{ "ticker": { "uuid": "e4057f3c-ca10-4abf-b3e2-2c3b482c8627", "symbol": "JILL", "name": "J.Jill Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/e4057f3c-ca10-4abf-b3e2-2c3b482c8627/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4057f3c-ca10-4abf-b3e2-2c3b482c8627/" }, "ticker_metadata": { "id": 2300, "uuid": "e4057f3c-ca10-4abf-b3e2-2c3b482c8627", "symbol": "JILL", "name": "J.Jill Inc", "asset_type": "equity", "market_cap": 193036000, "stock_exchange_id": 3, "industry": "Apparel Retail", "sector": "Consumer Cyclical", "description": "J.Jill, Inc. is an omnichannel womenswear retailer under the J.Jill brand in the United States. The company is headquartered in Quincy, Massachusetts.", "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": "e4057f3c-ca10-4abf-b3e2-2c3b482c8627", "symbol": "JILL", "name": "J.Jill Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/e4057f3c-ca10-4abf-b3e2-2c3b482c8627/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4057f3c-ca10-4abf-b3e2-2c3b482c8627/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.93, "quality": 0.79, "momentum": 0.13, "coverage": 1, "confidence": 0.942, "delta": null }, "headline_factors": { "price": 13.08, "market_cap": 200306243.64, "pe_ratio": 7.1818, "earnings_yield": 0.1392, "ebitda_to_ev": 0.259, "shareholder_yield": 0.0243, "roe": 0.2296, "piotroski_f_score": 5, "momentum_12_1": -0.1995, "volatility_252d": 0.495 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.742682+00:00", "batch_id": "" }, "size": { "price_close": 13.08, "market_cap": 200306243.64, "market_cap_usd": 200306243.64, "enterprise_value": 272860243.64, "shares_outstanding": 15313933, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.1818, "pb_ratio": 1.6486, "ptbv_ratio": 36.5522, "ps_ratio": 0.3358, "pcf_ratio": 4.7529, "pfcf_ratio": 3.3075, "ev_ebitda": 3.8603, "ev_ebit": 5.5139, "ev_sales": 0.4574, "ev_fcf": 4.5055, "earnings_yield": 0.1392, "fcf_yield": 0.222, "price_to_sales": 0.3358, "price_to_book": 1.6486, "price_to_cashflow": 4.7529, "ebitda_to_ev": 0.259, "sales_yield": 2.1863 }, "yield": { "dividend_yield": 0.0243, "buyback_yield": 0, "shareholder_yield": 0.0243, "debt_paydown_yield": null, "total_yield": 0.0243 }, "quality": { "gross_margin": 0.6869, "operating_margin": 0.083, "net_margin": 0.0468, "ebitda_margin": 0.1185, "fcf_margin": 0.1015, "roe": 0.2296, "roa": 0.062, "roic": 0.1821, "roc_greenblatt": null, "asset_turnover": 1.325, "cash_conversion": 2.1714, "accruals_ratio": -0.0317, "sbc_to_revenue": 0.009, "piotroski_f_score": 5, "altman_z_score": 1.7433, "earnings_stability_5y": 0.7515, "revenue_stability_5y": 0.139, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9101, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7055, "net_debt_to_ebitda": 1.0265, "debt_to_assets": 0.2523, "interest_coverage": 4.7432, "current_ratio": 1.0807, "quick_ratio": 0.5444, "net_debt": 72554000, "local_beta": 0.0031, "volatility_252d": 0.495, "volatility_60d": 1.1633, "max_drawdown_12m": -0.3767, "risk_adjusted_momentum": -0.4029 }, "growth": { "revenue_growth_1y": -0.0234, "revenue_growth_3y_cagr": -0.012, "revenue_growth_5y_cagr": 0.0721, "eps_growth_1y": -0.2936, "eps_growth_3y_cagr": -0.1288, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2685, "book_value_growth_1y": 0.1354, "revenue_growth": -0.0234, "earnings_growth": -0.2936 }, "momentum": { "price_return_1m": -0.0091, "price_return_3m": -0.1911, "price_return_6m": -0.1846, "price_return_9m": -0.2607, "price_return_12m": -0.2067, "price_return_12m_ex1m": -0.1995, "momentum_6m": -0.1846, "momentum_12m": -0.2067, "momentum_12_1": -0.1995, "distance_from_52w_high": -0.2647, "distance_from_52w_low": 0.1797, "relative_strength": -0.3067 }, "raw_ttm": { "revenue_ttm": 596549000, "gross_profit_ttm": 409745000, "ebit_ttm": 49486000, "ebitda_ttm": 70684000, "net_income_ttm": 27891000, "eps_diluted_ttm": 1.8213, "operating_cash_flow_ttm": 42144000, "capital_expenditure_ttm": 18418000, "fcf_ttm": 60562000, "dividends_paid_ttm": 4859000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10433000, "cash_and_equivalents": 41015000, "total_current_assets": 141189000, "total_current_liabilities": 130648000, "net_ppe": null, "total_assets": 450216000, "total_debt": 113569000, "total_equity": 121499000, "net_working_capital": 11660000, "book_value_per_share": 7.9339, "retained_earnings": -108751000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5480000, "tangible_book_per_share": 0.3578 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 11, "rank_pb": 43, "rank_ptbv": 95, "rank_ps": 9, "rank_pcf": 16, "rank_ev_ebitda": 8, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 14, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 32, "rank_roe": 16, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 23, "rank_fcf_margin": 69, "rank_piotroski": 66, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 79 }, "composites": { "value_composite": 7, "quality_composite": 21, "momentum_composite": 87, "growth_composite": 94, "yield_composite": 21, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 78, "overall_composite": 14, "quality_value_composite": 0.8571, "os_score": 0.86, "value_percentile": 0.93, "quality_percentile": 0.79, "momentum_percentile": 0.13, "factor_coverage": 1, "signal_confidence": 0.942, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 46, "all_cap_buyback_rank": 19, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 78, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4353, "ticker_id": 2300, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.742682+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.08, "market_cap": 200306243.64, "market_cap_usd": 200306243.64, "enterprise_value": 272860243.64, "shares_outstanding": 15313933, "fx_rate_to_usd": null, "pe_ratio": 7.18175195, "pb_ratio": 1.64862463, "ptbv_ratio": 36.55223424, "ps_ratio": 0.33577501, "pcf_ratio": 4.75290062, "pfcf_ratio": 3.30745754, "ev_ebitda": 3.860283, "ev_ebit": 5.51388764, "ev_sales": 0.45739787, "ev_fcf": 4.5054695, "earnings_yield": 0.13924179, "fcf_yield": 0.22195245, "dividend_yield": 0.02425786, "buyback_yield": 0, "shareholder_yield": 0.02425786, "debt_paydown_yield": null, "total_yield": 0.02425786, "gross_margin": 0.68685892, "operating_margin": 0.08295379, "net_margin": 0.04675391, "ebitda_margin": 0.11848817, "fcf_margin": 0.10152058, "roe": 0.22955744, "roa": 0.06195026, "roic": 0.18212588, "roc_greenblatt": null, "asset_turnover": 1.32502843, "cash_conversion": 2.17138145, "accruals_ratio": -0.03165814, "sbc_to_revenue": 0.00901183, "debt_to_equity": 2.70551198, "net_debt_to_ebitda": 1.02645577, "debt_to_assets": 0.25225447, "interest_coverage": 4.74321863, "current_ratio": 1.08068244, "quick_ratio": 0.54438644, "net_debt": 72554000, "revenue_growth_1y": -0.02342283, "revenue_growth_3y_cagr": -0.01198792, "revenue_growth_5y_cagr": 0.0720592, "eps_growth_1y": -0.29359471, "eps_growth_3y_cagr": -0.12876296, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26849537, "book_value_growth_1y": 0.13544832, "piotroski_f_score": 5, "altman_z_score": 1.74328802, "earnings_stability_5y": 0.75147, "revenue_stability_5y": 0.13899, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00909091, "price_return_3m": -0.19111463, "price_return_6m": -0.18464032, "price_return_9m": -0.26065772, "price_return_12m": -0.20672946, "price_return_12m_ex1m": -0.19945175, "distance_from_52w_high": -0.26473068, "distance_from_52w_low": 0.17965368, "relative_strength": -0.30669304, "local_beta": 0.0031, "volatility_252d": 0.49499, "volatility_60d": 1.163329, "max_drawdown_12m": -0.37670748, "revenue_ttm": 596549000, "gross_profit_ttm": 409745000, "ebit_ttm": 49486000, "ebitda_ttm": 70684000, "net_income_ttm": 27891000, "eps_diluted_ttm": 1.82128262, "operating_cash_flow_ttm": 42144000, "capital_expenditure_ttm": 18418000, "fcf_ttm": 60562000, "dividends_paid_ttm": 4859000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10433000, "cash_and_equivalents": 41015000, "total_current_assets": 141189000, "total_current_liabilities": 130648000, "net_ppe": null, "total_assets": 450216000, "total_debt": 113569000, "total_equity": 121499000, "net_working_capital": 11660000, "book_value_per_share": 7.93388609, "retained_earnings": -108751000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5480000, "tangible_book_per_share": 0.35784406, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 11, "rank_pb": 43, "rank_ptbv": 95, "rank_ps": 9, "rank_pcf": 16, "rank_ev_ebitda": 8, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 14, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 32, "rank_roe": 16, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 23, "rank_fcf_margin": 69, "rank_piotroski": 66, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 79, "value_composite": 7, "quality_composite": 21, "momentum_composite": 87, "growth_composite": 94, "yield_composite": 21, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 78, "overall_composite": 14, "factor_coverage": 1, "signal_confidence": 0.942, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 46, "all_cap_buyback_rank": 19, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.08, "os": 0.86, "value": 0.93, "quality": 0.79, "momentum": 0.13, "confidence": 0.942, "coverage": 1, "pe_ratio": 7.1818, "earnings_yield": 0.1392, "shareholder_yield": 0.0243, "roe": 0.2296, "momentum_12_1": -0.1995, "complete_fields": { "id": 4353, "ticker_id": 2300, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.742682+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.08, "market_cap": 200306243.64, "market_cap_usd": 200306243.64, "enterprise_value": 272860243.64, "shares_outstanding": 15313933, "fx_rate_to_usd": null, "pe_ratio": 7.18175195, "pb_ratio": 1.64862463, "ptbv_ratio": 36.55223424, "ps_ratio": 0.33577501, "pcf_ratio": 4.75290062, "pfcf_ratio": 3.30745754, "ev_ebitda": 3.860283, "ev_ebit": 5.51388764, "ev_sales": 0.45739787, "ev_fcf": 4.5054695, "earnings_yield": 0.13924179, "fcf_yield": 0.22195245, "dividend_yield": 0.02425786, "buyback_yield": 0, "shareholder_yield": 0.02425786, "debt_paydown_yield": null, "total_yield": 0.02425786, "gross_margin": 0.68685892, "operating_margin": 0.08295379, "net_margin": 0.04675391, "ebitda_margin": 0.11848817, "fcf_margin": 0.10152058, "roe": 0.22955744, "roa": 0.06195026, "roic": 0.18212588, "roc_greenblatt": null, "asset_turnover": 1.32502843, "cash_conversion": 2.17138145, "accruals_ratio": -0.03165814, "sbc_to_revenue": 0.00901183, "debt_to_equity": 2.70551198, "net_debt_to_ebitda": 1.02645577, "debt_to_assets": 0.25225447, "interest_coverage": 4.74321863, "current_ratio": 1.08068244, "quick_ratio": 0.54438644, "net_debt": 72554000, "revenue_growth_1y": -0.02342283, "revenue_growth_3y_cagr": -0.01198792, "revenue_growth_5y_cagr": 0.0720592, "eps_growth_1y": -0.29359471, "eps_growth_3y_cagr": -0.12876296, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26849537, "book_value_growth_1y": 0.13544832, "piotroski_f_score": 5, "altman_z_score": 1.74328802, "earnings_stability_5y": 0.75147, "revenue_stability_5y": 0.13899, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00909091, "price_return_3m": -0.19111463, "price_return_6m": -0.18464032, "price_return_9m": -0.26065772, "price_return_12m": -0.20672946, "price_return_12m_ex1m": -0.19945175, "distance_from_52w_high": -0.26473068, "distance_from_52w_low": 0.17965368, "relative_strength": -0.30669304, "local_beta": 0.0031, "volatility_252d": 0.49499, "volatility_60d": 1.163329, "max_drawdown_12m": -0.37670748, "revenue_ttm": 596549000, "gross_profit_ttm": 409745000, "ebit_ttm": 49486000, "ebitda_ttm": 70684000, "net_income_ttm": 27891000, "eps_diluted_ttm": 1.82128262, "operating_cash_flow_ttm": 42144000, "capital_expenditure_ttm": 18418000, "fcf_ttm": 60562000, "dividends_paid_ttm": 4859000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10433000, "cash_and_equivalents": 41015000, "total_current_assets": 141189000, "total_current_liabilities": 130648000, "net_ppe": null, "total_assets": 450216000, "total_debt": 113569000, "total_equity": 121499000, "net_working_capital": 11660000, "book_value_per_share": 7.93388609, "retained_earnings": -108751000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5480000, "tangible_book_per_share": 0.35784406, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 11, "rank_pb": 43, "rank_ptbv": 95, "rank_ps": 9, "rank_pcf": 16, "rank_ev_ebitda": 8, "rank_ev_ebit": 29, "rank_earnings_yield": 11, "rank_fcf_yield": 14, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 32, "rank_roe": 16, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 23, "rank_fcf_margin": 69, "rank_piotroski": 66, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 79, "value_composite": 7, "quality_composite": 21, "momentum_composite": 87, "growth_composite": 94, "yield_composite": 21, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 78, "overall_composite": 14, "factor_coverage": 1, "signal_confidence": 0.942, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 46, "all_cap_buyback_rank": 19, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 596549000, "cost_of_revenue": 186804000, "gross_profit": 409745000, "ebit": 49486000, "ebitda": 70684000, "pretax_income": 39053000, "tax_provision": 11162000, "net_income": 27891000, "net_income_to_common": 27891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41015000, "total_current_assets": 141189000, "total_assets": 450216000, "short_term_debt": 42134000, "long_term_debt": 71435000, "total_debt": 113569000, "total_liabilities": 328717000, "total_equity": 121499000, "shares_outstanding": 15313933, "goodwill_and_intangibles": 116019000 }, "cash_flow": { "operating_cash_flow": 42144000, "capital_expenditure": 16938000, "free_cash_flow": 59082000, "dividends_paid": 4859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283196, "ticker_id": 2300, "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49486000", "ebitda": "70684000", "netIncome": "27891000", "grossProfit": "409745000", "depreciation": "None", "totalRevenue": "596549000", "costOfRevenue": "186804000", "interestIncome": "1992000", "incomeBeforeTax": "39053000", "interestExpense": "10433000", "operatingIncome": "51294000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "11162000", "reportedCurrency": "USD", "netInterestIncome": "-8441000", "nonInterestIncome": "None", "operatingExpenses": "358451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21198000", "sellingGeneralAndAdministrative": "18877000", "netIncomeFromContinuingOperations": "27891000" }, "balance": { "goodwill": "59697000", "inventory": "70066000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "450216000", "longTermDebt": "71435000", "shortTermDebt": "42134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "56322000", "reportedCurrency": "USD", "retainedEarnings": "-108751000", "totalLiabilities": "328717000", "otherCurrentAssets": "20264000", "totalCurrentAssets": "141189000", "currentLongTermDebt": "1875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309027000", "currentAccountsPayable": "57650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224800000", "totalShareholderEquity": "121499000", "capitalLeaseObligations": "151490000", "otherCurrentLiabilities": "23494000", "totalCurrentLiabilities": "130648000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "198069000", "cashAndShortTermInvestments": "41015000", "commonStockSharesOutstanding": "15313933", "intangibleAssetsExcludingGoodwill": "56322000", "cashAndCashEquivalentsAtCarryingValue": "41015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27891000", "profitLoss": "None", "dividendPayout": "4859000", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "-8772000", "operatingCashflow": "42144000", "capitalExpenditures": "16938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17641000", "cashflowFromInvestment": "-18915000", "stockBasedCompensation": "5376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 596549000, "cost_of_revenue": 186804000, "gross_profit": 409745000, "research_and_development": null, "selling_general_admin": 18877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49486000, "depreciation_amortisation": 21198000, "ebitda": 70684000, "interest_expense": 10433000, "interest_income": null, "other_non_operating": null, "pretax_income": 39053000, "tax_provision": 11162000, "effective_tax_rate": null, "net_income": 27891000, "net_income_continuing_ops": 27891000, "net_income_to_common": 27891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41015000, "short_term_investments": null, "net_receivables": 9844000, "inventory": 70066000, "other_current_assets": null, "total_current_assets": 141189000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 56322000, "goodwill_and_intangibles": 116019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309027000, "total_assets": 450216000, "short_term_debt": 42134000, "accounts_payable": 57650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130648000, "long_term_debt": 71435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198069000, "total_liabilities": 328717000, "total_debt": 113569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108751000, "total_equity": 121499000, "shares_outstanding": 15313933, "operating_cash_flow": 42144000, "stock_based_compensation": 5376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18915000, "dividends_paid": 4859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17641000, "free_cash_flow": 59082000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49486000", "ebitda": "70684000", "netIncome": "27891000", "grossProfit": "409745000", "depreciation": "None", "totalRevenue": "596549000", "costOfRevenue": "186804000", "interestIncome": "1992000", "incomeBeforeTax": "39053000", "interestExpense": "10433000", "operatingIncome": "51294000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "11162000", "reportedCurrency": "USD", "netInterestIncome": "-8441000", "nonInterestIncome": "None", "operatingExpenses": "358451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21198000", "sellingGeneralAndAdministrative": "18877000", "netIncomeFromContinuingOperations": "27891000" }, "balance": { "goodwill": "59697000", "inventory": "70066000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "450216000", "longTermDebt": "71435000", "shortTermDebt": "42134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "56322000", "reportedCurrency": "USD", "retainedEarnings": "-108751000", "totalLiabilities": "328717000", "otherCurrentAssets": "20264000", "totalCurrentAssets": "141189000", "currentLongTermDebt": "1875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309027000", "currentAccountsPayable": "57650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224800000", "totalShareholderEquity": "121499000", "capitalLeaseObligations": "151490000", "otherCurrentLiabilities": "23494000", "totalCurrentLiabilities": "130648000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "198069000", "cashAndShortTermInvestments": "41015000", "commonStockSharesOutstanding": "15313933", "intangibleAssetsExcludingGoodwill": "56322000", "cashAndCashEquivalentsAtCarryingValue": "41015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27891000", "profitLoss": "None", "dividendPayout": "4859000", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "-8772000", "operatingCashflow": "42144000", "capitalExpenditures": "16938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17641000", "cashflowFromInvestment": "-18915000", "stockBasedCompensation": "5376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 610857000, "cost_of_revenue": 181001000, "gross_profit": 429856000, "ebit": 69682000, "ebitda": 91007000, "pretax_income": 53981000, "tax_provision": 14498000, "net_income": 39483000, "net_income_to_common": 39483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35427000, "total_current_assets": 122030000, "total_assets": 417699000, "short_term_debt": 34649000, "long_term_debt": 69419000, "total_debt": 104068000, "total_liabilities": 311930000, "total_equity": 105769000, "shares_outstanding": 15137000, "goodwill_and_intangibles": 120712000 }, "cash_flow": { "operating_cash_flow": 65036000, "capital_expenditure": 14267000, "free_cash_flow": 79303000, "dividends_paid": 2899000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283201, "ticker_id": 2300, "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69682000", "ebitda": "91007000", "netIncome": "39483000", "grossProfit": "429856000", "depreciation": "None", "totalRevenue": "610857000", "costOfRevenue": "181001000", "interestIncome": "2550000", "incomeBeforeTax": "53981000", "interestExpense": "15701000", "operatingIncome": "76474000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "14498000", "reportedCurrency": "USD", "netInterestIncome": "-13151000", "nonInterestIncome": "None", "operatingExpenses": "353382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21325000", "sellingGeneralAndAdministrative": "274880000", "netIncomeFromContinuingOperations": "39483000" }, "balance": { "goodwill": "59697000", "inventory": "61295000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "417699000", "longTermDebt": "69419000", "shortTermDebt": "34649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "61015000", "reportedCurrency": "USD", "retainedEarnings": "-136642000", "totalLiabilities": "311930000", "otherCurrentAssets": "20010000", "totalCurrentAssets": "122030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295669000", "currentAccountsPayable": "51980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208819000", "totalShareholderEquity": "105769000", "capitalLeaseObligations": "139400000", "otherCurrentLiabilities": "30841000", "totalCurrentLiabilities": "127108000", "otherNonCurrentLiabilities": "1263000", "totalNonCurrentLiabilities": "184822000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "15137000", "intangibleAssetsExcludingGoodwill": "61015000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39483000", "profitLoss": "None", "dividendPayout": "2899000", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-8117000", "operatingCashflow": "65036000", "capitalExpenditures": "14267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74026000", "cashflowFromInvestment": "-17755000", "stockBasedCompensation": "6510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2899000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 610857000, "cost_of_revenue": 181001000, "gross_profit": 429856000, "research_and_development": null, "selling_general_admin": 274880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69682000, "depreciation_amortisation": 21325000, "ebitda": 91007000, "interest_expense": 15701000, "interest_income": null, "other_non_operating": null, "pretax_income": 53981000, "tax_provision": 14498000, "effective_tax_rate": null, "net_income": 39483000, "net_income_continuing_ops": 39483000, "net_income_to_common": 39483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35427000, "short_term_investments": null, "net_receivables": 5298000, "inventory": 61295000, "other_current_assets": null, "total_current_assets": 122030000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 61015000, "goodwill_and_intangibles": 120712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 295669000, "total_assets": 417699000, "short_term_debt": 34649000, "accounts_payable": 51980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127108000, "long_term_debt": 69419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 184822000, "total_liabilities": 311930000, "total_debt": 104068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136642000, "total_equity": 105769000, "shares_outstanding": 15137000, "operating_cash_flow": 65036000, "stock_based_compensation": 6510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17755000, "dividends_paid": 2899000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74026000, "free_cash_flow": 79303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69682000", "ebitda": "91007000", "netIncome": "39483000", "grossProfit": "429856000", "depreciation": "None", "totalRevenue": "610857000", "costOfRevenue": "181001000", "interestIncome": "2550000", "incomeBeforeTax": "53981000", "interestExpense": "15701000", "operatingIncome": "76474000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "14498000", "reportedCurrency": "USD", "netInterestIncome": "-13151000", "nonInterestIncome": "None", "operatingExpenses": "353382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21325000", "sellingGeneralAndAdministrative": "274880000", "netIncomeFromContinuingOperations": "39483000" }, "balance": { "goodwill": "59697000", "inventory": "61295000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "417699000", "longTermDebt": "69419000", "shortTermDebt": "34649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "61015000", "reportedCurrency": "USD", "retainedEarnings": "-136642000", "totalLiabilities": "311930000", "otherCurrentAssets": "20010000", "totalCurrentAssets": "122030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295669000", "currentAccountsPayable": "51980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208819000", "totalShareholderEquity": "105769000", "capitalLeaseObligations": "139400000", "otherCurrentLiabilities": "30841000", "totalCurrentLiabilities": "127108000", "otherNonCurrentLiabilities": "1263000", "totalNonCurrentLiabilities": "184822000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "15137000", "intangibleAssetsExcludingGoodwill": "61015000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39483000", "profitLoss": "None", "dividendPayout": "2899000", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-8117000", "operatingCashflow": "65036000", "capitalExpenditures": "14267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74026000", "cashflowFromInvestment": "-17755000", "stockBasedCompensation": "6510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2899000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 608043000, "cost_of_revenue": 177261000, "gross_profit": 430782000, "ebit": 76138000, "ebitda": 99059000, "pretax_income": 49365000, "tax_provision": 13164000, "net_income": 36201000, "net_income_to_common": 36201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62172000, "total_current_assets": 138129000, "total_assets": 428180000, "short_term_debt": 71557000, "long_term_debt": 120595000, "total_debt": 192152000, "total_liabilities": 390962000, "total_equity": 37218000, "shares_outstanding": 14404470, "goodwill_and_intangibles": 125943000 }, "cash_flow": { "operating_cash_flow": 63313000, "capital_expenditure": 16934000, "free_cash_flow": 80247000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283206, "ticker_id": 2300, "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76138000", "ebitda": "99059000", "netIncome": "36201000", "grossProfit": "430782000", "depreciation": "None", "totalRevenue": "608043000", "costOfRevenue": "177261000", "interestIncome": "2790000", "incomeBeforeTax": "49365000", "interestExpense": "23983000", "operatingIncome": "86239000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "13164000", "reportedCurrency": "USD", "netInterestIncome": "-23983000", "nonInterestIncome": "None", "operatingExpenses": "344543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22921000", "sellingGeneralAndAdministrative": "269043000", "netIncomeFromContinuingOperations": "36201000" }, "balance": { "goodwill": "59697000", "inventory": "53259000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "428180000", "longTermDebt": "120595000", "shortTermDebt": "71557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "66246000", "reportedCurrency": "USD", "retainedEarnings": "-176125000", "totalLiabilities": "390962000", "otherCurrentAssets": "15877000", "totalCurrentAssets": "138129000", "currentLongTermDebt": "35353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290051000", "currentAccountsPayable": "41112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295222000", "totalShareholderEquity": "37218000", "capitalLeaseObligations": "139274000", "otherCurrentLiabilities": "32569000", "totalCurrentLiabilities": "154952000", "otherNonCurrentLiabilities": "1378000", "totalNonCurrentLiabilities": "236010000", "cashAndShortTermInvestments": "62172000", "commonStockSharesOutstanding": "14404470", "intangibleAssetsExcludingGoodwill": "66246000", "cashAndCashEquivalentsAtCarryingValue": "62172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36201000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "-2674000", "operatingCashflow": "63313000", "capitalExpenditures": "16934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71260000", "cashflowFromInvestment": "-16934000", "stockBasedCompensation": "3762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2526000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 608043000, "cost_of_revenue": 177261000, "gross_profit": 430782000, "research_and_development": null, "selling_general_admin": 269043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76138000, "depreciation_amortisation": 22921000, "ebitda": 99059000, "interest_expense": 23983000, "interest_income": null, "other_non_operating": null, "pretax_income": 49365000, "tax_provision": 13164000, "effective_tax_rate": null, "net_income": 36201000, "net_income_continuing_ops": 36201000, "net_income_to_common": 36201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62172000, "short_term_investments": null, "net_receivables": 6821000, "inventory": 53259000, "other_current_assets": null, "total_current_assets": 138129000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 66246000, "goodwill_and_intangibles": 125943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290051000, "total_assets": 428180000, "short_term_debt": 71557000, "accounts_payable": 41112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154952000, "long_term_debt": 120595000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236010000, "total_liabilities": 390962000, "total_debt": 192152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176125000, "total_equity": 37218000, "shares_outstanding": 14404470, "operating_cash_flow": 63313000, "stock_based_compensation": 3762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16934000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71260000, "free_cash_flow": 80247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76138000", "ebitda": "99059000", "netIncome": "36201000", "grossProfit": "430782000", "depreciation": "None", "totalRevenue": "608043000", "costOfRevenue": "177261000", "interestIncome": "2790000", "incomeBeforeTax": "49365000", "interestExpense": "23983000", "operatingIncome": "86239000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "13164000", "reportedCurrency": "USD", "netInterestIncome": "-23983000", "nonInterestIncome": "None", "operatingExpenses": "344543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22921000", "sellingGeneralAndAdministrative": "269043000", "netIncomeFromContinuingOperations": "36201000" }, "balance": { "goodwill": "59697000", "inventory": "53259000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "428180000", "longTermDebt": "120595000", "shortTermDebt": "71557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "66246000", "reportedCurrency": "USD", "retainedEarnings": "-176125000", "totalLiabilities": "390962000", "otherCurrentAssets": "15877000", "totalCurrentAssets": "138129000", "currentLongTermDebt": "35353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290051000", "currentAccountsPayable": "41112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295222000", "totalShareholderEquity": "37218000", "capitalLeaseObligations": "139274000", "otherCurrentLiabilities": "32569000", "totalCurrentLiabilities": "154952000", "otherNonCurrentLiabilities": "1378000", "totalNonCurrentLiabilities": "236010000", "cashAndShortTermInvestments": "62172000", "commonStockSharesOutstanding": "14404470", "intangibleAssetsExcludingGoodwill": "66246000", "cashAndCashEquivalentsAtCarryingValue": "62172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36201000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "-2674000", "operatingCashflow": "63313000", "capitalExpenditures": "16934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71260000", "cashflowFromInvestment": "-16934000", "stockBasedCompensation": "3762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2526000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 618528000, "cost_of_revenue": 193218000, "gross_profit": 425310000, "ebit": 79962000, "ebitda": 105715000, "pretax_income": 58674000, "tax_provision": 16499000, "net_income": 42175000, "net_income_to_common": 42175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87053000, "total_current_assets": 159901000, "total_assets": 466417000, "short_term_debt": 37951000, "long_term_debt": 205236000, "total_debt": 243187000, "total_liabilities": 466636000, "total_equity": -219000, "shares_outstanding": 14285035, "goodwill_and_intangibles": 132885000 }, "cash_flow": { "operating_cash_flow": 74425000, "capital_expenditure": 15067000, "free_cash_flow": 89492000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283211, "ticker_id": 2300, "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79962000", "ebitda": "105715000", "netIncome": "42175000", "grossProfit": "425310000", "depreciation": "None", "totalRevenue": "618528000", "costOfRevenue": "193218000", "interestIncome": "1228000", "incomeBeforeTax": "58674000", "interestExpense": "21288000", "operatingIncome": "80147000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "16499000", "reportedCurrency": "USD", "netInterestIncome": "-20060000", "nonInterestIncome": "None", "operatingExpenses": "345163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25753000", "sellingGeneralAndAdministrative": "303103000", "netIncomeFromContinuingOperations": "42175000" }, "balance": { "goodwill": "59697000", "inventory": "50585000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "466417000", "longTermDebt": "205236000", "shortTermDebt": "37951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "73188000", "reportedCurrency": "USD", "retainedEarnings": "-212326000", "totalLiabilities": "466636000", "otherCurrentAssets": "14863000", "totalCurrentAssets": "159901000", "currentLongTermDebt": "3424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306516000", "currentAccountsPayable": "39306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366288000", "totalShareholderEquity": "-219000", "capitalLeaseObligations": "157628000", "otherCurrentLiabilities": "40067000", "totalCurrentLiabilities": "126987000", "otherNonCurrentLiabilities": "1253000", "totalNonCurrentLiabilities": "339649000", "cashAndShortTermInvestments": "87053000", "commonStockSharesOutstanding": "14285035", "intangibleAssetsExcludingGoodwill": "73188000", "cashAndCashEquivalentsAtCarryingValue": "87053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42175000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "5439000", "operatingCashflow": "74425000", "capitalExpenditures": "15067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8262000", "cashflowFromInvestment": "-15067000", "stockBasedCompensation": "3505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 618528000, "cost_of_revenue": 193218000, "gross_profit": 425310000, "research_and_development": null, "selling_general_admin": 303103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79962000, "depreciation_amortisation": 25753000, "ebitda": 105715000, "interest_expense": 21288000, "interest_income": null, "other_non_operating": null, "pretax_income": 58674000, "tax_provision": 16499000, "effective_tax_rate": null, "net_income": 42175000, "net_income_continuing_ops": 42175000, "net_income_to_common": 42175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87053000, "short_term_investments": null, "net_receivables": 7400000, "inventory": 50585000, "other_current_assets": null, "total_current_assets": 159901000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 73188000, "goodwill_and_intangibles": 132885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 306516000, "total_assets": 466417000, "short_term_debt": 37951000, "accounts_payable": 39306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126987000, "long_term_debt": 205236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 339649000, "total_liabilities": 466636000, "total_debt": 243187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -212326000, "total_equity": -219000, "shares_outstanding": 14285035, "operating_cash_flow": 74425000, "stock_based_compensation": 3505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15067000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8262000, "free_cash_flow": 89492000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79962000", "ebitda": "105715000", "netIncome": "42175000", "grossProfit": "425310000", "depreciation": "None", "totalRevenue": "618528000", "costOfRevenue": "193218000", "interestIncome": "1228000", "incomeBeforeTax": "58674000", "interestExpense": "21288000", "operatingIncome": "80147000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "16499000", "reportedCurrency": "USD", "netInterestIncome": "-20060000", "nonInterestIncome": "None", "operatingExpenses": "345163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25753000", "sellingGeneralAndAdministrative": "303103000", "netIncomeFromContinuingOperations": "42175000" }, "balance": { "goodwill": "59697000", "inventory": "50585000", "commonStock": "102000", "currentDebt": "None", "investments": "None", "totalAssets": "466417000", "longTermDebt": "205236000", "shortTermDebt": "37951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "73188000", "reportedCurrency": "USD", "retainedEarnings": "-212326000", "totalLiabilities": "466636000", "otherCurrentAssets": "14863000", "totalCurrentAssets": "159901000", "currentLongTermDebt": "3424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306516000", "currentAccountsPayable": "39306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366288000", "totalShareholderEquity": "-219000", "capitalLeaseObligations": "157628000", "otherCurrentLiabilities": "40067000", "totalCurrentLiabilities": "126987000", "otherNonCurrentLiabilities": "1253000", "totalNonCurrentLiabilities": "339649000", "cashAndShortTermInvestments": "87053000", "commonStockSharesOutstanding": "14285035", "intangibleAssetsExcludingGoodwill": "73188000", "cashAndCashEquivalentsAtCarryingValue": "87053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42175000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "5439000", "operatingCashflow": "74425000", "capitalExpenditures": "15067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8262000", "cashflowFromInvestment": "-15067000", "stockBasedCompensation": "3505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 585206000, "cost_of_revenue": 190770000, "gross_profit": 394436000, "ebit": -1039000, "ebitda": 28220000, "pretax_income": -20125000, "tax_provision": 8018000, "net_income": -28143000, "net_income_to_common": -28143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35957000, "total_current_assets": 123248000, "total_assets": 451849000, "short_term_debt": 39968000, "long_term_debt": 202116000, "total_debt": 242084000, "total_liabilities": 496503000, "total_equity": -44654000, "shares_outstanding": 12429759, "goodwill_and_intangibles": 140408000 }, "cash_flow": { "operating_cash_flow": 74999000, "capital_expenditure": 5474000, "free_cash_flow": 80473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283216, "ticker_id": 2300, "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1039000", "ebitda": "28220000", "netIncome": "-28143000", "grossProfit": "394436000", "depreciation": "None", "totalRevenue": "585206000", "costOfRevenue": "190770000", "interestIncome": "None", "incomeBeforeTax": "-20125000", "interestExpense": "19086000", "operatingIncome": "58720000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "8018000", "reportedCurrency": "USD", "netInterestIncome": "-19086000", "nonInterestIncome": "None", "operatingExpenses": "335716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-56984000", "costofGoodsAndServicesSold": "190770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29259000", "sellingGeneralAndAdministrative": "301016000", "netIncomeFromContinuingOperations": "-28143000" }, "balance": { "goodwill": "59697000", "inventory": "56024000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "451849000", "longTermDebt": "202116000", "shortTermDebt": "39968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "80711000", "reportedCurrency": "USD", "retainedEarnings": "-254501000", "totalLiabilities": "496503000", "otherCurrentAssets": "15114000", "totalCurrentAssets": "123248000", "currentLongTermDebt": "7692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328601000", "currentAccountsPayable": "49924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "188073000", "shortLongTermDebtTotal": "385291000", "totalShareholderEquity": "-44654000", "capitalLeaseObligations": "175483000", "otherCurrentLiabilities": "38968000", "totalCurrentLiabilities": "138745000", "otherNonCurrentLiabilities": "1732000", "totalNonCurrentLiabilities": "357758000", "cashAndShortTermInvestments": "35957000", "commonStockSharesOutstanding": "12429759", "intangibleAssetsExcludingGoodwill": "80711000", "cashAndCashEquivalentsAtCarryingValue": "35957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28143000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "2010000", "operatingCashflow": "74999000", "capitalExpenditures": "5474000", "changeInReceivables": "1982000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37975000", "cashflowFromInvestment": "-5474000", "stockBasedCompensation": "2610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31550000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585206000, "cost_of_revenue": 190770000, "gross_profit": 394436000, "research_and_development": null, "selling_general_admin": 301016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1039000, "depreciation_amortisation": 29259000, "ebitda": 28220000, "interest_expense": 19086000, "interest_income": null, "other_non_operating": null, "pretax_income": -20125000, "tax_provision": 8018000, "effective_tax_rate": null, "net_income": -28143000, "net_income_continuing_ops": -28143000, "net_income_to_common": -28143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35957000, "short_term_investments": null, "net_receivables": 16153000, "inventory": 56024000, "other_current_assets": null, "total_current_assets": 123248000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 80711000, "goodwill_and_intangibles": 140408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328601000, "total_assets": 451849000, "short_term_debt": 39968000, "accounts_payable": 49924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138745000, "long_term_debt": 202116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357758000, "total_liabilities": 496503000, "total_debt": 242084000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254501000, "total_equity": -44654000, "shares_outstanding": 12429759, "operating_cash_flow": 74999000, "stock_based_compensation": 2610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5474000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37975000, "free_cash_flow": 80473000, "net_change_in_cash": 31550000 }, "raw_data": { "income": { "ebit": "-1039000", "ebitda": "28220000", "netIncome": "-28143000", "grossProfit": "394436000", "depreciation": "None", "totalRevenue": "585206000", "costOfRevenue": "190770000", "interestIncome": "None", "incomeBeforeTax": "-20125000", "interestExpense": "19086000", "operatingIncome": "58720000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "8018000", "reportedCurrency": "USD", "netInterestIncome": "-19086000", "nonInterestIncome": "None", "operatingExpenses": "335716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-56984000", "costofGoodsAndServicesSold": "190770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29259000", "sellingGeneralAndAdministrative": "301016000", "netIncomeFromContinuingOperations": "-28143000" }, "balance": { "goodwill": "59697000", "inventory": "56024000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "451849000", "longTermDebt": "202116000", "shortTermDebt": "39968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "80711000", "reportedCurrency": "USD", "retainedEarnings": "-254501000", "totalLiabilities": "496503000", "otherCurrentAssets": "15114000", "totalCurrentAssets": "123248000", "currentLongTermDebt": "7692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328601000", "currentAccountsPayable": "49924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "188073000", "shortLongTermDebtTotal": "385291000", "totalShareholderEquity": "-44654000", "capitalLeaseObligations": "175483000", "otherCurrentLiabilities": "38968000", "totalCurrentLiabilities": "138745000", "otherNonCurrentLiabilities": "1732000", "totalNonCurrentLiabilities": "357758000", "cashAndShortTermInvestments": "35957000", "commonStockSharesOutstanding": "12429759", "intangibleAssetsExcludingGoodwill": "80711000", "cashAndCashEquivalentsAtCarryingValue": "35957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28143000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "2010000", "operatingCashflow": "74999000", "capitalExpenditures": "5474000", "changeInReceivables": "1982000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37975000", "cashflowFromInvestment": "-5474000", "stockBasedCompensation": "2610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31550000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 421262000, "cost_of_revenue": 178387000, "gross_profit": 242875000, "ebit": -100573000, "ebitda": -66889000, "pretax_income": -190318000, "tax_provision": -48906000, "net_income": -141412000, "net_income_to_common": -141412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4407000, "total_current_assets": 113269000, "total_assets": 497182000, "short_term_debt": 51912000, "long_term_debt": 228712000, "total_debt": 280624000, "total_liabilities": 594080000, "total_equity": -96898000, "shares_outstanding": 9159686, "goodwill_and_intangibles": 148673000 }, "cash_flow": { "operating_cash_flow": -34811000, "capital_expenditure": 3805000, "free_cash_flow": -31006000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283221, "ticker_id": 2300, "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-100573000", "ebitda": "-66889000", "netIncome": "-141412000", "grossProfit": "242875000", "depreciation": "None", "totalRevenue": "421262000", "costOfRevenue": "178387000", "interestIncome": "None", "incomeBeforeTax": "-190318000", "interestExpense": "18229000", "operatingIncome": "-100573000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "-48906000", "reportedCurrency": "USD", "netInterestIncome": "-18229000", "nonInterestIncome": "None", "operatingExpenses": "343448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4214000", "costofGoodsAndServicesSold": "178387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33684000", "sellingGeneralAndAdministrative": "343448000", "netIncomeFromContinuingOperations": "-141412000" }, "balance": { "goodwill": "59697000", "inventory": "58034000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "497182000", "longTermDebt": "228712000", "shortTermDebt": "51912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "88976000", "reportedCurrency": "USD", "retainedEarnings": "-226358000", "totalLiabilities": "594080000", "otherCurrentAssets": "15021000", "totalCurrentAssets": "113269000", "currentLongTermDebt": "13945000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383913000", "currentAccountsPayable": "56263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235041000", "shortLongTermDebtTotal": "459646000", "totalShareholderEquity": "-96898000", "capitalLeaseObligations": "216989000", "otherCurrentLiabilities": "34674000", "totalCurrentLiabilities": "157490000", "otherNonCurrentLiabilities": "2049000", "totalNonCurrentLiabilities": "442051000", "cashAndShortTermInvestments": "4407000", "commonStockSharesOutstanding": "9159686", "intangibleAssetsExcludingGoodwill": "88976000", "cashAndCashEquivalentsAtCarryingValue": "4407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139404000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "14565000", "operatingCashflow": "-34811000", "capitalExpenditures": "3805000", "changeInReceivables": "-385000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21496000", "cashflowFromInvestment": "-3805000", "stockBasedCompensation": "2160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421262000, "cost_of_revenue": 178387000, "gross_profit": 242875000, "research_and_development": null, "selling_general_admin": 343448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -100573000, "depreciation_amortisation": 33684000, "ebitda": -66889000, "interest_expense": 18229000, "interest_income": null, "other_non_operating": null, "pretax_income": -190318000, "tax_provision": -48906000, "effective_tax_rate": null, "net_income": -141412000, "net_income_continuing_ops": -141412000, "net_income_to_common": -141412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4407000, "short_term_investments": null, "net_receivables": 35807000, "inventory": 58034000, "other_current_assets": null, "total_current_assets": 113269000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 88976000, "goodwill_and_intangibles": 148673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 383913000, "total_assets": 497182000, "short_term_debt": 51912000, "accounts_payable": 56263000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157490000, "long_term_debt": 228712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442051000, "total_liabilities": 594080000, "total_debt": 280624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226358000, "total_equity": -96898000, "shares_outstanding": 9159686, "operating_cash_flow": -34811000, "stock_based_compensation": 2160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3805000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21496000, "free_cash_flow": -31006000, "net_change_in_cash": -17120000 }, "raw_data": { "income": { "ebit": "-100573000", "ebitda": "-66889000", "netIncome": "-141412000", "grossProfit": "242875000", "depreciation": "None", "totalRevenue": "421262000", "costOfRevenue": "178387000", "interestIncome": "None", "incomeBeforeTax": "-190318000", "interestExpense": "18229000", "operatingIncome": "-100573000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "-48906000", "reportedCurrency": "USD", "netInterestIncome": "-18229000", "nonInterestIncome": "None", "operatingExpenses": "343448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4214000", "costofGoodsAndServicesSold": "178387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33684000", "sellingGeneralAndAdministrative": "343448000", "netIncomeFromContinuingOperations": "-141412000" }, "balance": { "goodwill": "59697000", "inventory": "58034000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "497182000", "longTermDebt": "228712000", "shortTermDebt": "51912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "88976000", "reportedCurrency": "USD", "retainedEarnings": "-226358000", "totalLiabilities": "594080000", "otherCurrentAssets": "15021000", "totalCurrentAssets": "113269000", "currentLongTermDebt": "13945000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383913000", "currentAccountsPayable": "56263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235041000", "shortLongTermDebtTotal": "459646000", "totalShareholderEquity": "-96898000", "capitalLeaseObligations": "216989000", "otherCurrentLiabilities": "34674000", "totalCurrentLiabilities": "157490000", "otherNonCurrentLiabilities": "2049000", "totalNonCurrentLiabilities": "442051000", "cashAndShortTermInvestments": "4407000", "commonStockSharesOutstanding": "9159686", "intangibleAssetsExcludingGoodwill": "88976000", "cashAndCashEquivalentsAtCarryingValue": "4407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139404000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "14565000", "operatingCashflow": "-34811000", "capitalExpenditures": "3805000", "changeInReceivables": "-385000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21496000", "cashflowFromInvestment": "-3805000", "stockBasedCompensation": "2160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 691345000, "cost_of_revenue": 262766000, "gross_profit": 428579000, "ebit": -112018000, "ebitda": -74102000, "pretax_income": -131589000, "tax_provision": -3022000, "net_income": -128567000, "net_income_to_common": -128567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21527000, "total_current_assets": 122950000, "total_assets": 633988000, "short_term_debt": 36674000, "long_term_debt": 231200000, "total_debt": 267874000, "total_liabilities": 595423000, "total_equity": 38565000, "shares_outstanding": 8749864, "goodwill_and_intangibles": 190411000 }, "cash_flow": { "operating_cash_flow": 32653000, "capital_expenditure": 18222000, "free_cash_flow": 50875000, "dividends_paid": 50154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283226, "ticker_id": 2300, "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-112018000", "ebitda": "-74102000", "netIncome": "-128567000", "grossProfit": "428579000", "depreciation": "None", "totalRevenue": "691345000", "costOfRevenue": "262766000", "interestIncome": "None", "incomeBeforeTax": "-131589000", "interestExpense": "19571000", "operatingIncome": "-112018000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "-3022000", "reportedCurrency": "USD", "netInterestIncome": "-19571000", "nonInterestIncome": "None", "operatingExpenses": "540597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37916000", "sellingGeneralAndAdministrative": "350169000", "netIncomeFromContinuingOperations": "-128567000" }, "balance": { "goodwill": "77597000", "inventory": "72599000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "633988000", "longTermDebt": "231200000", "shortTermDebt": "36674000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "112814000", "reportedCurrency": "USD", "retainedEarnings": "-86954000", "totalLiabilities": "595423000", "otherCurrentAssets": "18118000", "totalCurrentAssets": "122950000", "currentLongTermDebt": "2799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511038000", "currentAccountsPayable": "43053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300877000", "shortLongTermDebtTotal": "476674000", "totalShareholderEquity": "38565000", "capitalLeaseObligations": "242675000", "otherCurrentLiabilities": "32853000", "totalCurrentLiabilities": "127827000", "otherNonCurrentLiabilities": "1950000", "totalNonCurrentLiabilities": "472984000", "cashAndShortTermInvestments": "21527000", "commonStockSharesOutstanding": "8749864", "intangibleAssetsExcludingGoodwill": "112814000", "cashAndCashEquivalentsAtCarryingValue": "21527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128567000", "profitLoss": "None", "dividendPayout": "50154000", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "4024000", "operatingCashflow": "32653000", "capitalExpenditures": "18222000", "changeInReceivables": "-2561000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59108000", "cashflowFromInvestment": "-18222000", "stockBasedCompensation": "4604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 691345000, "cost_of_revenue": 262766000, "gross_profit": 428579000, "research_and_development": null, "selling_general_admin": 350169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112018000, "depreciation_amortisation": 37916000, "ebitda": -74102000, "interest_expense": 19571000, "interest_income": null, "other_non_operating": null, "pretax_income": -131589000, "tax_provision": -3022000, "effective_tax_rate": null, "net_income": -128567000, "net_income_continuing_ops": -128567000, "net_income_to_common": -128567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21527000, "short_term_investments": null, "net_receivables": 10706000, "inventory": 72599000, "other_current_assets": null, "total_current_assets": 122950000, "net_ppe": null, "goodwill": 77597000, "intangible_assets": 112814000, "goodwill_and_intangibles": 190411000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 511038000, "total_assets": 633988000, "short_term_debt": 36674000, "accounts_payable": 43053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127827000, "long_term_debt": 231200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472984000, "total_liabilities": 595423000, "total_debt": 267874000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86954000, "total_equity": 38565000, "shares_outstanding": 8749864, "operating_cash_flow": 32653000, "stock_based_compensation": 4604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18222000, "dividends_paid": 50154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59108000, "free_cash_flow": 50875000, "net_change_in_cash": -44677000 }, "raw_data": { "income": { "ebit": "-112018000", "ebitda": "-74102000", "netIncome": "-128567000", "grossProfit": "428579000", "depreciation": "None", "totalRevenue": "691345000", "costOfRevenue": "262766000", "interestIncome": "None", "incomeBeforeTax": "-131589000", "interestExpense": "19571000", "operatingIncome": "-112018000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "-3022000", "reportedCurrency": "USD", "netInterestIncome": "-19571000", "nonInterestIncome": "None", "operatingExpenses": "540597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37916000", "sellingGeneralAndAdministrative": "350169000", "netIncomeFromContinuingOperations": "-128567000" }, "balance": { "goodwill": "77597000", "inventory": "72599000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "633988000", "longTermDebt": "231200000", "shortTermDebt": "36674000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "112814000", "reportedCurrency": "USD", "retainedEarnings": "-86954000", "totalLiabilities": "595423000", "otherCurrentAssets": "18118000", "totalCurrentAssets": "122950000", "currentLongTermDebt": "2799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511038000", "currentAccountsPayable": "43053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300877000", "shortLongTermDebtTotal": "476674000", "totalShareholderEquity": "38565000", "capitalLeaseObligations": "242675000", "otherCurrentLiabilities": "32853000", "totalCurrentLiabilities": "127827000", "otherNonCurrentLiabilities": "1950000", "totalNonCurrentLiabilities": "472984000", "cashAndShortTermInvestments": "21527000", "commonStockSharesOutstanding": "8749864", "intangibleAssetsExcludingGoodwill": "112814000", "cashAndCashEquivalentsAtCarryingValue": "21527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128567000", "profitLoss": "None", "dividendPayout": "50154000", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "4024000", "operatingCashflow": "32653000", "capitalExpenditures": "18222000", "changeInReceivables": "-2561000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59108000", "cashflowFromInvestment": "-18222000", "stockBasedCompensation": "4604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-01-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 706262000, "cost_of_revenue": 245982000, "gross_profit": 460280000, "ebit": 61238000, "ebitda": 97981000, "pretax_income": 42174000, "tax_provision": 11649000, "net_income": 30525000, "net_income_to_common": 30525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66204000, "total_current_assets": 175294000, "total_assets": 626988000, "short_term_debt": 2799000, "long_term_debt": 237464000, "total_debt": 240263000, "total_liabilities": 413193000, "total_equity": 213795000, "shares_outstanding": 8847950, "goodwill_and_intangibles": 333203000 }, "cash_flow": { "operating_cash_flow": 67503000, "capital_expenditure": 24710000, "free_cash_flow": 92213000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283231, "ticker_id": 2300, "period_end_date": "2019-01-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61238000", "ebitda": "97981000", "netIncome": "30525000", "grossProfit": "460280000", "depreciation": "None", "totalRevenue": "706262000", "costOfRevenue": "245982000", "interestIncome": "None", "incomeBeforeTax": "42174000", "interestExpense": "19064000", "operatingIncome": "61238000", "fiscalDateEnding": "2019-01-31", "incomeTaxExpense": "11649000", "reportedCurrency": "USD", "netInterestIncome": "-19064000", "nonInterestIncome": "None", "operatingExpenses": "399042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36743000", "sellingGeneralAndAdministrative": "399042000", "netIncomeFromContinuingOperations": "30525000" }, "balance": { "goodwill": "197026000", "inventory": "77349000", "commonStock": "437000", "currentDebt": "None", "investments": "None", "totalAssets": "626988000", "longTermDebt": "237464000", "shortTermDebt": "2799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-01-31", "intangibleAssets": "136177000", "reportedCurrency": "USD", "retainedEarnings": "91723000", "totalLiabilities": "413193000", "otherCurrentAssets": "23811000", "totalCurrentAssets": "175294000", "currentLongTermDebt": "2799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "451694000", "currentAccountsPayable": "55012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99144000", "shortLongTermDebtTotal": "240263000", "totalShareholderEquity": "213795000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35093000", "totalCurrentLiabilities": "103117000", "otherNonCurrentLiabilities": "2395000", "totalNonCurrentLiabilities": "310076000", "cashAndShortTermInvestments": "66204000", "commonStockSharesOutstanding": "8847950", "intangibleAssetsExcludingGoodwill": "136177000", "cashAndCashEquivalentsAtCarryingValue": "66204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30525000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-01-31", "reportedCurrency": "USD", "changeInInventory": "3242000", "operatingCashflow": "67503000", "capitalExpenditures": "24710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2567000", "cashflowFromInvestment": "-24710000", "stockBasedCompensation": "4010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706262000, "cost_of_revenue": 245982000, "gross_profit": 460280000, "research_and_development": null, "selling_general_admin": 399042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61238000, "depreciation_amortisation": 36743000, "ebitda": 97981000, "interest_expense": 19064000, "interest_income": null, "other_non_operating": null, "pretax_income": 42174000, "tax_provision": 11649000, "effective_tax_rate": null, "net_income": 30525000, "net_income_continuing_ops": 30525000, "net_income_to_common": 30525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66204000, "short_term_investments": null, "net_receivables": 7930000, "inventory": 77349000, "other_current_assets": null, "total_current_assets": 175294000, "net_ppe": null, "goodwill": 197026000, "intangible_assets": 136177000, "goodwill_and_intangibles": 333203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 451694000, "total_assets": 626988000, "short_term_debt": 2799000, "accounts_payable": 55012000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103117000, "long_term_debt": 237464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310076000, "total_liabilities": 413193000, "total_debt": 240263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91723000, "total_equity": 213795000, "shares_outstanding": 8847950, "operating_cash_flow": 67503000, "stock_based_compensation": 4010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24710000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2567000, "free_cash_flow": 92213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61238000", "ebitda": "97981000", "netIncome": "30525000", "grossProfit": "460280000", "depreciation": "None", "totalRevenue": "706262000", "costOfRevenue": "245982000", "interestIncome": "None", "incomeBeforeTax": "42174000", "interestExpense": "19064000", "operatingIncome": "61238000", "fiscalDateEnding": "2019-01-31", "incomeTaxExpense": "11649000", "reportedCurrency": "USD", "netInterestIncome": "-19064000", "nonInterestIncome": "None", "operatingExpenses": "399042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36743000", "sellingGeneralAndAdministrative": "399042000", "netIncomeFromContinuingOperations": "30525000" }, "balance": { "goodwill": "197026000", "inventory": "77349000", "commonStock": "437000", "currentDebt": "None", "investments": "None", "totalAssets": "626988000", "longTermDebt": "237464000", "shortTermDebt": "2799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-01-31", "intangibleAssets": "136177000", "reportedCurrency": "USD", "retainedEarnings": "91723000", "totalLiabilities": "413193000", "otherCurrentAssets": "23811000", "totalCurrentAssets": "175294000", "currentLongTermDebt": "2799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "451694000", "currentAccountsPayable": "55012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99144000", "shortLongTermDebtTotal": "240263000", "totalShareholderEquity": "213795000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35093000", "totalCurrentLiabilities": "103117000", "otherNonCurrentLiabilities": "2395000", "totalNonCurrentLiabilities": "310076000", "cashAndShortTermInvestments": "66204000", "commonStockSharesOutstanding": "8847950", "intangibleAssetsExcludingGoodwill": "136177000", "cashAndCashEquivalentsAtCarryingValue": "66204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30525000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-01-31", "reportedCurrency": "USD", "changeInInventory": "3242000", "operatingCashflow": "67503000", "capitalExpenditures": "24710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2567000", "cashflowFromInvestment": "-24710000", "stockBasedCompensation": "4010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 138410000, "cost_of_revenue": 51099000, "gross_profit": 87311000, "ebit": -2732000, "ebitda": 2596000, "pretax_income": -4942000, "tax_provision": -1421000, "net_income": -3521000, "net_income_to_common": -3521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41015000, "total_current_assets": 141189000, "total_assets": 450216000, "short_term_debt": 42134000, "long_term_debt": 71435000, "total_debt": 113569000, "total_liabilities": 328717000, "total_equity": 121499000, "shares_outstanding": 15313933, "goodwill_and_intangibles": 116019000 }, "cash_flow": { "operating_cash_flow": -1605000, "capital_expenditure": 10105000, "free_cash_flow": 8500000, "dividends_paid": 1198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283195, "ticker_id": 2300, "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2732000", "ebitda": "2596000", "netIncome": "-3521000", "grossProfit": "87311000", "depreciation": "None", "totalRevenue": "138410000", "costOfRevenue": "51099000", "interestIncome": "539000", "incomeBeforeTax": "-4942000", "interestExpense": "2210000", "operatingIncome": "317000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-1421000", "reportedCurrency": "USD", "netInterestIncome": "-1671000", "nonInterestIncome": "None", "operatingExpenses": "86994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5328000", "sellingGeneralAndAdministrative": "86994000", "netIncomeFromContinuingOperations": "-3521000" }, "balance": { "goodwill": "59697000", "inventory": "70066000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "450216000", "longTermDebt": "71435000", "shortTermDebt": "42134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "56322000", "reportedCurrency": "USD", "retainedEarnings": "-108751000", "totalLiabilities": "328717000", "otherCurrentAssets": "20264000", "totalCurrentAssets": "141189000", "currentLongTermDebt": "1875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309027000", "currentAccountsPayable": "57650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224800000", "totalShareholderEquity": "121499000", "capitalLeaseObligations": "151490000", "otherCurrentLiabilities": "23494000", "totalCurrentLiabilities": "130648000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "198069000", "cashAndShortTermInvestments": "41015000", "commonStockSharesOutstanding": "15313933", "intangibleAssetsExcludingGoodwill": "56322000", "cashAndCashEquivalentsAtCarryingValue": "41015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3521000", "profitLoss": "None", "dividendPayout": "1198000", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "-3165000", "operatingCashflow": "-1605000", "capitalExpenditures": "10105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5281000", "cashflowFromInvestment": "-10105000", "stockBasedCompensation": "1269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138410000, "cost_of_revenue": 51099000, "gross_profit": 87311000, "research_and_development": null, "selling_general_admin": 86994000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2732000, "depreciation_amortisation": 5328000, "ebitda": 2596000, "interest_expense": 2210000, "interest_income": null, "other_non_operating": null, "pretax_income": -4942000, "tax_provision": -1421000, "effective_tax_rate": null, "net_income": -3521000, "net_income_continuing_ops": -3521000, "net_income_to_common": -3521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41015000, "short_term_investments": null, "net_receivables": 9844000, "inventory": 70066000, "other_current_assets": null, "total_current_assets": 141189000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 56322000, "goodwill_and_intangibles": 116019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309027000, "total_assets": 450216000, "short_term_debt": 42134000, "accounts_payable": 57650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130648000, "long_term_debt": 71435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198069000, "total_liabilities": 328717000, "total_debt": 113569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108751000, "total_equity": 121499000, "shares_outstanding": 15313933, "operating_cash_flow": -1605000, "stock_based_compensation": 1269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10105000, "dividends_paid": 1198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5281000, "free_cash_flow": 8500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2732000", "ebitda": "2596000", "netIncome": "-3521000", "grossProfit": "87311000", "depreciation": "None", "totalRevenue": "138410000", "costOfRevenue": "51099000", "interestIncome": "539000", "incomeBeforeTax": "-4942000", "interestExpense": "2210000", "operatingIncome": "317000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-1421000", "reportedCurrency": "USD", "netInterestIncome": "-1671000", "nonInterestIncome": "None", "operatingExpenses": "86994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5328000", "sellingGeneralAndAdministrative": "86994000", "netIncomeFromContinuingOperations": "-3521000" }, "balance": { "goodwill": "59697000", "inventory": "70066000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "450216000", "longTermDebt": "71435000", "shortTermDebt": "42134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "56322000", "reportedCurrency": "USD", "retainedEarnings": "-108751000", "totalLiabilities": "328717000", "otherCurrentAssets": "20264000", "totalCurrentAssets": "141189000", "currentLongTermDebt": "1875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309027000", "currentAccountsPayable": "57650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224800000", "totalShareholderEquity": "121499000", "capitalLeaseObligations": "151490000", "otherCurrentLiabilities": "23494000", "totalCurrentLiabilities": "130648000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "198069000", "cashAndShortTermInvestments": "41015000", "commonStockSharesOutstanding": "15313933", "intangibleAssetsExcludingGoodwill": "56322000", "cashAndCashEquivalentsAtCarryingValue": "41015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3521000", "profitLoss": "None", "dividendPayout": "1198000", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "-3165000", "operatingCashflow": "-1605000", "capitalExpenditures": "10105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5281000", "cashflowFromInvestment": "-10105000", "stockBasedCompensation": "1269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 150528000, "cost_of_revenue": 43808000, "gross_profit": 106720000, "ebit": 15487000, "ebitda": 20707000, "pretax_income": 12786000, "tax_provision": 3581000, "net_income": 9205000, "net_income_to_common": 9205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58006000, "total_current_assets": 150315000, "total_assets": 457997000, "short_term_debt": 38940000, "long_term_debt": 70333000, "total_debt": 109273000, "total_liabilities": 328948000, "total_equity": 129049000, "shares_outstanding": 15358630, "goodwill_and_intangibles": 117192000 }, "cash_flow": { "operating_cash_flow": 19051000, "capital_expenditure": 3334000, "free_cash_flow": 22385000, "dividends_paid": 1216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283197, "ticker_id": 2300, "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15487000", "ebitda": "20707000", "netIncome": "9205000", "grossProfit": "106720000", "depreciation": "None", "totalRevenue": "150528000", "costOfRevenue": "43808000", "interestIncome": "567000", "incomeBeforeTax": "12786000", "interestExpense": "2701000", "operatingIncome": "14920000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "3581000", "reportedCurrency": "USD", "netInterestIncome": "-2134000", "nonInterestIncome": "None", "operatingExpenses": "91800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5220000", "sellingGeneralAndAdministrative": "91800000", "netIncomeFromContinuingOperations": "9205000" }, "balance": { "goodwill": "59697000", "inventory": "66902000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "457997000", "longTermDebt": "70333000", "shortTermDebt": "38940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "57495000", "reportedCurrency": "USD", "retainedEarnings": "-105230000", "totalLiabilities": "328948000", "otherCurrentAssets": "20549000", "totalCurrentAssets": "150315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307682000", "currentAccountsPayable": "54200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224145000", "totalShareholderEquity": "129049000", "capitalLeaseObligations": "153812000", "otherCurrentLiabilities": "37601000", "totalCurrentLiabilities": "130741000", "otherNonCurrentLiabilities": "997000", "totalNonCurrentLiabilities": "198207000", "cashAndShortTermInvestments": "58006000", "commonStockSharesOutstanding": "15358630", "intangibleAssetsExcludingGoodwill": "57495000", "cashAndCashEquivalentsAtCarryingValue": "58006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9205000", "profitLoss": "None", "dividendPayout": "1216000", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "-11633000", "operatingCashflow": "19051000", "capitalExpenditures": "3334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3234000", "cashflowFromInvestment": "-3334000", "stockBasedCompensation": "1635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150528000, "cost_of_revenue": 43808000, "gross_profit": 106720000, "research_and_development": null, "selling_general_admin": 91800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15487000, "depreciation_amortisation": 5220000, "ebitda": 20707000, "interest_expense": 2701000, "interest_income": null, "other_non_operating": null, "pretax_income": 12786000, "tax_provision": 3581000, "effective_tax_rate": null, "net_income": 9205000, "net_income_continuing_ops": 9205000, "net_income_to_common": 9205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58006000, "short_term_investments": null, "net_receivables": 4858000, "inventory": 66902000, "other_current_assets": null, "total_current_assets": 150315000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 57495000, "goodwill_and_intangibles": 117192000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 307682000, "total_assets": 457997000, "short_term_debt": 38940000, "accounts_payable": 54200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130741000, "long_term_debt": 70333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198207000, "total_liabilities": 328948000, "total_debt": 109273000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105230000, "total_equity": 129049000, "shares_outstanding": 15358630, "operating_cash_flow": 19051000, "stock_based_compensation": 1635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3334000, "dividends_paid": 1216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3234000, "free_cash_flow": 22385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15487000", "ebitda": "20707000", "netIncome": "9205000", "grossProfit": "106720000", "depreciation": "None", "totalRevenue": "150528000", "costOfRevenue": "43808000", "interestIncome": "567000", "incomeBeforeTax": "12786000", "interestExpense": "2701000", "operatingIncome": "14920000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "3581000", "reportedCurrency": "USD", "netInterestIncome": "-2134000", "nonInterestIncome": "None", "operatingExpenses": "91800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5220000", "sellingGeneralAndAdministrative": "91800000", "netIncomeFromContinuingOperations": "9205000" }, "balance": { "goodwill": "59697000", "inventory": "66902000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "457997000", "longTermDebt": "70333000", "shortTermDebt": "38940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "57495000", "reportedCurrency": "USD", "retainedEarnings": "-105230000", "totalLiabilities": "328948000", "otherCurrentAssets": "20549000", "totalCurrentAssets": "150315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307682000", "currentAccountsPayable": "54200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224145000", "totalShareholderEquity": "129049000", "capitalLeaseObligations": "153812000", "otherCurrentLiabilities": "37601000", "totalCurrentLiabilities": "130741000", "otherNonCurrentLiabilities": "997000", "totalNonCurrentLiabilities": "198207000", "cashAndShortTermInvestments": "58006000", "commonStockSharesOutstanding": "15358630", "intangibleAssetsExcludingGoodwill": "57495000", "cashAndCashEquivalentsAtCarryingValue": "58006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9205000", "profitLoss": "None", "dividendPayout": "1216000", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "-11633000", "operatingCashflow": "19051000", "capitalExpenditures": "3334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3234000", "cashflowFromInvestment": "-3334000", "stockBasedCompensation": "1635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 153987000, "cost_of_revenue": 48630000, "gross_profit": 105357000, "ebit": 17281000, "ebitda": 22586000, "pretax_income": 14548000, "tax_provision": 4033000, "net_income": 10515000, "net_income_to_common": 10515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45523000, "total_current_assets": 130359000, "total_assets": 436508000, "short_term_debt": 38340000, "long_term_debt": 70016000, "total_debt": 108356000, "total_liabilities": 315007000, "total_equity": 121501000, "shares_outstanding": 15297083, "goodwill_and_intangibles": 118366000 }, "cash_flow": { "operating_cash_flow": 19362000, "capital_expenditure": 2255000, "free_cash_flow": 21617000, "dividends_paid": 1220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283198, "ticker_id": 2300, "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17281000", "ebitda": "22586000", "netIncome": "10515000", "grossProfit": "105357000", "depreciation": "None", "totalRevenue": "153987000", "costOfRevenue": "48630000", "interestIncome": "498000", "incomeBeforeTax": "14548000", "interestExpense": "2733000", "operatingIncome": "16788000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "4033000", "reportedCurrency": "USD", "netInterestIncome": "-2235000", "nonInterestIncome": "None", "operatingExpenses": "88569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5305000", "sellingGeneralAndAdministrative": "18877000", "netIncomeFromContinuingOperations": "10515000" }, "balance": { "goodwill": "59697000", "inventory": "55268000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "436508000", "longTermDebt": "70016000", "shortTermDebt": "38340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "58669000", "reportedCurrency": "USD", "retainedEarnings": "-114435000", "totalLiabilities": "315007000", "otherCurrentAssets": "23090000", "totalCurrentAssets": "130359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306149000", "currentAccountsPayable": "47236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222485000", "totalShareholderEquity": "121501000", "capitalLeaseObligations": "152469000", "otherCurrentLiabilities": "31588000", "totalCurrentLiabilities": "117164000", "otherNonCurrentLiabilities": "1041000", "totalNonCurrentLiabilities": "197843000", "cashAndShortTermInvestments": "45523000", "commonStockSharesOutstanding": "15297083", "intangibleAssetsExcludingGoodwill": "58669000", "cashAndCashEquivalentsAtCarryingValue": "45523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10515000", "profitLoss": "None", "dividendPayout": "1220000", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "5289000", "operatingCashflow": "19362000", "capitalExpenditures": "2255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2332000", "cashflowFromInvestment": "-2752000", "stockBasedCompensation": "1506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153987000, "cost_of_revenue": 48630000, "gross_profit": 105357000, "research_and_development": null, "selling_general_admin": 18877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17281000, "depreciation_amortisation": 5305000, "ebitda": 22586000, "interest_expense": 2733000, "interest_income": null, "other_non_operating": null, "pretax_income": 14548000, "tax_provision": 4033000, "effective_tax_rate": null, "net_income": 10515000, "net_income_continuing_ops": 10515000, "net_income_to_common": 10515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45523000, "short_term_investments": null, "net_receivables": 6478000, "inventory": 55268000, "other_current_assets": null, "total_current_assets": 130359000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 58669000, "goodwill_and_intangibles": 118366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 306149000, "total_assets": 436508000, "short_term_debt": 38340000, "accounts_payable": 47236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117164000, "long_term_debt": 70016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197843000, "total_liabilities": 315007000, "total_debt": 108356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114435000, "total_equity": 121501000, "shares_outstanding": 15297083, "operating_cash_flow": 19362000, "stock_based_compensation": 1506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2752000, "dividends_paid": 1220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2332000, "free_cash_flow": 21617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17281000", "ebitda": "22586000", "netIncome": "10515000", "grossProfit": "105357000", "depreciation": "None", "totalRevenue": "153987000", "costOfRevenue": "48630000", "interestIncome": "498000", "incomeBeforeTax": "14548000", "interestExpense": "2733000", "operatingIncome": "16788000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "4033000", "reportedCurrency": "USD", "netInterestIncome": "-2235000", "nonInterestIncome": "None", "operatingExpenses": "88569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5305000", "sellingGeneralAndAdministrative": "18877000", "netIncomeFromContinuingOperations": "10515000" }, "balance": { "goodwill": "59697000", "inventory": "55268000", "commonStock": "157000", "currentDebt": "None", "investments": "None", "totalAssets": "436508000", "longTermDebt": "70016000", "shortTermDebt": "38340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "58669000", "reportedCurrency": "USD", "retainedEarnings": "-114435000", "totalLiabilities": "315007000", "otherCurrentAssets": "23090000", "totalCurrentAssets": "130359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306149000", "currentAccountsPayable": "47236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222485000", "totalShareholderEquity": "121501000", "capitalLeaseObligations": "152469000", "otherCurrentLiabilities": "31588000", "totalCurrentLiabilities": "117164000", "otherNonCurrentLiabilities": "1041000", "totalNonCurrentLiabilities": "197843000", "cashAndShortTermInvestments": "45523000", "commonStockSharesOutstanding": "15297083", "intangibleAssetsExcludingGoodwill": "58669000", "cashAndCashEquivalentsAtCarryingValue": "45523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10515000", "profitLoss": "None", "dividendPayout": "1220000", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "5289000", "operatingCashflow": "19362000", "capitalExpenditures": "2255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2332000", "cashflowFromInvestment": "-2752000", "stockBasedCompensation": "1506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 153624000, "cost_of_revenue": 43267000, "gross_profit": 110357000, "ebit": 19450000, "ebitda": 24795000, "pretax_income": 16661000, "tax_provision": 4969000, "net_income": 11692000, "net_income_to_common": 11692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31245000, "total_current_assets": 122310000, "total_assets": 432896000, "short_term_debt": 38067000, "long_term_debt": 69712000, "total_debt": 107779000, "total_liabilities": 320923000, "total_equity": 111973000, "shares_outstanding": 15391000, "goodwill_and_intangibles": 119539000 }, "cash_flow": { "operating_cash_flow": 5336000, "capital_expenditure": 2724000, "free_cash_flow": 8060000, "dividends_paid": 1225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283199, "ticker_id": 2300, "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19450000", "ebitda": "24795000", "netIncome": "11692000", "grossProfit": "110357000", "depreciation": "None", "totalRevenue": "153624000", "costOfRevenue": "43267000", "interestIncome": "388000", "incomeBeforeTax": "16661000", "interestExpense": "2789000", "operatingIncome": "19269000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "4969000", "reportedCurrency": "USD", "netInterestIncome": "-2401000", "nonInterestIncome": "None", "operatingExpenses": "91088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5345000", "sellingGeneralAndAdministrative": "91088000", "netIncomeFromContinuingOperations": "11692000" }, "balance": { "goodwill": "59697000", "inventory": "60557000", "commonStock": "156000", "currentDebt": "None", "investments": "None", "totalAssets": "432896000", "longTermDebt": "69712000", "shortTermDebt": "38067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "59842000", "reportedCurrency": "USD", "retainedEarnings": "-124950000", "totalLiabilities": "320923000", "otherCurrentAssets": "21138000", "totalCurrentAssets": "122310000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310586000", "currentAccountsPayable": "44304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225073000", "totalShareholderEquity": "111973000", "capitalLeaseObligations": "155361000", "otherCurrentLiabilities": "41682000", "totalCurrentLiabilities": "124053000", "otherNonCurrentLiabilities": "1248000", "totalNonCurrentLiabilities": "196870000", "cashAndShortTermInvestments": "31245000", "commonStockSharesOutstanding": "15391000", "intangibleAssetsExcludingGoodwill": "59842000", "cashAndCashEquivalentsAtCarryingValue": "31245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11692000", "profitLoss": "None", "dividendPayout": "1225000", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "737000", "operatingCashflow": "5336000", "capitalExpenditures": "2724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6794000", "cashflowFromInvestment": "-2724000", "stockBasedCompensation": "966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153624000, "cost_of_revenue": 43267000, "gross_profit": 110357000, "research_and_development": null, "selling_general_admin": 91088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19450000, "depreciation_amortisation": 5345000, "ebitda": 24795000, "interest_expense": 2789000, "interest_income": null, "other_non_operating": null, "pretax_income": 16661000, "tax_provision": 4969000, "effective_tax_rate": null, "net_income": 11692000, "net_income_continuing_ops": 11692000, "net_income_to_common": 11692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31245000, "short_term_investments": null, "net_receivables": 9370000, "inventory": 60557000, "other_current_assets": null, "total_current_assets": 122310000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 59842000, "goodwill_and_intangibles": 119539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 310586000, "total_assets": 432896000, "short_term_debt": 38067000, "accounts_payable": 44304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124053000, "long_term_debt": 69712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 196870000, "total_liabilities": 320923000, "total_debt": 107779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -124950000, "total_equity": 111973000, "shares_outstanding": 15391000, "operating_cash_flow": 5336000, "stock_based_compensation": 966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2724000, "dividends_paid": 1225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6794000, "free_cash_flow": 8060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19450000", "ebitda": "24795000", "netIncome": "11692000", "grossProfit": "110357000", "depreciation": "None", "totalRevenue": "153624000", "costOfRevenue": "43267000", "interestIncome": "388000", "incomeBeforeTax": "16661000", "interestExpense": "2789000", "operatingIncome": "19269000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "4969000", "reportedCurrency": "USD", "netInterestIncome": "-2401000", "nonInterestIncome": "None", "operatingExpenses": "91088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5345000", "sellingGeneralAndAdministrative": "91088000", "netIncomeFromContinuingOperations": "11692000" }, "balance": { "goodwill": "59697000", "inventory": "60557000", "commonStock": "156000", "currentDebt": "None", "investments": "None", "totalAssets": "432896000", "longTermDebt": "69712000", "shortTermDebt": "38067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "59842000", "reportedCurrency": "USD", "retainedEarnings": "-124950000", "totalLiabilities": "320923000", "otherCurrentAssets": "21138000", "totalCurrentAssets": "122310000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310586000", "currentAccountsPayable": "44304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225073000", "totalShareholderEquity": "111973000", "capitalLeaseObligations": "155361000", "otherCurrentLiabilities": "41682000", "totalCurrentLiabilities": "124053000", "otherNonCurrentLiabilities": "1248000", "totalNonCurrentLiabilities": "196870000", "cashAndShortTermInvestments": "31245000", "commonStockSharesOutstanding": "15391000", "intangibleAssetsExcludingGoodwill": "59842000", "cashAndCashEquivalentsAtCarryingValue": "31245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11692000", "profitLoss": "None", "dividendPayout": "1225000", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "737000", "operatingCashflow": "5336000", "capitalExpenditures": "2724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6794000", "cashflowFromInvestment": "-2724000", "stockBasedCompensation": "966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 142842000, "cost_of_revenue": 48092000, "gross_profit": 94750000, "ebit": 5611000, "ebitda": 10854000, "pretax_income": 2919000, "tax_provision": 671000, "net_income": 2248000, "net_income_to_common": 2248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35427000, "total_current_assets": 122030000, "total_assets": 417699000, "short_term_debt": 34649000, "long_term_debt": 69419000, "total_debt": 104068000, "total_liabilities": 311930000, "total_equity": 105769000, "shares_outstanding": 15563041, "goodwill_and_intangibles": 120712000 }, "cash_flow": { "operating_cash_flow": 8089000, "capital_expenditure": 7708000, "free_cash_flow": 15797000, "dividends_paid": 1073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283200, "ticker_id": 2300, "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5611000", "ebitda": "10854000", "netIncome": "2248000", "grossProfit": "94750000", "depreciation": "None", "totalRevenue": "142842000", "costOfRevenue": "48092000", "interestIncome": "530000", "incomeBeforeTax": "2919000", "interestExpense": "2692000", "operatingIncome": "5440000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "671000", "reportedCurrency": "USD", "netInterestIncome": "-2162000", "nonInterestIncome": "None", "operatingExpenses": "89310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5243000", "sellingGeneralAndAdministrative": "89310000", "netIncomeFromContinuingOperations": "2248000" }, "balance": { "goodwill": "59697000", "inventory": "61295000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "417699000", "longTermDebt": "69419000", "shortTermDebt": "34649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "61015000", "reportedCurrency": "USD", "retainedEarnings": "-136642000", "totalLiabilities": "311930000", "otherCurrentAssets": "20010000", "totalCurrentAssets": "122030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295669000", "currentAccountsPayable": "51980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208819000", "totalShareholderEquity": "105769000", "capitalLeaseObligations": "139400000", "otherCurrentLiabilities": "30841000", "totalCurrentLiabilities": "127108000", "otherNonCurrentLiabilities": "1263000", "totalNonCurrentLiabilities": "184822000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "15563041", "intangibleAssetsExcludingGoodwill": "61015000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2248000", "profitLoss": "None", "dividendPayout": "1073000", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "442000", "operatingCashflow": "8089000", "capitalExpenditures": "7708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3719000", "cashflowFromInvestment": "-7708000", "stockBasedCompensation": "1834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142842000, "cost_of_revenue": 48092000, "gross_profit": 94750000, "research_and_development": null, "selling_general_admin": 89310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5611000, "depreciation_amortisation": 5243000, "ebitda": 10854000, "interest_expense": 2692000, "interest_income": null, "other_non_operating": null, "pretax_income": 2919000, "tax_provision": 671000, "effective_tax_rate": null, "net_income": 2248000, "net_income_continuing_ops": 2248000, "net_income_to_common": 2248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35427000, "short_term_investments": null, "net_receivables": 5298000, "inventory": 61295000, "other_current_assets": null, "total_current_assets": 122030000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 61015000, "goodwill_and_intangibles": 120712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 295669000, "total_assets": 417699000, "short_term_debt": 34649000, "accounts_payable": 51980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127108000, "long_term_debt": 69419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 184822000, "total_liabilities": 311930000, "total_debt": 104068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136642000, "total_equity": 105769000, "shares_outstanding": 15563041, "operating_cash_flow": 8089000, "stock_based_compensation": 1834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7708000, "dividends_paid": 1073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3719000, "free_cash_flow": 15797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5611000", "ebitda": "10854000", "netIncome": "2248000", "grossProfit": "94750000", "depreciation": "None", "totalRevenue": "142842000", "costOfRevenue": "48092000", "interestIncome": "530000", "incomeBeforeTax": "2919000", "interestExpense": "2692000", "operatingIncome": "5440000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "671000", "reportedCurrency": "USD", "netInterestIncome": "-2162000", "nonInterestIncome": "None", "operatingExpenses": "89310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5243000", "sellingGeneralAndAdministrative": "89310000", "netIncomeFromContinuingOperations": "2248000" }, "balance": { "goodwill": "59697000", "inventory": "61295000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "417699000", "longTermDebt": "69419000", "shortTermDebt": "34649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "61015000", "reportedCurrency": "USD", "retainedEarnings": "-136642000", "totalLiabilities": "311930000", "otherCurrentAssets": "20010000", "totalCurrentAssets": "122030000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295669000", "currentAccountsPayable": "51980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208819000", "totalShareholderEquity": "105769000", "capitalLeaseObligations": "139400000", "otherCurrentLiabilities": "30841000", "totalCurrentLiabilities": "127108000", "otherNonCurrentLiabilities": "1263000", "totalNonCurrentLiabilities": "184822000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "15563041", "intangibleAssetsExcludingGoodwill": "61015000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2248000", "profitLoss": "None", "dividendPayout": "1073000", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "442000", "operatingCashflow": "8089000", "capitalExpenditures": "7708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3719000", "cashflowFromInvestment": "-7708000", "stockBasedCompensation": "1834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 151260000, "cost_of_revenue": 43285000, "gross_profit": 107975000, "ebit": 19721000, "ebitda": 24974000, "pretax_income": 16872000, "tax_provision": 4524000, "net_income": 12348000, "net_income_to_common": 12348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38765000, "total_current_assets": 125811000, "total_assets": 418256000, "short_term_debt": 36439000, "long_term_debt": 69124000, "total_debt": 105563000, "total_liabilities": 314995000, "total_equity": 103261000, "shares_outstanding": 15491000, "goodwill_and_intangibles": 121920000 }, "cash_flow": { "operating_cash_flow": 19067000, "capital_expenditure": 5487000, "free_cash_flow": 24554000, "dividends_paid": 1074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283202, "ticker_id": 2300, "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19721000", "ebitda": "24974000", "netIncome": "12348000", "grossProfit": "107975000", "depreciation": "None", "totalRevenue": "151260000", "costOfRevenue": "43285000", "interestIncome": "494000", "incomeBeforeTax": "16872000", "interestExpense": "2849000", "operatingIncome": "19329000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "4524000", "reportedCurrency": "USD", "netInterestIncome": "-2355000", "nonInterestIncome": "None", "operatingExpenses": "88646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5253000", "sellingGeneralAndAdministrative": "88646000", "netIncomeFromContinuingOperations": "12348000" }, "balance": { "goodwill": "59697000", "inventory": "61737000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "418256000", "longTermDebt": "69124000", "shortTermDebt": "36439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "62223000", "reportedCurrency": "USD", "retainedEarnings": "-138890000", "totalLiabilities": "314995000", "otherCurrentAssets": "18774000", "totalCurrentAssets": "125811000", "currentLongTermDebt": "2188000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292445000", "currentAccountsPayable": "50936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210724000", "totalShareholderEquity": "103261000", "capitalLeaseObligations": "139412000", "otherCurrentLiabilities": "42534000", "totalCurrentLiabilities": "129909000", "otherNonCurrentLiabilities": "1290000", "totalNonCurrentLiabilities": "185086000", "cashAndShortTermInvestments": "38765000", "commonStockSharesOutstanding": "15491000", "intangibleAssetsExcludingGoodwill": "62223000", "cashAndCashEquivalentsAtCarryingValue": "38765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12348000", "profitLoss": "None", "dividendPayout": "1074000", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-9109000", "operatingCashflow": "19067000", "capitalExpenditures": "5487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3281000", "cashflowFromInvestment": "-5487000", "stockBasedCompensation": "1726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151260000, "cost_of_revenue": 43285000, "gross_profit": 107975000, "research_and_development": null, "selling_general_admin": 88646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19721000, "depreciation_amortisation": 5253000, "ebitda": 24974000, "interest_expense": 2849000, "interest_income": null, "other_non_operating": null, "pretax_income": 16872000, "tax_provision": 4524000, "effective_tax_rate": null, "net_income": 12348000, "net_income_continuing_ops": 12348000, "net_income_to_common": 12348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38765000, "short_term_investments": null, "net_receivables": 6535000, "inventory": 61737000, "other_current_assets": null, "total_current_assets": 125811000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 62223000, "goodwill_and_intangibles": 121920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 292445000, "total_assets": 418256000, "short_term_debt": 36439000, "accounts_payable": 50936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129909000, "long_term_debt": 69124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185086000, "total_liabilities": 314995000, "total_debt": 105563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138890000, "total_equity": 103261000, "shares_outstanding": 15491000, "operating_cash_flow": 19067000, "stock_based_compensation": 1726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5487000, "dividends_paid": 1074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3281000, "free_cash_flow": 24554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19721000", "ebitda": "24974000", "netIncome": "12348000", "grossProfit": "107975000", "depreciation": "None", "totalRevenue": "151260000", "costOfRevenue": "43285000", "interestIncome": "494000", "incomeBeforeTax": "16872000", "interestExpense": "2849000", "operatingIncome": "19329000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "4524000", "reportedCurrency": "USD", "netInterestIncome": "-2355000", "nonInterestIncome": "None", "operatingExpenses": "88646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5253000", "sellingGeneralAndAdministrative": "88646000", "netIncomeFromContinuingOperations": "12348000" }, "balance": { "goodwill": "59697000", "inventory": "61737000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "418256000", "longTermDebt": "69124000", "shortTermDebt": "36439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "62223000", "reportedCurrency": "USD", "retainedEarnings": "-138890000", "totalLiabilities": "314995000", "otherCurrentAssets": "18774000", "totalCurrentAssets": "125811000", "currentLongTermDebt": "2188000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292445000", "currentAccountsPayable": "50936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210724000", "totalShareholderEquity": "103261000", "capitalLeaseObligations": "139412000", "otherCurrentLiabilities": "42534000", "totalCurrentLiabilities": "129909000", "otherNonCurrentLiabilities": "1290000", "totalNonCurrentLiabilities": "185086000", "cashAndShortTermInvestments": "38765000", "commonStockSharesOutstanding": "15491000", "intangibleAssetsExcludingGoodwill": "62223000", "cashAndCashEquivalentsAtCarryingValue": "38765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12348000", "profitLoss": "None", "dividendPayout": "1074000", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-9109000", "operatingCashflow": "19067000", "capitalExpenditures": "5487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3281000", "cashflowFromInvestment": "-5487000", "stockBasedCompensation": "1726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 155242000, "cost_of_revenue": 45848000, "gross_profit": 109394000, "ebit": 14990000, "ebitda": 19994000, "pretax_income": 11266000, "tax_provision": 3075000, "net_income": 8191000, "net_income_to_common": 8191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28466000, "total_current_assets": 105690000, "total_assets": 390802000, "short_term_debt": 38278000, "long_term_debt": 68831000, "total_debt": 107109000, "total_liabilities": 300438000, "total_equity": 90364000, "shares_outstanding": 15098301, "goodwill_and_intangibles": 123127000 }, "cash_flow": { "operating_cash_flow": 16381000, "capital_expenditure": 2248000, "free_cash_flow": 18629000, "dividends_paid": 752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283203, "ticker_id": 2300, "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14990000", "ebitda": "19994000", "netIncome": "8191000", "grossProfit": "109394000", "depreciation": "None", "totalRevenue": "155242000", "costOfRevenue": "45848000", "interestIncome": "538000", "incomeBeforeTax": "11266000", "interestExpense": "3724000", "operatingIncome": "23022000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "3075000", "reportedCurrency": "USD", "netInterestIncome": "-3186000", "nonInterestIncome": "None", "operatingExpenses": "86372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5004000", "sellingGeneralAndAdministrative": "86314000", "netIncomeFromContinuingOperations": "8191000" }, "balance": { "goodwill": "59697000", "inventory": "52709000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "390802000", "longTermDebt": "68831000", "shortTermDebt": "38278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "63430000", "reportedCurrency": "USD", "retainedEarnings": "-151238000", "totalLiabilities": "300438000", "otherCurrentAssets": "19447000", "totalCurrentAssets": "105690000", "currentLongTermDebt": "4375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285112000", "currentAccountsPayable": "44552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208514000", "totalShareholderEquity": "90364000", "capitalLeaseObligations": "135308000", "otherCurrentLiabilities": "36533000", "totalCurrentLiabilities": "119363000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "181075000", "cashAndShortTermInvestments": "28466000", "commonStockSharesOutstanding": "15098301", "intangibleAssetsExcludingGoodwill": "63430000", "cashAndCashEquivalentsAtCarryingValue": "28466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8191000", "profitLoss": "None", "dividendPayout": "752000", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "436000", "operatingCashflow": "16381000", "capitalExpenditures": "2248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62784000", "cashflowFromInvestment": "-2248000", "stockBasedCompensation": "1696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155242000, "cost_of_revenue": 45848000, "gross_profit": 109394000, "research_and_development": null, "selling_general_admin": 86314000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14990000, "depreciation_amortisation": 5004000, "ebitda": 19994000, "interest_expense": 3724000, "interest_income": null, "other_non_operating": null, "pretax_income": 11266000, "tax_provision": 3075000, "effective_tax_rate": null, "net_income": 8191000, "net_income_continuing_ops": 8191000, "net_income_to_common": 8191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28466000, "short_term_investments": null, "net_receivables": 5068000, "inventory": 52709000, "other_current_assets": null, "total_current_assets": 105690000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 63430000, "goodwill_and_intangibles": 123127000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285112000, "total_assets": 390802000, "short_term_debt": 38278000, "accounts_payable": 44552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119363000, "long_term_debt": 68831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181075000, "total_liabilities": 300438000, "total_debt": 107109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151238000, "total_equity": 90364000, "shares_outstanding": 15098301, "operating_cash_flow": 16381000, "stock_based_compensation": 1696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2248000, "dividends_paid": 752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62784000, "free_cash_flow": 18629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14990000", "ebitda": "19994000", "netIncome": "8191000", "grossProfit": "109394000", "depreciation": "None", "totalRevenue": "155242000", "costOfRevenue": "45848000", "interestIncome": "538000", "incomeBeforeTax": "11266000", "interestExpense": "3724000", "operatingIncome": "23022000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "3075000", "reportedCurrency": "USD", "netInterestIncome": "-3186000", "nonInterestIncome": "None", "operatingExpenses": "86372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5004000", "sellingGeneralAndAdministrative": "86314000", "netIncomeFromContinuingOperations": "8191000" }, "balance": { "goodwill": "59697000", "inventory": "52709000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "390802000", "longTermDebt": "68831000", "shortTermDebt": "38278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "63430000", "reportedCurrency": "USD", "retainedEarnings": "-151238000", "totalLiabilities": "300438000", "otherCurrentAssets": "19447000", "totalCurrentAssets": "105690000", "currentLongTermDebt": "4375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285112000", "currentAccountsPayable": "44552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208514000", "totalShareholderEquity": "90364000", "capitalLeaseObligations": "135308000", "otherCurrentLiabilities": "36533000", "totalCurrentLiabilities": "119363000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "181075000", "cashAndShortTermInvestments": "28466000", "commonStockSharesOutstanding": "15098301", "intangibleAssetsExcludingGoodwill": "63430000", "cashAndCashEquivalentsAtCarryingValue": "28466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8191000", "profitLoss": "None", "dividendPayout": "752000", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "436000", "operatingCashflow": "16381000", "capitalExpenditures": "2248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62784000", "cashflowFromInvestment": "-2248000", "stockBasedCompensation": "1696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 161513000, "cost_of_revenue": 43776000, "gross_profit": 117737000, "ebit": 29360000, "ebitda": 35185000, "pretax_income": 22924000, "tax_provision": 6228000, "net_income": 16696000, "net_income_to_common": 16696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77117000, "total_current_assets": 158852000, "total_assets": 443902000, "short_term_debt": 70054000, "long_term_debt": 119079000, "total_debt": 189133000, "total_liabilities": 390790000, "total_equity": 53112000, "shares_outstanding": 14395197, "goodwill_and_intangibles": 124335000 }, "cash_flow": { "operating_cash_flow": 21499000, "capital_expenditure": 2312000, "free_cash_flow": 23811000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283204, "ticker_id": 2300, "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29360000", "ebitda": "35185000", "netIncome": "16696000", "grossProfit": "117737000", "depreciation": "None", "totalRevenue": "161513000", "costOfRevenue": "43776000", "interestIncome": "988000", "incomeBeforeTax": "22924000", "interestExpense": "6436000", "operatingIncome": "28372000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "6228000", "reportedCurrency": "USD", "netInterestIncome": "-5448000", "nonInterestIncome": "None", "operatingExpenses": "89365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5825000", "sellingGeneralAndAdministrative": "89112000", "netIncomeFromContinuingOperations": "16696000" }, "balance": { "goodwill": "59697000", "inventory": "53145000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "443902000", "longTermDebt": "119079000", "shortTermDebt": "70054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "64638000", "reportedCurrency": "USD", "retainedEarnings": "-159429000", "totalLiabilities": "390790000", "otherCurrentAssets": "17676000", "totalCurrentAssets": "158852000", "currentLongTermDebt": "35353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285050000", "currentAccountsPayable": "41687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289817000", "totalShareholderEquity": "53112000", "capitalLeaseObligations": "135385000", "otherCurrentLiabilities": "46834000", "totalCurrentLiabilities": "158575000", "otherNonCurrentLiabilities": "1345000", "totalNonCurrentLiabilities": "232215000", "cashAndShortTermInvestments": "77117000", "commonStockSharesOutstanding": "14395197", "intangibleAssetsExcludingGoodwill": "64638000", "cashAndCashEquivalentsAtCarryingValue": "77117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16696000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "114000", "operatingCashflow": "21499000", "capitalExpenditures": "2312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4242000", "cashflowFromInvestment": "-2312000", "stockBasedCompensation": "1254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161513000, "cost_of_revenue": 43776000, "gross_profit": 117737000, "research_and_development": null, "selling_general_admin": 89112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29360000, "depreciation_amortisation": 5825000, "ebitda": 35185000, "interest_expense": 6436000, "interest_income": null, "other_non_operating": null, "pretax_income": 22924000, "tax_provision": 6228000, "effective_tax_rate": null, "net_income": 16696000, "net_income_continuing_ops": 16696000, "net_income_to_common": 16696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77117000, "short_term_investments": null, "net_receivables": 10914000, "inventory": 53145000, "other_current_assets": null, "total_current_assets": 158852000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 64638000, "goodwill_and_intangibles": 124335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285050000, "total_assets": 443902000, "short_term_debt": 70054000, "accounts_payable": 41687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158575000, "long_term_debt": 119079000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232215000, "total_liabilities": 390790000, "total_debt": 189133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159429000, "total_equity": 53112000, "shares_outstanding": 14395197, "operating_cash_flow": 21499000, "stock_based_compensation": 1254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2312000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4242000, "free_cash_flow": 23811000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29360000", "ebitda": "35185000", "netIncome": "16696000", "grossProfit": "117737000", "depreciation": "None", "totalRevenue": "161513000", "costOfRevenue": "43776000", "interestIncome": "988000", "incomeBeforeTax": "22924000", "interestExpense": "6436000", "operatingIncome": "28372000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "6228000", "reportedCurrency": "USD", "netInterestIncome": "-5448000", "nonInterestIncome": "None", "operatingExpenses": "89365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5825000", "sellingGeneralAndAdministrative": "89112000", "netIncomeFromContinuingOperations": "16696000" }, "balance": { "goodwill": "59697000", "inventory": "53145000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "443902000", "longTermDebt": "119079000", "shortTermDebt": "70054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "64638000", "reportedCurrency": "USD", "retainedEarnings": "-159429000", "totalLiabilities": "390790000", "otherCurrentAssets": "17676000", "totalCurrentAssets": "158852000", "currentLongTermDebt": "35353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285050000", "currentAccountsPayable": "41687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289817000", "totalShareholderEquity": "53112000", "capitalLeaseObligations": "135385000", "otherCurrentLiabilities": "46834000", "totalCurrentLiabilities": "158575000", "otherNonCurrentLiabilities": "1345000", "totalNonCurrentLiabilities": "232215000", "cashAndShortTermInvestments": "77117000", "commonStockSharesOutstanding": "14395197", "intangibleAssetsExcludingGoodwill": "64638000", "cashAndCashEquivalentsAtCarryingValue": "77117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16696000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "114000", "operatingCashflow": "21499000", "capitalExpenditures": "2312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4242000", "cashflowFromInvestment": "-2312000", "stockBasedCompensation": "1254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 149447000, "cost_of_revenue": 48838000, "gross_profit": 100609000, "ebit": 10486000, "ebitda": 16560000, "pretax_income": 4585000, "tax_provision": -182000, "net_income": 4767000, "net_income_to_common": 4767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62172000, "total_current_assets": 138129000, "total_assets": 428180000, "short_term_debt": 71557000, "long_term_debt": 120595000, "total_debt": 192152000, "total_liabilities": 390962000, "total_equity": 37218000, "shares_outstanding": 14475445, "goodwill_and_intangibles": 125943000 }, "cash_flow": { "operating_cash_flow": 6631000, "capital_expenditure": 6174000, "free_cash_flow": 12805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283205, "ticker_id": 2300, "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10486000", "ebitda": "16560000", "netIncome": "4767000", "grossProfit": "100609000", "depreciation": "None", "totalRevenue": "149447000", "costOfRevenue": "48838000", "interestIncome": "None", "incomeBeforeTax": "4585000", "interestExpense": "5901000", "operatingIncome": "10486000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "-5901000", "nonInterestIncome": "None", "operatingExpenses": "90123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6074000", "sellingGeneralAndAdministrative": "25853000", "netIncomeFromContinuingOperations": "4767000" }, "balance": { "goodwill": "59697000", "inventory": "53259000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "428180000", "longTermDebt": "120595000", "shortTermDebt": "71557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "66246000", "reportedCurrency": "USD", "retainedEarnings": "-176125000", "totalLiabilities": "390962000", "otherCurrentAssets": "15877000", "totalCurrentAssets": "138129000", "currentLongTermDebt": "35353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290051000", "currentAccountsPayable": "41112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295222000", "totalShareholderEquity": "37218000", "capitalLeaseObligations": "139274000", "otherCurrentLiabilities": "32569000", "totalCurrentLiabilities": "154952000", "otherNonCurrentLiabilities": "1378000", "totalNonCurrentLiabilities": "236010000", "cashAndShortTermInvestments": "62172000", "commonStockSharesOutstanding": "14475445", "intangibleAssetsExcludingGoodwill": "66246000", "cashAndCashEquivalentsAtCarryingValue": "62172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4767000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "3393000", "operatingCashflow": "6631000", "capitalExpenditures": "6174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2400000", "cashflowFromInvestment": "-6174000", "stockBasedCompensation": "1005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149447000, "cost_of_revenue": 48838000, "gross_profit": 100609000, "research_and_development": null, "selling_general_admin": 25853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10486000, "depreciation_amortisation": 6074000, "ebitda": 16560000, "interest_expense": 5901000, "interest_income": null, "other_non_operating": null, "pretax_income": 4585000, "tax_provision": -182000, "effective_tax_rate": null, "net_income": 4767000, "net_income_continuing_ops": 4767000, "net_income_to_common": 4767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62172000, "short_term_investments": null, "net_receivables": 6821000, "inventory": 53259000, "other_current_assets": null, "total_current_assets": 138129000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 66246000, "goodwill_and_intangibles": 125943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290051000, "total_assets": 428180000, "short_term_debt": 71557000, "accounts_payable": 41112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154952000, "long_term_debt": 120595000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236010000, "total_liabilities": 390962000, "total_debt": 192152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176125000, "total_equity": 37218000, "shares_outstanding": 14475445, "operating_cash_flow": 6631000, "stock_based_compensation": 1005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2400000, "free_cash_flow": 12805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10486000", "ebitda": "16560000", "netIncome": "4767000", "grossProfit": "100609000", "depreciation": "None", "totalRevenue": "149447000", "costOfRevenue": "48838000", "interestIncome": "None", "incomeBeforeTax": "4585000", "interestExpense": "5901000", "operatingIncome": "10486000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "-5901000", "nonInterestIncome": "None", "operatingExpenses": "90123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6074000", "sellingGeneralAndAdministrative": "25853000", "netIncomeFromContinuingOperations": "4767000" }, "balance": { "goodwill": "59697000", "inventory": "53259000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "428180000", "longTermDebt": "120595000", "shortTermDebt": "71557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "66246000", "reportedCurrency": "USD", "retainedEarnings": "-176125000", "totalLiabilities": "390962000", "otherCurrentAssets": "15877000", "totalCurrentAssets": "138129000", "currentLongTermDebt": "35353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290051000", "currentAccountsPayable": "41112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295222000", "totalShareholderEquity": "37218000", "capitalLeaseObligations": "139274000", "otherCurrentLiabilities": "32569000", "totalCurrentLiabilities": "154952000", "otherNonCurrentLiabilities": "1378000", "totalNonCurrentLiabilities": "236010000", "cashAndShortTermInvestments": "62172000", "commonStockSharesOutstanding": "14475445", "intangibleAssetsExcludingGoodwill": "66246000", "cashAndCashEquivalentsAtCarryingValue": "62172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4767000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "3393000", "operatingCashflow": "6631000", "capitalExpenditures": "6174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2400000", "cashflowFromInvestment": "-6174000", "stockBasedCompensation": "1005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 150881000, "cost_of_revenue": 42283000, "gross_profit": 108598000, "ebit": 22834000, "ebitda": 28669000, "pretax_income": 16333000, "tax_provision": 4717000, "net_income": 11616000, "net_income_to_common": 11616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64115000, "total_current_assets": 143606000, "total_assets": 438048000, "short_term_debt": 44165000, "long_term_debt": 148731000, "total_debt": 192896000, "total_liabilities": 406390000, "total_equity": 31658000, "shares_outstanding": 14448228, "goodwill_and_intangibles": 127678000 }, "cash_flow": { "operating_cash_flow": 21067000, "capital_expenditure": 3655000, "free_cash_flow": 24722000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283207, "ticker_id": 2300, "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22834000", "ebitda": "28669000", "netIncome": "11616000", "grossProfit": "108598000", "depreciation": "None", "totalRevenue": "150881000", "costOfRevenue": "42283000", "interestIncome": "707000", "incomeBeforeTax": "16333000", "interestExpense": "5794000", "operatingIncome": "22127000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "4717000", "reportedCurrency": "USD", "netInterestIncome": "-5794000", "nonInterestIncome": "None", "operatingExpenses": "86471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5835000", "sellingGeneralAndAdministrative": "85694000", "netIncomeFromContinuingOperations": "11616000" }, "balance": { "goodwill": "59697000", "inventory": "56652000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "438048000", "longTermDebt": "148731000", "shortTermDebt": "44165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "67981000", "reportedCurrency": "USD", "retainedEarnings": "-180892000", "totalLiabilities": "406390000", "otherCurrentAssets": "16629000", "totalCurrentAssets": "143606000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294442000", "currentAccountsPayable": "48981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166272000", "shortLongTermDebtTotal": "302904000", "totalShareholderEquity": "31658000", "capitalLeaseObligations": "145423000", "otherCurrentLiabilities": "42858000", "totalCurrentLiabilities": "136004000", "otherNonCurrentLiabilities": "909000", "totalNonCurrentLiabilities": "270386000", "cashAndShortTermInvestments": "64115000", "commonStockSharesOutstanding": "14448228", "intangibleAssetsExcludingGoodwill": "67981000", "cashAndCashEquivalentsAtCarryingValue": "64115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11616000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "-10963000", "operatingCashflow": "21067000", "capitalExpenditures": "3655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2200000", "cashflowFromInvestment": "-3655000", "stockBasedCompensation": "942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150881000, "cost_of_revenue": 42283000, "gross_profit": 108598000, "research_and_development": null, "selling_general_admin": 85694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22834000, "depreciation_amortisation": 5835000, "ebitda": 28669000, "interest_expense": 5794000, "interest_income": null, "other_non_operating": null, "pretax_income": 16333000, "tax_provision": 4717000, "effective_tax_rate": null, "net_income": 11616000, "net_income_continuing_ops": 11616000, "net_income_to_common": 11616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64115000, "short_term_investments": null, "net_receivables": 6210000, "inventory": 56652000, "other_current_assets": null, "total_current_assets": 143606000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 67981000, "goodwill_and_intangibles": 127678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294442000, "total_assets": 438048000, "short_term_debt": 44165000, "accounts_payable": 48981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136004000, "long_term_debt": 148731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 270386000, "total_liabilities": 406390000, "total_debt": 192896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180892000, "total_equity": 31658000, "shares_outstanding": 14448228, "operating_cash_flow": 21067000, "stock_based_compensation": 942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3655000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3655000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2200000, "free_cash_flow": 24722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22834000", "ebitda": "28669000", "netIncome": "11616000", "grossProfit": "108598000", "depreciation": "None", "totalRevenue": "150881000", "costOfRevenue": "42283000", "interestIncome": "707000", "incomeBeforeTax": "16333000", "interestExpense": "5794000", "operatingIncome": "22127000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "4717000", "reportedCurrency": "USD", "netInterestIncome": "-5794000", "nonInterestIncome": "None", "operatingExpenses": "86471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5835000", "sellingGeneralAndAdministrative": "85694000", "netIncomeFromContinuingOperations": "11616000" }, "balance": { "goodwill": "59697000", "inventory": "56652000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "438048000", "longTermDebt": "148731000", "shortTermDebt": "44165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "67981000", "reportedCurrency": "USD", "retainedEarnings": "-180892000", "totalLiabilities": "406390000", "otherCurrentAssets": "16629000", "totalCurrentAssets": "143606000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294442000", "currentAccountsPayable": "48981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "166272000", "shortLongTermDebtTotal": "302904000", "totalShareholderEquity": "31658000", "capitalLeaseObligations": "145423000", "otherCurrentLiabilities": "42858000", "totalCurrentLiabilities": "136004000", "otherNonCurrentLiabilities": "909000", "totalNonCurrentLiabilities": "270386000", "cashAndShortTermInvestments": "64115000", "commonStockSharesOutstanding": "14448228", "intangibleAssetsExcludingGoodwill": "67981000", "cashAndCashEquivalentsAtCarryingValue": "64115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11616000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "-10963000", "operatingCashflow": "21067000", "capitalExpenditures": "3655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2200000", "cashflowFromInvestment": "-3655000", "stockBasedCompensation": "942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 156631000, "cost_of_revenue": 44260000, "gross_profit": 112371000, "ebit": 28517000, "ebitda": 33961000, "pretax_income": 21887000, "tax_provision": 6665000, "net_income": 15222000, "net_income_to_common": 15222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48903000, "total_current_assets": 116172000, "total_assets": 416760000, "short_term_debt": 43745000, "long_term_debt": 150296000, "total_debt": 194041000, "total_liabilities": 397647000, "total_equity": 19113000, "shares_outstanding": 14367751, "goodwill_and_intangibles": 129414000 }, "cash_flow": { "operating_cash_flow": 27756000, "capital_expenditure": 4180000, "free_cash_flow": 31936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283208, "ticker_id": 2300, "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28517000", "ebitda": "33961000", "netIncome": "15222000", "grossProfit": "112371000", "depreciation": "None", "totalRevenue": "156631000", "costOfRevenue": "44260000", "interestIncome": "473000", "incomeBeforeTax": "21887000", "interestExpense": "6630000", "operatingIncome": "28044000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "6665000", "reportedCurrency": "USD", "netInterestIncome": "-6157000", "nonInterestIncome": "None", "operatingExpenses": "84327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5444000", "sellingGeneralAndAdministrative": "83365000", "netIncomeFromContinuingOperations": "15222000" }, "balance": { "goodwill": "59697000", "inventory": "45689000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "416760000", "longTermDebt": "150296000", "shortTermDebt": "43745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "69717000", "reportedCurrency": "USD", "retainedEarnings": "-192508000", "totalLiabilities": "397647000", "otherCurrentAssets": "17920000", "totalCurrentAssets": "116172000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300588000", "currentAccountsPayable": "37162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170734000", "shortLongTermDebtTotal": "311305000", "totalShareholderEquity": "19113000", "capitalLeaseObligations": "152259000", "otherCurrentLiabilities": "37222000", "totalCurrentLiabilities": "118129000", "otherNonCurrentLiabilities": "933000", "totalNonCurrentLiabilities": "279518000", "cashAndShortTermInvestments": "48903000", "commonStockSharesOutstanding": "14367751", "intangibleAssetsExcludingGoodwill": "69717000", "cashAndCashEquivalentsAtCarryingValue": "48903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "8099000", "operatingCashflow": "27756000", "capitalExpenditures": "4180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2564000", "cashflowFromInvestment": "-4180000", "stockBasedCompensation": "937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156631000, "cost_of_revenue": 44260000, "gross_profit": 112371000, "research_and_development": null, "selling_general_admin": 83365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28517000, "depreciation_amortisation": 5444000, "ebitda": 33961000, "interest_expense": 6630000, "interest_income": null, "other_non_operating": null, "pretax_income": 21887000, "tax_provision": 6665000, "effective_tax_rate": null, "net_income": 15222000, "net_income_continuing_ops": 15222000, "net_income_to_common": 15222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48903000, "short_term_investments": null, "net_receivables": 3660000, "inventory": 45689000, "other_current_assets": null, "total_current_assets": 116172000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 69717000, "goodwill_and_intangibles": 129414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 300588000, "total_assets": 416760000, "short_term_debt": 43745000, "accounts_payable": 37162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118129000, "long_term_debt": 150296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 279518000, "total_liabilities": 397647000, "total_debt": 194041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -192508000, "total_equity": 19113000, "shares_outstanding": 14367751, "operating_cash_flow": 27756000, "stock_based_compensation": 937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2564000, "free_cash_flow": 31936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28517000", "ebitda": "33961000", "netIncome": "15222000", "grossProfit": "112371000", "depreciation": "None", "totalRevenue": "156631000", "costOfRevenue": "44260000", "interestIncome": "473000", "incomeBeforeTax": "21887000", "interestExpense": "6630000", "operatingIncome": "28044000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "6665000", "reportedCurrency": "USD", "netInterestIncome": "-6157000", "nonInterestIncome": "None", "operatingExpenses": "84327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5444000", "sellingGeneralAndAdministrative": "83365000", "netIncomeFromContinuingOperations": "15222000" }, "balance": { "goodwill": "59697000", "inventory": "45689000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "416760000", "longTermDebt": "150296000", "shortTermDebt": "43745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "69717000", "reportedCurrency": "USD", "retainedEarnings": "-192508000", "totalLiabilities": "397647000", "otherCurrentAssets": "17920000", "totalCurrentAssets": "116172000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300588000", "currentAccountsPayable": "37162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170734000", "shortLongTermDebtTotal": "311305000", "totalShareholderEquity": "19113000", "capitalLeaseObligations": "152259000", "otherCurrentLiabilities": "37222000", "totalCurrentLiabilities": "118129000", "otherNonCurrentLiabilities": "933000", "totalNonCurrentLiabilities": "279518000", "cashAndShortTermInvestments": "48903000", "commonStockSharesOutstanding": "14367751", "intangibleAssetsExcludingGoodwill": "69717000", "cashAndCashEquivalentsAtCarryingValue": "48903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "8099000", "operatingCashflow": "27756000", "capitalExpenditures": "4180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2564000", "cashflowFromInvestment": "-4180000", "stockBasedCompensation": "937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "income_statement": { "revenue": 150246000, "cost_of_revenue": 41880000, "gross_profit": 108366000, "ebit": 13262000, "ebitda": 18830000, "pretax_income": 6561000, "tax_provision": 1965000, "net_income": 4596000, "net_income_to_common": 4596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27891000, "total_current_assets": 107145000, "total_assets": 407967000, "short_term_debt": 42910000, "long_term_debt": 151787000, "total_debt": 194697000, "total_liabilities": 404642000, "total_equity": 3325000, "shares_outstanding": 14322606, "goodwill_and_intangibles": 131149000 }, "cash_flow": { "operating_cash_flow": 7859000, "capital_expenditure": 2925000, "free_cash_flow": 10784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 283209, "ticker_id": 2300, "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:19:24.887111+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13262000", "ebitda": "18830000", "netIncome": "4596000", "grossProfit": "108366000", "depreciation": "None", "totalRevenue": "150246000", "costOfRevenue": "41880000", "interestIncome": "570000", "incomeBeforeTax": "6561000", "interestExpense": "6701000", "operatingIncome": "25394000", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "1965000", "reportedCurrency": "USD", "netInterestIncome": "-6131000", "nonInterestIncome": "None", "operatingExpenses": "82972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5568000", "sellingGeneralAndAdministrative": "82146000", "netIncomeFromContinuingOperations": "4596000" }, "balance": { "goodwill": "59697000", "inventory": "53788000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "407967000", "longTermDebt": "151787000", "shortTermDebt": "42910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "71452000", "reportedCurrency": "USD", "retainedEarnings": "-207730000", "totalLiabilities": "404642000", "otherCurrentAssets": "17313000", "totalCurrentAssets": "107145000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300822000", "currentAccountsPayable": "41858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53791000", "shortLongTermDebtTotal": "313058000", "totalShareholderEquity": "3325000", "capitalLeaseObligations": "152521000", "otherCurrentLiabilities": "38846000", "totalCurrentLiabilities": "123614000", "otherNonCurrentLiabilities": "271072000", "totalNonCurrentLiabilities": "281028000", "cashAndShortTermInvestments": "27891000", "commonStockSharesOutstanding": "14322606", "intangibleAssetsExcludingGoodwill": "71452000", "cashAndCashEquivalentsAtCarryingValue": "27891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "-3203000", "operatingCashflow": "7859000", "capitalExpenditures": "2925000", "changeInReceivables": "-1114000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64096000", "cashflowFromInvestment": "-2925000", "stockBasedCompensation": "878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150246000, "cost_of_revenue": 41880000, "gross_profit": 108366000, "research_and_development": null, "selling_general_admin": 82146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13262000, "depreciation_amortisation": 5568000, "ebitda": 18830000, "interest_expense": 6701000, "interest_income": null, "other_non_operating": null, "pretax_income": 6561000, "tax_provision": 1965000, "effective_tax_rate": null, "net_income": 4596000, "net_income_continuing_ops": 4596000, "net_income_to_common": 4596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27891000, "short_term_investments": null, "net_receivables": 8153000, "inventory": 53788000, "other_current_assets": null, "total_current_assets": 107145000, "net_ppe": null, "goodwill": 59697000, "intangible_assets": 71452000, "goodwill_and_intangibles": 131149000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 300822000, "total_assets": 407967000, "short_term_debt": 42910000, "accounts_payable": 41858000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123614000, "long_term_debt": 151787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281028000, "total_liabilities": 404642000, "total_debt": 194697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -207730000, "total_equity": 3325000, "shares_outstanding": 14322606, "operating_cash_flow": 7859000, "stock_based_compensation": 878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2925000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64096000, "free_cash_flow": 10784000, "net_change_in_cash": -59162000 }, "raw_data": { "income": { "ebit": "13262000", "ebitda": "18830000", "netIncome": "4596000", "grossProfit": "108366000", "depreciation": "None", "totalRevenue": "150246000", "costOfRevenue": "41880000", "interestIncome": "570000", "incomeBeforeTax": "6561000", "interestExpense": "6701000", "operatingIncome": "25394000", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "1965000", "reportedCurrency": "USD", "netInterestIncome": "-6131000", "nonInterestIncome": "None", "operatingExpenses": "82972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5568000", "sellingGeneralAndAdministrative": "82146000", "netIncomeFromContinuingOperations": "4596000" }, "balance": { "goodwill": "59697000", "inventory": "53788000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "407967000", "longTermDebt": "151787000", "shortTermDebt": "42910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "71452000", "reportedCurrency": "USD", "retainedEarnings": "-207730000", "totalLiabilities": "404642000", "otherCurrentAssets": "17313000", "totalCurrentAssets": "107145000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300822000", "currentAccountsPayable": "41858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53791000", "shortLongTermDebtTotal": "313058000", "totalShareholderEquity": "3325000", "capitalLeaseObligations": "152521000", "otherCurrentLiabilities": "38846000", "totalCurrentLiabilities": "123614000", "otherNonCurrentLiabilities": "271072000", "totalNonCurrentLiabilities": "281028000", "cashAndShortTermInvestments": "27891000", "commonStockSharesOutstanding": "14322606", "intangibleAssetsExcludingGoodwill": "71452000", "cashAndCashEquivalentsAtCarryingValue": "27891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "-3203000", "operatingCashflow": "7859000", "capitalExpenditures": "2925000", "changeInReceivables": "-1114000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64096000", "cashflowFromInvestment": "-2925000", "stockBasedCompensation": "878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "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": "2026-01-31" }, "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" ] } } }