "net_income": 6973000, "net_income_continuing_ops": 6973000, "net_income_to_common": 6973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1689000, "short_term_investments": null, "net_receivables": 26549000, "inventory": 8252000, "other_current_assets": null, "total_current_assets": 40395000, "net_ppe": null, "goodwill": 414895000, "intangible_assets": 37532000, "goodwill_and_intangibles": 452427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1220124000, "total_assets": 1260519000, "short_term_debt": 3953000, "accounts_payable": 12727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56060000, "long_term_debt": 554387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1024904000, "total_liabilities": 1080964000, "total_debt": 558340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217229000, "total_equity": 179555000, "shares_outstanding": 15309000, "operating_cash_flow": 19703000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7372000, "dividends_paid": 1686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26909000, "free_cash_flow": 23254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19434000", "ebitda": "25226000", "netIncome": "6973000", "grossProfit": "37262000", "depreciation": "None", "totalRevenue": "103493000", "costOfRevenue": "66231000", "interestIncome": "None", "incomeBeforeTax": "10722000", "interestExpense": "8712000", "operatingIncome": "19477000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3749000", "reportedCurrency": "USD", "netInterestIncome": "-8712000", "nonInterestIncome": "None", "operatingExpenses": "17785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5792000", "sellingGeneralAndAdministrative": "16240000", "netIncomeFromContinuingOperations": "6973000" }, "balance": { "goodwill": "414895000", "inventory": "8252000", "commonStock": "268000", "currentDebt": "None", "investments": "None", "totalAssets": "1260519000", "longTermDebt": "554387000", "shortTermDebt": "3953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "37532000", "reportedCurrency": "USD", "retainedEarnings": "217229000", "totalLiabilities": "1080964000", "otherCurrentAssets": "3905000", "totalCurrentAssets": "40395000", "currentLongTermDebt": "599000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220124000", "currentAccountsPayable": "12727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "579576000", "totalShareholderEquity": "179555000", "capitalLeaseObligations": "24590000", "otherCurrentLiabilities": "-31067000", "totalCurrentLiabilities": "56060000", "otherNonCurrentLiabilities": "89025000", "totalNonCurrentLiabilities": "1024904000", "cashAndShortTermInvestments": "1689000", "commonStockSharesOutstanding": "15309000", "intangibleAssetsExcludingGoodwill": "37532000", "cashAndCashEquivalentsAtCarryingValue": "1689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6973000", "profitLoss": "None", "dividendPayout": "1686000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "814000", "operatingCashflow": "19703000", "capitalExpenditures": "3551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26909000", "cashflowFromInvestment": "7372000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6100000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 98834000, "cost_of_revenue": 64208000, "gross_profit": 34626000, "ebit": 18673000, "ebitda": 23921000, "pretax_income": 15605000, "tax_provision": 4287000, "net_income": 11638000, "net_income_to_common": 11638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1523000, "total_current_assets": 41721000, "total_assets": 1268052000, "short_term_debt": 3842000, "long_term_debt": 579160000, "total_debt": 583002000, "total_liabilities": 1094992000, "total_equity": 173060000, "shares_outstanding": 15448000, "goodwill_and_intangibles": 460940000 }, "cash_flow": { "operating_cash_flow": 13741000, "capital_expenditure": 4970000, "free_cash_flow": 18711000, "dividends_paid": 1685000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244578, "ticker_id": 872, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18673000", "ebitda": "23921000", "netIncome": "11638000", "grossProfit": "34626000", "depreciation": "None", "totalRevenue": "98834000", "costOfRevenue": "64208000", "interestIncome": "None", "incomeBeforeTax": "15605000", "interestExpense": "9053000", "operatingIncome": "24183000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4287000", "reportedCurrency": "USD", "netInterestIncome": "-9053000", "nonInterestIncome": "None", "operatingExpenses": "74651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5248000", "sellingGeneralAndAdministrative": "10443000", "netIncomeFromContinuingOperations": "11638000" }, "balance": { "goodwill": "423643000", "inventory": "8347000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1268052000", "longTermDebt": "579160000", "shortTermDebt": "3842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37297000", "reportedCurrency": "USD", "retainedEarnings": "210256000", "totalLiabilities": "1094992000", "otherCurrentAssets": "3916000", "totalCurrentAssets": "41721000", "currentLongTermDebt": "537000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226331000", "currentAccountsPayable": "11866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604630000", "totalShareholderEquity": "173060000", "capitalLeaseObligations": "24933000", "otherCurrentLiabilities": "30622000", "totalCurrentLiabilities": "51070000", "otherNonCurrentLiabilities": "84351000", "totalNonCurrentLiabilities": "1043922000", "cashAndShortTermInvestments": "1523000", "commonStockSharesOutstanding": "15448000", "intangibleAssetsExcludingGoodwill": "37297000", "cashAndCashEquivalentsAtCarryingValue": "1523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11638000", "profitLoss": "None", "dividendPayout": "1685000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20000", "operatingCashflow": "13741000", "capitalExpenditures": "4970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10274000", "cashflowFromInvestment": "-3619000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1685000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98834000, "cost_of_revenue": 64208000, "gross_profit": 34626000, "research_and_development": null, "selling_general_admin": 10443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18673000, "depreciation_amortisation": 5248000, "ebitda": 23921000, "interest_expense": 9053000, "interest_income": null, "other_non_operating": null, "pretax_income": 15605000, "tax_provision": 4287000, "effective_tax_rate": null, "net_income": 11638000, "net_income_continuing_ops": 11638000, "net_income_to_common": 11638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1523000, "short_term_investments": null, "net_receivables": 27935000, "inventory": 8347000, "other_current_assets": null, "total_current_assets": 41721000, "net_ppe": null, "goodwill": 423643000, "intangible_assets": 37297000, "goodwill_and_intangibles": 460940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1226331000, "total_assets": 1268052000, "short_term_debt": 3842000, "accounts_payable": 11866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51070000, "long_term_debt": 579160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1043922000, "total_liabilities": 1094992000, "total_debt": 583002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 210256000, "total_equity": 173060000, "shares_outstanding": 15448000, "operating_cash_flow": 13741000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3619000, "dividends_paid": 1685000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10274000, "free_cash_flow": 18711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18673000", "ebitda": "23921000", "netIncome": "11638000", "grossProfit": "34626000", "depreciation": "None", "totalRevenue": "98834000", "costOfRevenue": "64208000", "interestIncome": "None", "incomeBeforeTax": "15605000", "interestExpense": "9053000", "operatingIncome": "24183000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4287000", "reportedCurrency": "USD", "netInterestIncome": "-9053000", "nonInterestIncome": "None", "operatingExpenses": "74651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5248000", "sellingGeneralAndAdministrative": "10443000", "netIncomeFromContinuingOperations": "11638000" }, "balance": { "goodwill": "423643000", "inventory": "8347000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1268052000", "longTermDebt": "579160000", "shortTermDebt": "3842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37297000", "reportedCurrency": "USD", "retainedEarnings": "210256000", "totalLiabilities": "1094992000", "otherCurrentAssets": "3916000", "totalCurrentAssets": "41721000", "currentLongTermDebt": "537000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27935000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226331000", "currentAccountsPayable": "11866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604630000", "totalShareholderEquity": "173060000", "capitalLeaseObligations": "24933000", "otherCurrentLiabilities": "30622000", "totalCurrentLiabilities": "51070000", "otherNonCurrentLiabilities": "84351000", "totalNonCurrentLiabilities": "1043922000", "cashAndShortTermInvestments": "1523000", "commonStockSharesOutstanding": "15448000", "intangibleAssetsExcludingGoodwill": "37297000", "cashAndCashEquivalentsAtCarryingValue": "1523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11638000", "profitLoss": "None", "dividendPayout": "1685000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20000", "operatingCashflow": "13741000", "capitalExpenditures": "4970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10274000", "cashflowFromInvestment": "-3619000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1685000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6219000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 90494000, "cost_of_revenue": 63082000, "gross_profit": 27412000, "ebit": 16054000, "ebitda": 21575000, "pretax_income": 6776000, "tax_provision": 2131000, "net_income": 4645000, "net_income_to_common": 4645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1675000, "total_current_assets": 40317000, "total_assets": 1255459000, "short_term_debt": 3811000, "long_term_debt": 584928000, "total_debt": 588739000, "total_liabilities": 1094187000, "total_equity": 161272000, "shares_outstanding": 15514000, "goodwill_and_intangibles": 460864000 }, "cash_flow": { "operating_cash_flow": 22662000, "capital_expenditure": 4109000, "free_cash_flow": 26771000, "dividends_paid": 1683000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244580, "ticker_id": 872, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16054000", "ebitda": "21575000", "netIncome": "4645000", "grossProfit": "27412000", "depreciation": "None", "totalRevenue": "90494000", "costOfRevenue": "63082000", "interestIncome": "9278000", "incomeBeforeTax": "6776000", "interestExpense": "9278000", "operatingIncome": "15686000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2131000", "reportedCurrency": "USD", "netInterestIncome": "-9278000", "nonInterestIncome": "None", "operatingExpenses": "11726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5521000", "sellingGeneralAndAdministrative": "11303000", "netIncomeFromContinuingOperations": "4645000" }, "balance": { "goodwill": "423643000", "inventory": "9088000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1255459000", "longTermDebt": "584928000", "shortTermDebt": "3811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "37221000", "reportedCurrency": "USD", "retainedEarnings": "198618000", "totalLiabilities": "1094187000", "otherCurrentAssets": "3490000", "totalCurrentAssets": "40317000", "currentLongTermDebt": "3811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215142000", "currentAccountsPayable": "11558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417593000", "shortLongTermDebtTotal": "611199000", "totalShareholderEquity": "161272000", "capitalLeaseObligations": "22460000", "otherCurrentLiabilities": "35789000", "totalCurrentLiabilities": "53346000", "otherNonCurrentLiabilities": "82803000", "totalNonCurrentLiabilities": "1040841000", "cashAndShortTermInvestments": "1675000", "commonStockSharesOutstanding": "15514000", "intangibleAssetsExcludingGoodwill": "37221000", "cashAndCashEquivalentsAtCarryingValue": "1675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4645000", "profitLoss": "None", "dividendPayout": "1683000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1063000", "operatingCashflow": "22662000", "capitalExpenditures": "4109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18467000", "cashflowFromInvestment": "-53385000", "stockBasedCompensation": "1992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1683000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90494000, "cost_of_revenue": 63082000, "gross_profit": 27412000, "research_and_development": null, "selling_general_admin": 11303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16054000, "depreciation_amortisation": 5521000, "ebitda": 21575000, "interest_expense": 9278000, "interest_income": null, "other_non_operating": null, "pretax_income": 6776000, "tax_provision": 2131000, "effective_tax_rate": null, "net_income": 4645000, "net_income_continuing_ops": 4645000, "net_income_to_common": 4645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1675000, "short_term_investments": null, "net_receivables": 26064000, "inventory": 9088000, "other_current_assets": null, "total_current_assets": 40317000, "net_ppe": null, "goodwill": 423643000, "intangible_assets": 37221000, "goodwill_and_intangibles": 460864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1215142000, "total_assets": 1255459000, "short_term_debt": 3811000, "accounts_payable": 11558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53346000, "long_term_debt": 584928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1040841000, "total_liabilities": 1094187000, "total_debt": 588739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 198618000, "total_equity": 161272000, "shares_outstanding": 15514000, "operating_cash_flow": 22662000, "stock_based_compensation": 1992000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53385000, "dividends_paid": 1683000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18467000, "free_cash_flow": 26771000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16054000", "ebitda": "21575000", "netIncome": "4645000", "grossProfit": "27412000", "depreciation": "None", "totalRevenue": "90494000", "costOfRevenue": "63082000", "interestIncome": "9278000", "incomeBeforeTax": "6776000", "interestExpense": "9278000", "operatingIncome": "15686000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2131000", "reportedCurrency": "USD", "netInterestIncome": "-9278000", "nonInterestIncome": "None", "operatingExpenses": "11726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5521000", "sellingGeneralAndAdministrative": "11303000", "netIncomeFromContinuingOperations": "4645000" }, "balance": { "goodwill": "423643000", "inventory": "9088000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1255459000", "longTermDebt": "584928000", "shortTermDebt": "3811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "37221000", "reportedCurrency": "USD", "retainedEarnings": "198618000", "totalLiabilities": "1094187000", "otherCurrentAssets": "3490000", "totalCurrentAssets": "40317000", "currentLongTermDebt": "3811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215142000", "currentAccountsPayable": "11558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417593000", "shortLongTermDebtTotal": "611199000", "totalShareholderEquity": "161272000", "capitalLeaseObligations": "22460000", "otherCurrentLiabilities": "35789000", "totalCurrentLiabilities": "53346000", "otherNonCurrentLiabilities": "82803000", "totalNonCurrentLiabilities": "1040841000", "cashAndShortTermInvestments": "1675000", "commonStockSharesOutstanding": "15514000", "intangibleAssetsExcludingGoodwill": "37221000", "cashAndCashEquivalentsAtCarryingValue": "1675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4645000", "profitLoss": "None", "dividendPayout": "1683000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1063000", "operatingCashflow": "22662000", "capitalExpenditures": "4109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18467000", "cashflowFromInvestment": "-53385000", "stockBasedCompensation": "1992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1683000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5521000", "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": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "income_statement": { "revenue": 97678000, "cost_of_revenue": 66476000, "gross_profit": 31202000, "ebit": 21098000, "ebitda": 27092000, "pretax_income": 11702000, "tax_provision": 3416000, "net_income": 8286000, "net_income_to_common": 8286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 970000, "total_current_assets": 37667000, "total_assets": 1242086000, "short_term_debt": 3568000, "long_term_debt": 601359000, "total_debt": 604927000, "total_liabilities": 1085919000, "total_equity": 156167000, "shares_outstanding": 15454000, "goodwill_and_intangibles": 460594000 }, "cash_flow": { "operating_cash_flow": 13318000, "capital_expenditure": 3978000, "free_cash_flow": 17296000, "dividends_paid": 1679000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244581, "ticker_id": 872, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:31:04.027883+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21098000", "ebitda": "27092000", "netIncome": "8286000", "grossProfit": "31202000", "depreciation": "None", "totalRevenue": "97678000", "costOfRevenue": "66476000", "interestIncome": "9396000", "incomeBeforeTax": "11702000", "interestExpense": "9396000", "operatingIncome": "20738000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3416000", "reportedCurrency": "USD", "netInterestIncome": "-9396000", "nonInterestIncome": "None", "operatingExpenses": "10464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5994000", "sellingGeneralAndAdministrative": "10199000", "netIncomeFromContinuingOperations": "8286000" }, "balance": { "goodwill": "423643000", "inventory": "8448000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1242086000", "longTermDebt": "601359000", "shortTermDebt": "3568000", "treasuryStock": "-278753000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "36951000", "reportedCurrency": "USD", "retainedEarnings": "193973000", "totalLiabilities": "1085919000", "otherCurrentAssets": "2932000", "totalCurrentAssets": "37667000", "currentLongTermDebt": "3568000", "longTermInvestments": "325908000", "shortTermInvestments": "None", "currentNetReceivables": "25317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204419000", "currentAccountsPayable": "9402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "400412000", "shortLongTermDebtTotal": "626324000", "totalShareholderEquity": "156167000", "capitalLeaseObligations": "21397000", "otherCurrentLiabilities": "24424000", "totalCurrentLiabilities": "42534000", "otherNonCurrentLiabilities": "78888000", "totalNonCurrentLiabilities": "1043385000", "cashAndShortTermInvestments": "970000", "commonStockSharesOutstanding": "15454000", "intangibleAssetsExcludingGoodwill": "36951000", "cashAndCashEquivalentsAtCarryingValue": "970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8286000", "profitLoss": "None", "dividendPayout": "1679000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "127000", "operatingCashflow": "13318000", "capitalExpenditures": "3978000", "changeInReceivables": "-1814000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11032000", "cashflowFromInvestment": "-2609000", "stockBasedCompensation": "2022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1679000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-323000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97678000, "cost_of_revenue": 66476000, "gross_profit": 31202000, "research_and_development": null, "selling_general_admin": 10199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21098000, "depreciation_amortisation": 5994000, "ebitda": 27092000, "interest_expense": 9396000, "interest_income": null, "other_non_operating": null, "pretax_income": 11702000, "tax_provision": 3416000, "effective_tax_rate": null, "net_income": 8286000, "net_income_continuing_ops": 8286000, "net_income_to_common": 8286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 970000, "short_term_investments": null, "net_receivables": 25317000, "inventory": 8448000, "other_current_assets": null, "total_current_assets": 37667000, "net_ppe": null, "goodwill": 423643000, "intangible_assets": 36951000, "goodwill_and_intangibles": 460594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1204419000, "total_assets": 1242086000, "short_term_debt": 3568000, "accounts_payable": 9402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42534000, "long_term_debt": 601359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1043385000, "total_liabilities": 1085919000, "total_debt": 604927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 193973000, "total_equity": 156167000, "shares_outstanding": 15454000, "operating_cash_flow": 13318000, "stock_based_compensation": 2022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2609000, "dividends_paid": 1679000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11032000, "free_cash_flow": 17296000, "net_change_in_cash": -323000 }, "raw_data": { "income": { "ebit": "21098000", "ebitda": "27092000", "netIncome": "8286000", "grossProfit": "31202000", "depreciation": "None", "totalRevenue": "97678000", "costOfRevenue": "66476000", "interestIncome": "9396000", "incomeBeforeTax": "11702000", "interestExpense": "9396000", "operatingIncome": "20738000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3416000", "reportedCurrency": "USD", "netInterestIncome": "-9396000", "nonInterestIncome": "None", "operatingExpenses": "10464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5994000", "sellingGeneralAndAdministrative": "10199000", "netIncomeFromContinuingOperations": "8286000" }, "balance": { "goodwill": "423643000", "inventory": "8448000", "commonStock": "266000", "currentDebt": "None", "investments": "None", "totalAssets": "1242086000", "longTermDebt": "601359000", "shortTermDebt": "3568000", "treasuryStock": "-278753000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "36951000", "reportedCurrency": "USD", "retainedEarnings": "193973000", "totalLiabilities": "1085919000", "otherCurrentAssets": "2932000", "totalCurrentAssets": "37667000", "currentLongTermDebt": "3568000", "longTermInvestments": "325908000", "shortTermInvestments": "None", "currentNetReceivables": "25317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204419000", "currentAccountsPayable": "9402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "400412000", "shortLongTermDebtTotal": "626324000", "totalShareholderEquity": "156167000", "capitalLeaseObligations": "21397000", "otherCurrentLiabilities": "24424000", "totalCurrentLiabilities": "42534000", "otherNonCurrentLiabilities": "78888000", "totalNonCurrentLiabilities": "1043385000", "cashAndShortTermInvestments": "970000", "commonStockSharesOutstanding": "15454000", "intangibleAssetsExcludingGoodwill": "36951000", "cashAndCashEquivalentsAtCarryingValue": "970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8286000", "profitLoss": "None", "dividendPayout": "1679000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "127000", "operatingCashflow": "13318000", "capitalExpenditures": "3978000", "changeInReceivables": "-1814000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11032000", "cashflowFromInvestment": "-2609000", "stockBasedCompensation": "2022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1679000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-323000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5994000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }