{ "ticker": { "uuid": "e4f35055-6239-42b3-93d2-4d2350d04347", "symbol": "HLLY", "name": "Holley Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/e4f35055-6239-42b3-93d2-4d2350d04347/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4f35055-6239-42b3-93d2-4d2350d04347/" }, "ticker_metadata": { "id": 1944, "uuid": "e4f35055-6239-42b3-93d2-4d2350d04347", "symbol": "HLLY", "name": "Holley Inc", "asset_type": "equity", "market_cap": 349073000, "stock_exchange_id": 3, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Holley Inc. designs, manufactures, and markets automotive aftermarket products for auto and truck enthusiasts in the United States, Canada, Europe, and China. The company is headquartered in Bowling Green, Kentucky.", "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": "e4f35055-6239-42b3-93d2-4d2350d04347", "symbol": "HLLY", "name": "Holley Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/e4f35055-6239-42b3-93d2-4d2350d04347/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4f35055-6239-42b3-93d2-4d2350d04347/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.9, "quality": 0.25, "momentum": 0.73, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 2.57, "market_cap": 313552644.4, "pe_ratio": 13.2777, "earnings_yield": 0.0753, "ebitda_to_ev": 0.1274, "shareholder_yield": 0, "roe": 0.0518, "piotroski_f_score": 6, "momentum_12_1": 0.3302, "volatility_252d": 0.823 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:22.763185+00:00", "batch_id": "" }, "size": { "price_close": 2.57, "market_cap": 313552644.4, "market_cap_usd": 313552644.4, "enterprise_value": 824267644.4, "shares_outstanding": 122004920, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.2777, "pb_ratio": 0.6877, "ptbv_ratio": null, "ps_ratio": 0.5159, "pcf_ratio": 5.8136, "pfcf_ratio": 3.5695, "ev_ebitda": 7.8508, "ev_ebit": 10.5061, "ev_sales": 1.3561, "ev_fcf": 9.3835, "earnings_yield": 0.0753, "fcf_yield": 0.1066, "price_to_sales": 0.5159, "price_to_book": 0.6877, "price_to_cashflow": 5.8136, "ebitda_to_ev": 0.1274, "sales_yield": 0.7374 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4212, "operating_margin": 0.1291, "net_margin": 0.0389, "ebitda_margin": 0.1727, "fcf_margin": 0.1445, "roe": 0.0518, "roa": 0.02, "roic": 0.0566, "roc_greenblatt": null, "asset_turnover": 0.5156, "cash_conversion": 3.7198, "accruals_ratio": -0.0257, "sbc_to_revenue": 0.0138, "piotroski_f_score": 6, "altman_z_score": 1.3016, "earnings_stability_5y": 252.3388, "revenue_stability_5y": 0.1984, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2172, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5853, "net_debt_to_ebitda": 4.8643, "debt_to_assets": 0.4613, "interest_coverage": 1.704, "current_ratio": 3.1694, "quick_ratio": 1.0708, "net_debt": 510715000, "local_beta": 0.0019, "volatility_252d": 0.823, "volatility_60d": 1.1994, "max_drawdown_12m": -0.4163, "risk_adjusted_momentum": 0.4012 }, "growth": { "revenue_growth_1y": 0.0187, "revenue_growth_3y_cagr": -0.0377, "revenue_growth_5y_cagr": 0.04, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3618, "eps_growth_5y_cagr": -0.1021, "fcf_growth_1y": 1.6233, "book_value_growth_1y": 0.0515, "revenue_growth": 0.0187, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0887, "price_return_3m": -0.2351, "price_return_6m": -0.4023, "price_return_9m": -0.3393, "price_return_12m": 0.2123, "price_return_12m_ex1m": 0.3302, "momentum_6m": -0.4023, "momentum_12m": 0.2123, "momentum_12_1": 0.3302, "distance_from_52w_high": -0.4023, "distance_from_52w_low": 0.2915, "relative_strength": 0.1123 }, "raw_ttm": { "revenue_ttm": 607800000, "gross_profit_ttm": 256016000, "ebit_ttm": 78456000, "ebitda_ttm": 104991999, "net_income_ttm": 23615000, "eps_diluted_ttm": 0.1936, "operating_cash_flow_ttm": 53934000, "capital_expenditure_ttm": 33908000, "fcf_ttm": 87842000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46042000, "cash_and_equivalents": 33066000, "total_current_assets": 317923000, "total_current_liabilities": 100310000, "net_ppe": null, "total_assets": 1178809000, "total_debt": 543781000, "total_equity": 455961000, "net_working_capital": 197503000, "book_value_per_share": 3.7372, "retained_earnings": 71177000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -315986000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 33, "rank_pb": 11, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 21, "rank_ev_ebitda": 25, "rank_ev_ebit": 43, "rank_earnings_yield": 33, "rank_fcf_yield": 38, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 60, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 54, "rank_fcf_margin": 60, "rank_piotroski": 38, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 88, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 42 }, "composites": { "value_composite": 10, "quality_composite": 75, "momentum_composite": 27, "growth_composite": 93, "yield_composite": 92, "svqf_composite": 17, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.4743, "os_score": 0.86, "value_percentile": 0.9, "quality_percentile": 0.25, "momentum_percentile": 0.73, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4288, "ticker_id": 1944, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:22.763185+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.57, "market_cap": 313552644.4, "market_cap_usd": 313552644.4, "enterprise_value": 824267644.4, "shares_outstanding": 122004920, "fx_rate_to_usd": null, "pe_ratio": 13.27768979, "pb_ratio": 0.68767426, "ptbv_ratio": null, "ps_ratio": 0.51588128, "pcf_ratio": 5.81363601, "pfcf_ratio": 3.56950712, "ev_ebitda": 7.85076627, "ev_ebit": 10.50611355, "ev_sales": 1.35614946, "ev_fcf": 9.38352547, "earnings_yield": 0.07531431, "fcf_yield": 0.10656975, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42121751, "operating_margin": 0.12908193, "net_margin": 0.03885324, "ebitda_margin": 0.17274103, "fcf_margin": 0.14452451, "roe": 0.05179171, "roa": 0.02003293, "roic": 0.05657715, "roc_greenblatt": null, "asset_turnover": 0.51560516, "cash_conversion": 3.71975439, "accruals_ratio": -0.02572003, "sbc_to_revenue": 0.01381869, "debt_to_equity": 1.58532857, "net_debt_to_ebitda": 4.86432304, "debt_to_assets": 0.46129695, "interest_coverage": 1.70400938, "current_ratio": 3.16940484, "quick_ratio": 1.07078058, "net_debt": 510715000, "revenue_growth_1y": 0.01871841, "revenue_growth_3y_cagr": -0.03766846, "revenue_growth_5y_cagr": 0.04003498, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.36181879, "eps_growth_5y_cagr": -0.10211339, "fcf_growth_1y": 1.62332388, "book_value_growth_1y": 0.05145739, "piotroski_f_score": 6, "altman_z_score": 1.30155962, "earnings_stability_5y": 252.338803, "revenue_stability_5y": 0.198382, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08865248, "price_return_3m": -0.23511905, "price_return_6m": -0.40232558, "price_return_9m": -0.33933162, "price_return_12m": 0.21226415, "price_return_12m_ex1m": 0.33018868, "distance_from_52w_high": -0.40232558, "distance_from_52w_low": 0.29145729, "relative_strength": 0.11230057, "local_beta": 0.0019, "volatility_252d": 0.822973, "volatility_60d": 1.199431, "max_drawdown_12m": -0.41627907, "revenue_ttm": 607800000, "gross_profit_ttm": 256016000, "ebit_ttm": 78456000, "ebitda_ttm": 104991999, "net_income_ttm": 23615000, "eps_diluted_ttm": 0.19355777, "operating_cash_flow_ttm": 53934000, "capital_expenditure_ttm": 33908000, "fcf_ttm": 87842000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46042000, "cash_and_equivalents": 33066000, "total_current_assets": 317923000, "total_current_liabilities": 100310000, "net_ppe": null, "total_assets": 1178809000, "total_debt": 543781000, "total_equity": 455961000, "net_working_capital": 197503000, "book_value_per_share": 3.73723453, "retained_earnings": 71177000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -315986000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 33, "rank_pb": 11, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 21, "rank_ev_ebitda": 25, "rank_ev_ebit": 43, "rank_earnings_yield": 33, "rank_fcf_yield": 38, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 60, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 54, "rank_fcf_margin": 60, "rank_piotroski": 38, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 88, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 42, "value_composite": 10, "quality_composite": 75, "momentum_composite": 27, "growth_composite": 93, "yield_composite": 92, "svqf_composite": 17, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.57, "os": 0.86, "value": 0.9, "quality": 0.25, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.2777, "earnings_yield": 0.0753, "shareholder_yield": 0, "roe": 0.0518, "momentum_12_1": 0.3302, "complete_fields": { "id": 4288, "ticker_id": 1944, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:22.763185+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.57, "market_cap": 313552644.4, "market_cap_usd": 313552644.4, "enterprise_value": 824267644.4, "shares_outstanding": 122004920, "fx_rate_to_usd": null, "pe_ratio": 13.27768979, "pb_ratio": 0.68767426, "ptbv_ratio": null, "ps_ratio": 0.51588128, "pcf_ratio": 5.81363601, "pfcf_ratio": 3.56950712, "ev_ebitda": 7.85076627, "ev_ebit": 10.50611355, "ev_sales": 1.35614946, "ev_fcf": 9.38352547, "earnings_yield": 0.07531431, "fcf_yield": 0.10656975, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42121751, "operating_margin": 0.12908193, "net_margin": 0.03885324, "ebitda_margin": 0.17274103, "fcf_margin": 0.14452451, "roe": 0.05179171, "roa": 0.02003293, "roic": 0.05657715, "roc_greenblatt": null, "asset_turnover": 0.51560516, "cash_conversion": 3.71975439, "accruals_ratio": -0.02572003, "sbc_to_revenue": 0.01381869, "debt_to_equity": 1.58532857, "net_debt_to_ebitda": 4.86432304, "debt_to_assets": 0.46129695, "interest_coverage": 1.70400938, "current_ratio": 3.16940484, "quick_ratio": 1.07078058, "net_debt": 510715000, "revenue_growth_1y": 0.01871841, "revenue_growth_3y_cagr": -0.03766846, "revenue_growth_5y_cagr": 0.04003498, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.36181879, "eps_growth_5y_cagr": -0.10211339, "fcf_growth_1y": 1.62332388, "book_value_growth_1y": 0.05145739, "piotroski_f_score": 6, "altman_z_score": 1.30155962, "earnings_stability_5y": 252.338803, "revenue_stability_5y": 0.198382, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08865248, "price_return_3m": -0.23511905, "price_return_6m": -0.40232558, "price_return_9m": -0.33933162, "price_return_12m": 0.21226415, "price_return_12m_ex1m": 0.33018868, "distance_from_52w_high": -0.40232558, "distance_from_52w_low": 0.29145729, "relative_strength": 0.11230057, "local_beta": 0.0019, "volatility_252d": 0.822973, "volatility_60d": 1.199431, "max_drawdown_12m": -0.41627907, "revenue_ttm": 607800000, "gross_profit_ttm": 256016000, "ebit_ttm": 78456000, "ebitda_ttm": 104991999, "net_income_ttm": 23615000, "eps_diluted_ttm": 0.19355777, "operating_cash_flow_ttm": 53934000, "capital_expenditure_ttm": 33908000, "fcf_ttm": 87842000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46042000, "cash_and_equivalents": 33066000, "total_current_assets": 317923000, "total_current_liabilities": 100310000, "net_ppe": null, "total_assets": 1178809000, "total_debt": 543781000, "total_equity": 455961000, "net_working_capital": 197503000, "book_value_per_share": 3.73723453, "retained_earnings": 71177000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -315986000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 33, "rank_pb": 11, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 21, "rank_ev_ebitda": 25, "rank_ev_ebit": 43, "rank_earnings_yield": 33, "rank_fcf_yield": 38, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 60, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 54, "rank_fcf_margin": 60, "rank_piotroski": 38, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 88, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 42, "value_composite": 10, "quality_composite": 75, "momentum_composite": 27, "growth_composite": 93, "yield_composite": 92, "svqf_composite": 17, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 613514000, "cost_of_revenue": 361057000, "gross_profit": 252457000, "ebit": 87494000, "ebitda": 110976000, "pretax_income": 28633000, "tax_provision": 9458000, "net_income": 19175000, "net_income_to_common": 19175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37231000, "total_current_assets": 316161000, "total_assets": 1163953000, "short_term_debt": 6571000, "long_term_debt": 516078000, "total_debt": 522649000, "total_liabilities": 715028000, "total_equity": 448925000, "shares_outstanding": 120074000, "goodwill_and_intangibles": 769250000 }, "cash_flow": { "operating_cash_flow": 48941000, "capital_expenditure": 34607000, "free_cash_flow": 83548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274974, "ticker_id": 1944, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87494000", "ebitda": "110976000", "netIncome": "19175000", "grossProfit": "252457000", "depreciation": "None", "totalRevenue": "613514000", "costOfRevenue": "361057000", "interestIncome": "None", "incomeBeforeTax": "28633000", "interestExpense": "51833000", "operatingIncome": "87494000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9458000", "reportedCurrency": "USD", "netInterestIncome": "-51833000", "nonInterestIncome": "None", "operatingExpenses": "164963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18831000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23482000", "sellingGeneralAndAdministrative": "146132000", "netIncomeFromContinuingOperations": "19175000" }, "balance": { "goodwill": "372340000", "inventory": "205661000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1163953000", "longTermDebt": "516078000", "shortTermDebt": "6571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "396910000", "reportedCurrency": "USD", "retainedEarnings": "63920000", "totalLiabilities": "715028000", "otherCurrentAssets": "15374000", "totalCurrentAssets": "316161000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847792000", "currentAccountsPayable": "60121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522649000", "totalShareholderEquity": "448925000", "capitalLeaseObligations": "5841000", "otherCurrentLiabilities": "48431000", "totalCurrentLiabilities": "115123000", "otherNonCurrentLiabilities": "35263000", "totalNonCurrentLiabilities": "599905000", "cashAndShortTermInvestments": "37231000", "commonStockSharesOutstanding": "120074000", "intangibleAssetsExcludingGoodwill": "396910000", "cashAndCashEquivalentsAtCarryingValue": "37231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17076000", "operatingCashflow": "48941000", "capitalExpenditures": "34607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32955000", "cashflowFromInvestment": "-34607000", "stockBasedCompensation": "8163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 613514000, "cost_of_revenue": 361057000, "gross_profit": 252457000, "research_and_development": 18831000, "selling_general_admin": 146132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87494000, "depreciation_amortisation": 23482000, "ebitda": 110976000, "interest_expense": 51833000, "interest_income": null, "other_non_operating": null, "pretax_income": 28633000, "tax_provision": 9458000, "effective_tax_rate": null, "net_income": 19175000, "net_income_continuing_ops": 19175000, "net_income_to_common": 19175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37231000, "short_term_investments": null, "net_receivables": 57895000, "inventory": 205661000, "other_current_assets": null, "total_current_assets": 316161000, "net_ppe": null, "goodwill": 372340000, "intangible_assets": 396910000, "goodwill_and_intangibles": 769250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 847792000, "total_assets": 1163953000, "short_term_debt": 6571000, "accounts_payable": 60121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115123000, "long_term_debt": 516078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599905000, "total_liabilities": 715028000, "total_debt": 522649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63920000, "total_equity": 448925000, "shares_outstanding": 120074000, "operating_cash_flow": 48941000, "stock_based_compensation": 8163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32955000, "free_cash_flow": 83548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87494000", "ebitda": "110976000", "netIncome": "19175000", "grossProfit": "252457000", "depreciation": "None", "totalRevenue": "613514000", "costOfRevenue": "361057000", "interestIncome": "None", "incomeBeforeTax": "28633000", "interestExpense": "51833000", "operatingIncome": "87494000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9458000", "reportedCurrency": "USD", "netInterestIncome": "-51833000", "nonInterestIncome": "None", "operatingExpenses": "164963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18831000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23482000", "sellingGeneralAndAdministrative": "146132000", "netIncomeFromContinuingOperations": "19175000" }, "balance": { "goodwill": "372340000", "inventory": "205661000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1163953000", "longTermDebt": "516078000", "shortTermDebt": "6571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "396910000", "reportedCurrency": "USD", "retainedEarnings": "63920000", "totalLiabilities": "715028000", "otherCurrentAssets": "15374000", "totalCurrentAssets": "316161000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847792000", "currentAccountsPayable": "60121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522649000", "totalShareholderEquity": "448925000", "capitalLeaseObligations": "5841000", "otherCurrentLiabilities": "48431000", "totalCurrentLiabilities": "115123000", "otherNonCurrentLiabilities": "35263000", "totalNonCurrentLiabilities": "599905000", "cashAndShortTermInvestments": "37231000", "commonStockSharesOutstanding": "120074000", "intangibleAssetsExcludingGoodwill": "396910000", "cashAndCashEquivalentsAtCarryingValue": "37231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17076000", "operatingCashflow": "48941000", "capitalExpenditures": "34607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32955000", "cashflowFromInvestment": "-34607000", "stockBasedCompensation": "8163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 602224000, "cost_of_revenue": 355480000, "gross_profit": 246744000, "ebit": 82269000, "ebitda": 106704000, "pretax_income": -26260000, "tax_provision": -3025000, "net_income": -23235000, "net_income_to_common": -23235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56087000, "total_current_assets": 297347000, "total_assets": 1133320000, "short_term_debt": 12525000, "long_term_debt": 545385000, "total_debt": 557910000, "total_liabilities": 712168000, "total_equity": 421152000, "shares_outstanding": 118442000, "goodwill_and_intangibles": 759016000 }, "cash_flow": { "operating_cash_flow": 46899000, "capital_expenditure": 6804000, "free_cash_flow": 53703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274979, "ticker_id": 1944, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82269000", "ebitda": "106704000", "netIncome": "-23235000", "grossProfit": "246744000", "depreciation": "None", "totalRevenue": "602224000", "costOfRevenue": "355480000", "interestIncome": "None", "incomeBeforeTax": "-26260000", "interestExpense": "50690000", "operatingIncome": "14668000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3025000", "reportedCurrency": "USD", "netInterestIncome": "-50690000", "nonInterestIncome": "None", "operatingExpenses": "232076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24435000", "sellingGeneralAndAdministrative": "122794000", "netIncomeFromContinuingOperations": "-23235000" }, "balance": { "goodwill": "372340000", "inventory": "192523000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1133320000", "longTermDebt": "545385000", "shortTermDebt": "12525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "386676000", "reportedCurrency": "USD", "retainedEarnings": "44745000", "totalLiabilities": "712168000", "otherCurrentAssets": "12614000", "totalCurrentAssets": "297347000", "currentLongTermDebt": "7201000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "835973000", "currentAccountsPayable": "44781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "557910000", "totalShareholderEquity": "421152000", "capitalLeaseObligations": "5324000", "otherCurrentLiabilities": "33813000", "totalCurrentLiabilities": "95172000", "otherNonCurrentLiabilities": "33407000", "totalNonCurrentLiabilities": "616996000", "cashAndShortTermInvestments": "56087000", "commonStockSharesOutstanding": "118442000", "intangibleAssetsExcludingGoodwill": "386676000", "cashAndCashEquivalentsAtCarryingValue": "56087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16557000", "operatingCashflow": "46899000", "capitalExpenditures": "6804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34605000", "cashflowFromInvestment": "2021000", "stockBasedCompensation": "5170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602224000, "cost_of_revenue": 355480000, "gross_profit": 246744000, "research_and_development": 18710000, "selling_general_admin": 122794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82269000, "depreciation_amortisation": 24435000, "ebitda": 106704000, "interest_expense": 50690000, "interest_income": null, "other_non_operating": null, "pretax_income": -26260000, "tax_provision": -3025000, "effective_tax_rate": null, "net_income": -23235000, "net_income_continuing_ops": -23235000, "net_income_to_common": -23235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56087000, "short_term_investments": null, "net_receivables": 36123000, "inventory": 192523000, "other_current_assets": null, "total_current_assets": 297347000, "net_ppe": null, "goodwill": 372340000, "intangible_assets": 386676000, "goodwill_and_intangibles": 759016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 835973000, "total_assets": 1133320000, "short_term_debt": 12525000, "accounts_payable": 44781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95172000, "long_term_debt": 545385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 616996000, "total_liabilities": 712168000, "total_debt": 557910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44745000, "total_equity": 421152000, "shares_outstanding": 118442000, "operating_cash_flow": 46899000, "stock_based_compensation": 5170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34605000, "free_cash_flow": 53703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82269000", "ebitda": "106704000", "netIncome": "-23235000", "grossProfit": "246744000", "depreciation": "None", "totalRevenue": "602224000", "costOfRevenue": "355480000", "interestIncome": "None", "incomeBeforeTax": "-26260000", "interestExpense": "50690000", "operatingIncome": "14668000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3025000", "reportedCurrency": "USD", "netInterestIncome": "-50690000", "nonInterestIncome": "None", "operatingExpenses": "232076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24435000", "sellingGeneralAndAdministrative": "122794000", "netIncomeFromContinuingOperations": "-23235000" }, "balance": { "goodwill": "372340000", "inventory": "192523000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1133320000", "longTermDebt": "545385000", "shortTermDebt": "12525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "386676000", "reportedCurrency": "USD", "retainedEarnings": "44745000", "totalLiabilities": "712168000", "otherCurrentAssets": "12614000", "totalCurrentAssets": "297347000", "currentLongTermDebt": "7201000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "835973000", "currentAccountsPayable": "44781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "557910000", "totalShareholderEquity": "421152000", "capitalLeaseObligations": "5324000", "otherCurrentLiabilities": "33813000", "totalCurrentLiabilities": "95172000", "otherNonCurrentLiabilities": "33407000", "totalNonCurrentLiabilities": "616996000", "cashAndShortTermInvestments": "56087000", "commonStockSharesOutstanding": "118442000", "intangibleAssetsExcludingGoodwill": "386676000", "cashAndCashEquivalentsAtCarryingValue": "56087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16557000", "operatingCashflow": "46899000", "capitalExpenditures": "6804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34605000", "cashflowFromInvestment": "2021000", "stockBasedCompensation": "5170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 659704000, "cost_of_revenue": 403615000, "gross_profit": 256089000, "ebit": 96679000, "ebitda": 121544000, "pretax_income": 27579000, "tax_provision": 8399000, "net_income": 19180000, "net_income_to_common": 19180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41081000, "total_current_assets": 297366000, "total_assets": 1203343000, "short_term_debt": 12409000, "long_term_debt": 576710000, "total_debt": 589119000, "total_liabilities": 762192000, "total_equity": 441151000, "shares_outstanding": 118510800, "goodwill_and_intangibles": 829521000 }, "cash_flow": { "operating_cash_flow": 88092000, "capital_expenditure": 5934000, "free_cash_flow": 94026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274984, "ticker_id": 1944, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96679000", "ebitda": "121544000", "netIncome": "19180000", "grossProfit": "256089000", "depreciation": "None", "totalRevenue": "659704000", "costOfRevenue": "403615000", "interestIncome": "None", "incomeBeforeTax": "27579000", "interestExpense": "60746000", "operatingIncome": "94038000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8399000", "reportedCurrency": "USD", "netInterestIncome": "-55356000", "nonInterestIncome": "None", "operatingExpenses": "162051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23844000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24865000", "sellingGeneralAndAdministrative": "114257000", "netIncomeFromContinuingOperations": "2752000" }, "balance": { "goodwill": "419056000", "inventory": "192260000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1203343000", "longTermDebt": "576710000", "shortTermDebt": "12409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410465000", "reportedCurrency": "USD", "retainedEarnings": "67980000", "totalLiabilities": "762192000", "otherCurrentAssets": "15665000", "totalCurrentAssets": "297366000", "currentLongTermDebt": "7461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905977000", "currentAccountsPayable": "43692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "589119000", "totalShareholderEquity": "441151000", "capitalLeaseObligations": "4948000", "otherCurrentLiabilities": "36161000", "totalCurrentLiabilities": "93737000", "otherNonCurrentLiabilities": "29820000", "totalNonCurrentLiabilities": "668455000", "cashAndShortTermInvestments": "41081000", "commonStockSharesOutstanding": "118510800", "intangibleAssetsExcludingGoodwill": "410465000", "cashAndCashEquivalentsAtCarryingValue": "41081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38199000", "operatingCashflow": "88092000", "capitalExpenditures": "5934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69008000", "cashflowFromInvestment": "-4453000", "stockBasedCompensation": "7291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 659704000, "cost_of_revenue": 403615000, "gross_profit": 256089000, "research_and_development": 23844000, "selling_general_admin": 114257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96679000, "depreciation_amortisation": 24865000, "ebitda": 121544000, "interest_expense": 60746000, "interest_income": null, "other_non_operating": null, "pretax_income": 27579000, "tax_provision": 8399000, "effective_tax_rate": null, "net_income": 19180000, "net_income_continuing_ops": 2752000, "net_income_to_common": 19180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41081000, "short_term_investments": null, "net_receivables": 48360000, "inventory": 192260000, "other_current_assets": null, "total_current_assets": 297366000, "net_ppe": null, "goodwill": 419056000, "intangible_assets": 410465000, "goodwill_and_intangibles": 829521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 905977000, "total_assets": 1203343000, "short_term_debt": 12409000, "accounts_payable": 43692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93737000, "long_term_debt": 576710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 668455000, "total_liabilities": 762192000, "total_debt": 589119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 67980000, "total_equity": 441151000, "shares_outstanding": 118510800, "operating_cash_flow": 88092000, "stock_based_compensation": 7291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69008000, "free_cash_flow": 94026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96679000", "ebitda": "121544000", "netIncome": "19180000", "grossProfit": "256089000", "depreciation": "None", "totalRevenue": "659704000", "costOfRevenue": "403615000", "interestIncome": "None", "incomeBeforeTax": "27579000", "interestExpense": "60746000", "operatingIncome": "94038000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8399000", "reportedCurrency": "USD", "netInterestIncome": "-55356000", "nonInterestIncome": "None", "operatingExpenses": "162051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23844000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24865000", "sellingGeneralAndAdministrative": "114257000", "netIncomeFromContinuingOperations": "2752000" }, "balance": { "goodwill": "419056000", "inventory": "192260000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1203343000", "longTermDebt": "576710000", "shortTermDebt": "12409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410465000", "reportedCurrency": "USD", "retainedEarnings": "67980000", "totalLiabilities": "762192000", "otherCurrentAssets": "15665000", "totalCurrentAssets": "297366000", "currentLongTermDebt": "7461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905977000", "currentAccountsPayable": "43692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "589119000", "totalShareholderEquity": "441151000", "capitalLeaseObligations": "4948000", "otherCurrentLiabilities": "36161000", "totalCurrentLiabilities": "93737000", "otherNonCurrentLiabilities": "29820000", "totalNonCurrentLiabilities": "668455000", "cashAndShortTermInvestments": "41081000", "commonStockSharesOutstanding": "118510800", "intangibleAssetsExcludingGoodwill": "410465000", "cashAndCashEquivalentsAtCarryingValue": "41081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38199000", "operatingCashflow": "88092000", "capitalExpenditures": "5934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69008000", "cashflowFromInvestment": "-4453000", "stockBasedCompensation": "7291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 688415000, "cost_of_revenue": 434757000, "gross_profit": 253658000, "ebit": 118494000, "ebitda": 148950000, "pretax_income": 78267000, "tax_provision": 4493000, "net_income": 73774000, "net_income_to_common": 73774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26150000, "total_current_assets": 324963000, "total_assets": 1249642000, "short_term_debt": 12112000, "long_term_debt": 643563000, "total_debt": 655675000, "total_liabilities": 833652000, "total_equity": 415990000, "shares_outstanding": 117248296, "goodwill_and_intangibles": 842976000 }, "cash_flow": { "operating_cash_flow": 12312000, "capital_expenditure": 13590000, "free_cash_flow": 25902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274989, "ticker_id": 1944, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118494000", "ebitda": "148950000", "netIncome": "73774000", "grossProfit": "253658000", "depreciation": "None", "totalRevenue": "688415000", "costOfRevenue": "434757000", "interestIncome": "None", "incomeBeforeTax": "78267000", "interestExpense": "40227000", "operatingIncome": "50742000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4493000", "reportedCurrency": "USD", "netInterestIncome": "-40227000", "nonInterestIncome": "None", "operatingExpenses": "202916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29083000", "otherNonOperatingIncome": "67752000", "costofGoodsAndServicesSold": "434757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30456000", "sellingGeneralAndAdministrative": "143569000", "netIncomeFromContinuingOperations": "73774000" }, "balance": { "goodwill": "418121000", "inventory": "233573000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1249642000", "longTermDebt": "643563000", "shortTermDebt": "12112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "424855000", "reportedCurrency": "USD", "retainedEarnings": "48800000", "totalLiabilities": "833652000", "otherCurrentAssets": "18157000", "totalCurrentAssets": "324963000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "924679000", "currentAccountsPayable": "44948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52181000", "shortLongTermDebtTotal": "680667000", "totalShareholderEquity": "415990000", "capitalLeaseObligations": "30104000", "otherCurrentLiabilities": "37502000", "totalCurrentLiabilities": "101259000", "otherNonCurrentLiabilities": "30440000", "totalNonCurrentLiabilities": "732393000", "cashAndShortTermInvestments": "26150000", "commonStockSharesOutstanding": "117248296", "intangibleAssetsExcludingGoodwill": "424855000", "cashAndCashEquivalentsAtCarryingValue": "26150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-58406000", "operatingCashflow": "12312000", "capitalExpenditures": "13590000", "changeInReceivables": "3777000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2850000", "cashflowFromInvestment": "-25037000", "stockBasedCompensation": "24395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9875000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 688415000, "cost_of_revenue": 434757000, "gross_profit": 253658000, "research_and_development": 29083000, "selling_general_admin": 143569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118494000, "depreciation_amortisation": 30456000, "ebitda": 148950000, "interest_expense": 40227000, "interest_income": null, "other_non_operating": null, "pretax_income": 78267000, "tax_provision": 4493000, "effective_tax_rate": null, "net_income": 73774000, "net_income_continuing_ops": 73774000, "net_income_to_common": 73774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26150000, "short_term_investments": null, "net_receivables": 47083000, "inventory": 233573000, "other_current_assets": null, "total_current_assets": 324963000, "net_ppe": null, "goodwill": 418121000, "intangible_assets": 424855000, "goodwill_and_intangibles": 842976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 924679000, "total_assets": 1249642000, "short_term_debt": 12112000, "accounts_payable": 44948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101259000, "long_term_debt": 643563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 732393000, "total_liabilities": 833652000, "total_debt": 655675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48800000, "total_equity": 415990000, "shares_outstanding": 117248296, "operating_cash_flow": 12312000, "stock_based_compensation": 24395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2850000, "free_cash_flow": 25902000, "net_change_in_cash": -9875000 }, "raw_data": { "income": { "ebit": "118494000", "ebitda": "148950000", "netIncome": "73774000", "grossProfit": "253658000", "depreciation": "None", "totalRevenue": "688415000", "costOfRevenue": "434757000", "interestIncome": "None", "incomeBeforeTax": "78267000", "interestExpense": "40227000", "operatingIncome": "50742000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4493000", "reportedCurrency": "USD", "netInterestIncome": "-40227000", "nonInterestIncome": "None", "operatingExpenses": "202916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29083000", "otherNonOperatingIncome": "67752000", "costofGoodsAndServicesSold": "434757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30456000", "sellingGeneralAndAdministrative": "143569000", "netIncomeFromContinuingOperations": "73774000" }, "balance": { "goodwill": "418121000", "inventory": "233573000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1249642000", "longTermDebt": "643563000", "shortTermDebt": "12112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "424855000", "reportedCurrency": "USD", "retainedEarnings": "48800000", "totalLiabilities": "833652000", "otherCurrentAssets": "18157000", "totalCurrentAssets": "324963000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "924679000", "currentAccountsPayable": "44948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52181000", "shortLongTermDebtTotal": "680667000", "totalShareholderEquity": "415990000", "capitalLeaseObligations": "30104000", "otherCurrentLiabilities": "37502000", "totalCurrentLiabilities": "101259000", "otherNonCurrentLiabilities": "30440000", "totalNonCurrentLiabilities": "732393000", "cashAndShortTermInvestments": "26150000", "commonStockSharesOutstanding": "117248296", "intangibleAssetsExcludingGoodwill": "424855000", "cashAndCashEquivalentsAtCarryingValue": "26150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-58406000", "operatingCashflow": "12312000", "capitalExpenditures": "13590000", "changeInReceivables": "3777000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2850000", "cashflowFromInvestment": "-25037000", "stockBasedCompensation": "24395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9875000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 692847000, "cost_of_revenue": 406040000, "gross_profit": 286807000, "ebit": 126942000, "ebitda": 152468000, "pretax_income": -16710000, "tax_provision": 10429000, "net_income": -27139000, "net_income_to_common": -27139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36325000, "total_current_assets": 291717000, "total_assets": 1193056000, "short_term_debt": 7875000, "long_term_debt": 637673000, "total_debt": 645548000, "total_liabilities": 888569000, "total_equity": 304487000, "shares_outstanding": 89959993, "goodwill_and_intangibles": 849844000 }, "cash_flow": { "operating_cash_flow": 21583000, "capital_expenditure": 15233000, "free_cash_flow": 36816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274994, "ticker_id": 1944, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126942000", "ebitda": "152468000", "netIncome": "-27139000", "grossProfit": "286807000", "depreciation": "None", "totalRevenue": "692847000", "costOfRevenue": "406040000", "interestIncome": "None", "incomeBeforeTax": "-16710000", "interestExpense": "39128000", "operatingIncome": "77523000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10429000", "reportedCurrency": "USD", "netInterestIncome": "-39128000", "nonInterestIncome": "None", "operatingExpenses": "209284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28280000", "otherNonOperatingIncome": "-55105000", "costofGoodsAndServicesSold": "406040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25526000", "sellingGeneralAndAdministrative": "110494000", "netIncomeFromContinuingOperations": "-27139000" }, "balance": { "goodwill": "411383000", "inventory": "185040000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1193056000", "longTermDebt": "637673000", "shortTermDebt": "7875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "438461000", "reportedCurrency": "USD", "retainedEarnings": "-24974000", "totalLiabilities": "888569000", "otherCurrentAssets": "18962000", "totalCurrentAssets": "291717000", "currentLongTermDebt": "7875000", "longTermInvestments": "250052906", "shortTermInvestments": "250052096", "currentNetReceivables": "51390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901339000", "currentAccountsPayable": "45708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51495000", "shortLongTermDebtTotal": "645548000", "totalShareholderEquity": "304487000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "36800000", "totalCurrentLiabilities": "91795000", "otherNonCurrentLiabilities": "25890000", "totalNonCurrentLiabilities": "796774000", "cashAndShortTermInvestments": "36325000", "commonStockSharesOutstanding": "89959993", "intangibleAssetsExcludingGoodwill": "438461000", "cashAndCashEquivalentsAtCarryingValue": "36325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-45073000", "operatingCashflow": "21583000", "capitalExpenditures": "15233000", "changeInReceivables": "-2765000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77157000", "cashflowFromInvestment": "-134089000", "stockBasedCompensation": "4963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35349000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692847000, "cost_of_revenue": 406040000, "gross_profit": 286807000, "research_and_development": 28280000, "selling_general_admin": 110494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126942000, "depreciation_amortisation": 25526000, "ebitda": 152468000, "interest_expense": 39128000, "interest_income": null, "other_non_operating": null, "pretax_income": -16710000, "tax_provision": 10429000, "effective_tax_rate": null, "net_income": -27139000, "net_income_continuing_ops": -27139000, "net_income_to_common": -27139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36325000, "short_term_investments": 250052096, "net_receivables": 51390000, "inventory": 185040000, "other_current_assets": null, "total_current_assets": 291717000, "net_ppe": null, "goodwill": 411383000, "intangible_assets": 438461000, "goodwill_and_intangibles": 849844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 901339000, "total_assets": 1193056000, "short_term_debt": 7875000, "accounts_payable": 45708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91795000, "long_term_debt": 637673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 796774000, "total_liabilities": 888569000, "total_debt": 645548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24974000, "total_equity": 304487000, "shares_outstanding": 89959993, "operating_cash_flow": 21583000, "stock_based_compensation": 4963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77157000, "free_cash_flow": 36816000, "net_change_in_cash": -35349000 }, "raw_data": { "income": { "ebit": "126942000", "ebitda": "152468000", "netIncome": "-27139000", "grossProfit": "286807000", "depreciation": "None", "totalRevenue": "692847000", "costOfRevenue": "406040000", "interestIncome": "None", "incomeBeforeTax": "-16710000", "interestExpense": "39128000", "operatingIncome": "77523000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10429000", "reportedCurrency": "USD", "netInterestIncome": "-39128000", "nonInterestIncome": "None", "operatingExpenses": "209284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28280000", "otherNonOperatingIncome": "-55105000", "costofGoodsAndServicesSold": "406040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25526000", "sellingGeneralAndAdministrative": "110494000", "netIncomeFromContinuingOperations": "-27139000" }, "balance": { "goodwill": "411383000", "inventory": "185040000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1193056000", "longTermDebt": "637673000", "shortTermDebt": "7875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "438461000", "reportedCurrency": "USD", "retainedEarnings": "-24974000", "totalLiabilities": "888569000", "otherCurrentAssets": "18962000", "totalCurrentAssets": "291717000", "currentLongTermDebt": "7875000", "longTermInvestments": "250052906", "shortTermInvestments": "250052096", "currentNetReceivables": "51390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901339000", "currentAccountsPayable": "45708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51495000", "shortLongTermDebtTotal": "645548000", "totalShareholderEquity": "304487000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "36800000", "totalCurrentLiabilities": "91795000", "otherNonCurrentLiabilities": "25890000", "totalNonCurrentLiabilities": "796774000", "cashAndShortTermInvestments": "36325000", "commonStockSharesOutstanding": "89959993", "intangibleAssetsExcludingGoodwill": "438461000", "cashAndCashEquivalentsAtCarryingValue": "36325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-45073000", "operatingCashflow": "21583000", "capitalExpenditures": "15233000", "changeInReceivables": "-2765000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77157000", "cashflowFromInvestment": "-134089000", "stockBasedCompensation": "4963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35349000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 504179000, "cost_of_revenue": 295935000, "gross_profit": 208244000, "ebit": 85455000, "ebitda": 104423000, "pretax_income": 41683000, "tax_provision": 8826000, "net_income": 32857000, "net_income_to_common": 32857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71674000, "total_current_assets": 257980000, "total_assets": 1065329999, "short_term_debt": 5528000, "long_term_debt": 669458000, "total_debt": 674986000, "total_liabilities": 824948999, "total_equity": 240381000, "shares_outstanding": 67673884, "goodwill_and_intangibles": 763621000 }, "cash_flow": { "operating_cash_flow": 88413000, "capital_expenditure": 9483000, "free_cash_flow": 97896000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274999, "ticker_id": 1944, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85455000", "ebitda": "104423000", "netIncome": "32857000", "grossProfit": "208244000", "depreciation": "None", "totalRevenue": "504179000", "costOfRevenue": "295935000", "interestIncome": "None", "incomeBeforeTax": "41683000", "interestExpense": "43772000", "operatingIncome": "85455000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8826000", "reportedCurrency": "USD", "netInterestIncome": "-43772000", "nonInterestIncome": "None", "operatingExpenses": "122789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23483000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18968000", "sellingGeneralAndAdministrative": "66496000", "netIncomeFromContinuingOperations": "32857000" }, "balance": { "goodwill": "359099000", "inventory": "133928000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1065329999", "longTermDebt": "669458000", "shortTermDebt": "5528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "404522000", "reportedCurrency": "USD", "retainedEarnings": "2165000", "totalLiabilities": "824948999", "otherCurrentAssets": "5037000", "totalCurrentAssets": "257980000", "currentLongTermDebt": "5528000", "longTermInvestments": "250052906", "shortTermInvestments": "250052906", "currentNetReceivables": "47341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807349999", "currentAccountsPayable": "34601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43729000", "shortLongTermDebtTotal": "674986000", "totalShareholderEquity": "240381000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41880000", "totalCurrentLiabilities": "82009000", "otherNonCurrentLiabilities": "25890000", "totalNonCurrentLiabilities": "742939999", "cashAndShortTermInvestments": "71674000", "commonStockSharesOutstanding": "67673884", "intangibleAssetsExcludingGoodwill": "404522000", "cashAndCashEquivalentsAtCarryingValue": "71674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32857000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22006000", "operatingCashflow": "88413000", "capitalExpenditures": "9483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140544000", "cashflowFromInvestment": "-165618000", "stockBasedCompensation": "487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504179000, "cost_of_revenue": 295935000, "gross_profit": 208244000, "research_and_development": 23483000, "selling_general_admin": 66496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85455000, "depreciation_amortisation": 18968000, "ebitda": 104423000, "interest_expense": 43772000, "interest_income": null, "other_non_operating": null, "pretax_income": 41683000, "tax_provision": 8826000, "effective_tax_rate": null, "net_income": 32857000, "net_income_continuing_ops": 32857000, "net_income_to_common": 32857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71674000, "short_term_investments": 250052906, "net_receivables": 47341000, "inventory": 133928000, "other_current_assets": null, "total_current_assets": 257980000, "net_ppe": null, "goodwill": 359099000, "intangible_assets": 404522000, "goodwill_and_intangibles": 763621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 807349999, "total_assets": 1065329999, "short_term_debt": 5528000, "accounts_payable": 34601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82009000, "long_term_debt": 669458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 742939999, "total_liabilities": 824948999, "total_debt": 674986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2165000, "total_equity": 240381000, "shares_outstanding": 67673884, "operating_cash_flow": 88413000, "stock_based_compensation": 487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165618000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 140544000, "free_cash_flow": 97896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85455000", "ebitda": "104423000", "netIncome": "32857000", "grossProfit": "208244000", "depreciation": "None", "totalRevenue": "504179000", "costOfRevenue": "295935000", "interestIncome": "None", "incomeBeforeTax": "41683000", "interestExpense": "43772000", "operatingIncome": "85455000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8826000", "reportedCurrency": "USD", "netInterestIncome": "-43772000", "nonInterestIncome": "None", "operatingExpenses": "122789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23483000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18968000", "sellingGeneralAndAdministrative": "66496000", "netIncomeFromContinuingOperations": "32857000" }, "balance": { "goodwill": "359099000", "inventory": "133928000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1065329999", "longTermDebt": "669458000", "shortTermDebt": "5528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "404522000", "reportedCurrency": "USD", "retainedEarnings": "2165000", "totalLiabilities": "824948999", "otherCurrentAssets": "5037000", "totalCurrentAssets": "257980000", "currentLongTermDebt": "5528000", "longTermInvestments": "250052906", "shortTermInvestments": "250052906", "currentNetReceivables": "47341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807349999", "currentAccountsPayable": "34601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43729000", "shortLongTermDebtTotal": "674986000", "totalShareholderEquity": "240381000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41880000", "totalCurrentLiabilities": "82009000", "otherNonCurrentLiabilities": "25890000", "totalNonCurrentLiabilities": "742939999", "cashAndShortTermInvestments": "71674000", "commonStockSharesOutstanding": "67673884", "intangibleAssetsExcludingGoodwill": "404522000", "cashAndCashEquivalentsAtCarryingValue": "71674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32857000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22006000", "operatingCashflow": "88413000", "capitalExpenditures": "9483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140544000", "cashflowFromInvestment": "-165618000", "stockBasedCompensation": "487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 368663000, "cost_of_revenue": 219884000, "gross_profit": 148779000, "ebit": 55484000, "ebitda": 74767000, "pretax_income": 5434000, "tax_provision": 4873000, "net_income": 561000, "net_income_to_common": 561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8335000, "total_current_assets": 164565000, "total_assets": 829213000, "short_term_debt": 3800000, "long_term_debt": null, "total_debt": 3800000, "total_liabilities": 623799000, "total_equity": 205414000, "shares_outstanding": 117993139, "goodwill_and_intangibles": 631113000 }, "cash_flow": { "operating_cash_flow": 9418000, "capital_expenditure": 8542000, "free_cash_flow": 17960000, "dividends_paid": 417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275003, "ticker_id": 1944, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55484000", "ebitda": "74767000", "netIncome": "561000", "grossProfit": "148779000", "depreciation": "None", "totalRevenue": "368663000", "costOfRevenue": "219884000", "interestIncome": "None", "incomeBeforeTax": "5434000", "interestExpense": "50386000", "operatingIncome": "46074000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4873000", "reportedCurrency": "USD", "netInterestIncome": "-50386000", "nonInterestIncome": "None", "operatingExpenses": "102705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20630000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19283000", "sellingGeneralAndAdministrative": "58450000", "netIncomeFromContinuingOperations": "561000" }, "balance": { "goodwill": "297607000", "inventory": "121996000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "829213000", "longTermDebt": "None", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333506000", "reportedCurrency": "USD", "retainedEarnings": "-30692000", "totalLiabilities": "623799000", "otherCurrentAssets": "4904000", "totalCurrentAssets": "164565000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "664648000", "currentAccountsPayable": "20527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33535000", "shortLongTermDebtTotal": "526635000", "totalShareholderEquity": "205414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22970000", "totalCurrentLiabilities": "47297000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "576502000", "cashAndShortTermInvestments": "8335000", "commonStockSharesOutstanding": "117993139", "intangibleAssetsExcludingGoodwill": "333506000", "cashAndCashEquivalentsAtCarryingValue": "8335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561000", "profitLoss": "None", "dividendPayout": "417000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7058000", "operatingCashflow": "9418000", "capitalExpenditures": "8542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2433000", "cashflowFromInvestment": "-14479000", "stockBasedCompensation": "437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368663000, "cost_of_revenue": 219884000, "gross_profit": 148779000, "research_and_development": 20630000, "selling_general_admin": 58450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55484000, "depreciation_amortisation": 19283000, "ebitda": 74767000, "interest_expense": 50386000, "interest_income": null, "other_non_operating": null, "pretax_income": 5434000, "tax_provision": 4873000, "effective_tax_rate": null, "net_income": 561000, "net_income_continuing_ops": 561000, "net_income_to_common": 561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8335000, "short_term_investments": null, "net_receivables": 29330000, "inventory": 121996000, "other_current_assets": null, "total_current_assets": 164565000, "net_ppe": null, "goodwill": 297607000, "intangible_assets": 333506000, "goodwill_and_intangibles": 631113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 664648000, "total_assets": 829213000, "short_term_debt": 3800000, "accounts_payable": 20527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47297000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576502000, "total_liabilities": 623799000, "total_debt": 3800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30692000, "total_equity": 205414000, "shares_outstanding": 117993139, "operating_cash_flow": 9418000, "stock_based_compensation": 437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14479000, "dividends_paid": 417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2433000, "free_cash_flow": 17960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55484000", "ebitda": "74767000", "netIncome": "561000", "grossProfit": "148779000", "depreciation": "None", "totalRevenue": "368663000", "costOfRevenue": "219884000", "interestIncome": "None", "incomeBeforeTax": "5434000", "interestExpense": "50386000", "operatingIncome": "46074000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4873000", "reportedCurrency": "USD", "netInterestIncome": "-50386000", "nonInterestIncome": "None", "operatingExpenses": "102705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20630000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19283000", "sellingGeneralAndAdministrative": "58450000", "netIncomeFromContinuingOperations": "561000" }, "balance": { "goodwill": "297607000", "inventory": "121996000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "829213000", "longTermDebt": "None", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333506000", "reportedCurrency": "USD", "retainedEarnings": "-30692000", "totalLiabilities": "623799000", "otherCurrentAssets": "4904000", "totalCurrentAssets": "164565000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "664648000", "currentAccountsPayable": "20527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33535000", "shortLongTermDebtTotal": "526635000", "totalShareholderEquity": "205414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22970000", "totalCurrentLiabilities": "47297000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "576502000", "cashAndShortTermInvestments": "8335000", "commonStockSharesOutstanding": "117993139", "intangibleAssetsExcludingGoodwill": "333506000", "cashAndCashEquivalentsAtCarryingValue": "8335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561000", "profitLoss": "None", "dividendPayout": "417000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7058000", "operatingCashflow": "9418000", "capitalExpenditures": "8542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2433000", "cashflowFromInvestment": "-14479000", "stockBasedCompensation": "437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 137911000, "cost_of_revenue": 90839000, "gross_profit": 47072000, "ebit": -16192000, "ebitda": -8104000, "pretax_income": -35188000, "tax_provision": -4575000, "net_income": -30613000, "net_income_to_common": -30613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 117993139, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13823000, "capital_expenditure": 2851000, "free_cash_flow": -10972000, "dividends_paid": 417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 275004, "ticker_id": 1944, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16192000", "ebitda": "-8104000", "netIncome": "-30613000", "grossProfit": "47072000", "depreciation": "None", "totalRevenue": "137911000", "costOfRevenue": "90839000", "interestIncome": "None", "incomeBeforeTax": "-35188000", "interestExpense": "0", "operatingIncome": "7039000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4575000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6802000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8088000", "sellingGeneralAndAdministrative": "32234000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "117993139", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30613000", "profitLoss": "None", "dividendPayout": "417000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4469000", "operatingCashflow": "-13823000", "capitalExpenditures": "2851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "609562000", "cashflowFromInvestment": "-590255000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137911000, "cost_of_revenue": 90839000, "gross_profit": 47072000, "research_and_development": 6802000, "selling_general_admin": 32234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16192000, "depreciation_amortisation": 8088000, "ebitda": -8104000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -35188000, "tax_provision": -4575000, "effective_tax_rate": null, "net_income": -30613000, "net_income_continuing_ops": null, "net_income_to_common": -30613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 117993139, "operating_cash_flow": -13823000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -590255000, "dividends_paid": 417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 609562000, "free_cash_flow": -10972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16192000", "ebitda": "-8104000", "netIncome": "-30613000", "grossProfit": "47072000", "depreciation": "None", "totalRevenue": "137911000", "costOfRevenue": "90839000", "interestIncome": "None", "incomeBeforeTax": "-35188000", "interestExpense": "0", "operatingIncome": "7039000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4575000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "40033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6802000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8088000", "sellingGeneralAndAdministrative": "32234000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "117993139", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30613000", "profitLoss": "None", "dividendPayout": "417000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4469000", "operatingCashflow": "-13823000", "capitalExpenditures": "2851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "609562000", "cashflowFromInvestment": "-590255000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 147330000, "cost_of_revenue": 90021000, "gross_profit": 57309000, "ebit": 18383000, "ebitda": 25861000, "pretax_income": 9136000, "tax_provision": 1879000, "net_income": 7257000, "net_income_to_common": 7257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33066000, "total_current_assets": 317923000, "total_assets": 1178809000, "short_term_debt": 12956000, "long_term_debt": 530825000, "total_debt": 543781000, "total_liabilities": 722848000, "total_equity": 455961000, "shares_outstanding": 122004920, "goodwill_and_intangibles": 771947000 }, "cash_flow": { "operating_cash_flow": -2857000, "capital_expenditure": 7041000, "free_cash_flow": 4184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274972, "ticker_id": 1944, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18383000", "ebitda": "25861000", "netIncome": "7257000", "grossProfit": "57309000", "depreciation": "None", "totalRevenue": "147330000", "costOfRevenue": "90021000", "interestIncome": "None", "incomeBeforeTax": "9136000", "interestExpense": "9917000", "operatingIncome": "18383000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1879000", "reportedCurrency": "USD", "netInterestIncome": "-9917000", "nonInterestIncome": "None", "operatingExpenses": "38926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3996000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7478000", "sellingGeneralAndAdministrative": "35402000", "netIncomeFromContinuingOperations": "7257000" }, "balance": { "goodwill": "375025000", "inventory": "210513000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1178809000", "longTermDebt": "530825000", "shortTermDebt": "12956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "396922000", "reportedCurrency": "USD", "retainedEarnings": "71177000", "totalLiabilities": "722848000", "otherCurrentAssets": "15269000", "totalCurrentAssets": "317923000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "860886000", "currentAccountsPayable": "50782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581463000", "totalShareholderEquity": "455961000", "capitalLeaseObligations": "6385000", "otherCurrentLiabilities": "36572000", "totalCurrentLiabilities": "100310000", "otherNonCurrentLiabilities": "42739000", "totalNonCurrentLiabilities": "622538000", "cashAndShortTermInvestments": "33066000", "commonStockSharesOutstanding": "122004920", "intangibleAssetsExcludingGoodwill": "396922000", "cashAndCashEquivalentsAtCarryingValue": "33066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2979000", "operatingCashflow": "-2857000", "capitalExpenditures": "7041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9004000", "cashflowFromInvestment": "-9817000", "stockBasedCompensation": "1731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147330000, "cost_of_revenue": 90021000, "gross_profit": 57309000, "research_and_development": 3996000, "selling_general_admin": 35402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18383000, "depreciation_amortisation": 7478000, "ebitda": 25861000, "interest_expense": 9917000, "interest_income": null, "other_non_operating": null, "pretax_income": 9136000, "tax_provision": 1879000, "effective_tax_rate": null, "net_income": 7257000, "net_income_continuing_ops": 7257000, "net_income_to_common": 7257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33066000, "short_term_investments": null, "net_receivables": 59075000, "inventory": 210513000, "other_current_assets": null, "total_current_assets": 317923000, "net_ppe": null, "goodwill": 375025000, "intangible_assets": 396922000, "goodwill_and_intangibles": 771947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 860886000, "total_assets": 1178809000, "short_term_debt": 12956000, "accounts_payable": 50782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100310000, "long_term_debt": 530825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 622538000, "total_liabilities": 722848000, "total_debt": 543781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 71177000, "total_equity": 455961000, "shares_outstanding": 122004920, "operating_cash_flow": -2857000, "stock_based_compensation": 1731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9817000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9004000, "free_cash_flow": 4184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18383000", "ebitda": "25861000", "netIncome": "7257000", "grossProfit": "57309000", "depreciation": "None", "totalRevenue": "147330000", "costOfRevenue": "90021000", "interestIncome": "None", "incomeBeforeTax": "9136000", "interestExpense": "9917000", "operatingIncome": "18383000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1879000", "reportedCurrency": "USD", "netInterestIncome": "-9917000", "nonInterestIncome": "None", "operatingExpenses": "38926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3996000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7478000", "sellingGeneralAndAdministrative": "35402000", "netIncomeFromContinuingOperations": "7257000" }, "balance": { "goodwill": "375025000", "inventory": "210513000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1178809000", "longTermDebt": "530825000", "shortTermDebt": "12956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "396922000", "reportedCurrency": "USD", "retainedEarnings": "71177000", "totalLiabilities": "722848000", "otherCurrentAssets": "15269000", "totalCurrentAssets": "317923000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "860886000", "currentAccountsPayable": "50782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581463000", "totalShareholderEquity": "455961000", "capitalLeaseObligations": "6385000", "otherCurrentLiabilities": "36572000", "totalCurrentLiabilities": "100310000", "otherNonCurrentLiabilities": "42739000", "totalNonCurrentLiabilities": "622538000", "cashAndShortTermInvestments": "33066000", "commonStockSharesOutstanding": "122004920", "intangibleAssetsExcludingGoodwill": "396922000", "cashAndCashEquivalentsAtCarryingValue": "33066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2979000", "operatingCashflow": "-2857000", "capitalExpenditures": "7041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9004000", "cashflowFromInvestment": "-9817000", "stockBasedCompensation": "1731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 155436000, "cost_of_revenue": 86126000, "gross_profit": 69310000, "ebit": 20482000, "ebitda": 27850000, "pretax_income": 9911000, "tax_provision": 3610000, "net_income": 6301000, "net_income_to_common": 6301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37231000, "total_current_assets": 316161000, "total_assets": 1163953000, "short_term_debt": 6571000, "long_term_debt": 516078000, "total_debt": 522649000, "total_liabilities": 715028000, "total_equity": 448925000, "shares_outstanding": 121526000, "goodwill_and_intangibles": 769250000 }, "cash_flow": { "operating_cash_flow": 8874000, "capital_expenditure": 7994000, "free_cash_flow": 16868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274973, "ticker_id": 1944, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20482000", "ebitda": "27850000", "netIncome": "6301000", "grossProfit": "69310000", "depreciation": "None", "totalRevenue": "155436000", "costOfRevenue": "86126000", "interestIncome": "None", "incomeBeforeTax": "9911000", "interestExpense": "11492000", "operatingIncome": "20482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3610000", "reportedCurrency": "USD", "netInterestIncome": "-11492000", "nonInterestIncome": "None", "operatingExpenses": "48828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4937000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7368000", "sellingGeneralAndAdministrative": "43013000", "netIncomeFromContinuingOperations": "6301000" }, "balance": { "goodwill": "372340000", "inventory": "205661000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1163953000", "longTermDebt": "516078000", "shortTermDebt": "6571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "396910000", "reportedCurrency": "USD", "retainedEarnings": "63920000", "totalLiabilities": "715028000", "otherCurrentAssets": "15374000", "totalCurrentAssets": "316161000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847792000", "currentAccountsPayable": "60121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522649000", "totalShareholderEquity": "448925000", "capitalLeaseObligations": "5841000", "otherCurrentLiabilities": "48431000", "totalCurrentLiabilities": "115123000", "otherNonCurrentLiabilities": "35263000", "totalNonCurrentLiabilities": "599905000", "cashAndShortTermInvestments": "37231000", "commonStockSharesOutstanding": "121526000", "intangibleAssetsExcludingGoodwill": "396910000", "cashAndCashEquivalentsAtCarryingValue": "37231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14118000", "operatingCashflow": "8874000", "capitalExpenditures": "7994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13480000", "cashflowFromInvestment": "-8199000", "stockBasedCompensation": "2938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155436000, "cost_of_revenue": 86126000, "gross_profit": 69310000, "research_and_development": 4937000, "selling_general_admin": 43013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20482000, "depreciation_amortisation": 7368000, "ebitda": 27850000, "interest_expense": 11492000, "interest_income": null, "other_non_operating": null, "pretax_income": 9911000, "tax_provision": 3610000, "effective_tax_rate": null, "net_income": 6301000, "net_income_continuing_ops": 6301000, "net_income_to_common": 6301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37231000, "short_term_investments": null, "net_receivables": 57895000, "inventory": 205661000, "other_current_assets": null, "total_current_assets": 316161000, "net_ppe": null, "goodwill": 372340000, "intangible_assets": 396910000, "goodwill_and_intangibles": 769250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 847792000, "total_assets": 1163953000, "short_term_debt": 6571000, "accounts_payable": 60121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115123000, "long_term_debt": 516078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599905000, "total_liabilities": 715028000, "total_debt": 522649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63920000, "total_equity": 448925000, "shares_outstanding": 121526000, "operating_cash_flow": 8874000, "stock_based_compensation": 2938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8199000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13480000, "free_cash_flow": 16868000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20482000", "ebitda": "27850000", "netIncome": "6301000", "grossProfit": "69310000", "depreciation": "None", "totalRevenue": "155436000", "costOfRevenue": "86126000", "interestIncome": "None", "incomeBeforeTax": "9911000", "interestExpense": "11492000", "operatingIncome": "20482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3610000", "reportedCurrency": "USD", "netInterestIncome": "-11492000", "nonInterestIncome": "None", "operatingExpenses": "48828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4937000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7368000", "sellingGeneralAndAdministrative": "43013000", "netIncomeFromContinuingOperations": "6301000" }, "balance": { "goodwill": "372340000", "inventory": "205661000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1163953000", "longTermDebt": "516078000", "shortTermDebt": "6571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "396910000", "reportedCurrency": "USD", "retainedEarnings": "63920000", "totalLiabilities": "715028000", "otherCurrentAssets": "15374000", "totalCurrentAssets": "316161000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847792000", "currentAccountsPayable": "60121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522649000", "totalShareholderEquity": "448925000", "capitalLeaseObligations": "5841000", "otherCurrentLiabilities": "48431000", "totalCurrentLiabilities": "115123000", "otherNonCurrentLiabilities": "35263000", "totalNonCurrentLiabilities": "599905000", "cashAndShortTermInvestments": "37231000", "commonStockSharesOutstanding": "121526000", "intangibleAssetsExcludingGoodwill": "396910000", "cashAndCashEquivalentsAtCarryingValue": "37231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14118000", "operatingCashflow": "8874000", "capitalExpenditures": "7994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13480000", "cashflowFromInvestment": "-8199000", "stockBasedCompensation": "2938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 138373000, "cost_of_revenue": 78534000, "gross_profit": 59839000, "ebit": 11722000, "ebitda": 17847000, "pretax_income": 463000, "tax_provision": 1269000, "net_income": -806000, "net_income_to_common": -806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50723000, "total_current_assets": 316057000, "total_assets": 1165114000, "short_term_debt": 6651000, "long_term_debt": 528856000, "total_debt": 535507000, "total_liabilities": 725377000, "total_equity": 439737000, "shares_outstanding": 119405911, "goodwill_and_intangibles": 772664000 }, "cash_flow": { "operating_cash_flow": 7430000, "capital_expenditure": 5715000, "free_cash_flow": 13145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274975, "ticker_id": 1944, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11722000", "ebitda": "17847000", "netIncome": "-806000", "grossProfit": "59839000", "depreciation": "None", "totalRevenue": "138373000", "costOfRevenue": "78534000", "interestIncome": "None", "incomeBeforeTax": "463000", "interestExpense": "11259000", "operatingIncome": "15867000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1269000", "reportedCurrency": "USD", "netInterestIncome": "-11259000", "nonInterestIncome": "None", "operatingExpenses": "43972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6125000", "sellingGeneralAndAdministrative": "33466000", "netIncomeFromContinuingOperations": "-806000" }, "balance": { "goodwill": "372340000", "inventory": "195657000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1165114000", "longTermDebt": "528856000", "shortTermDebt": "6651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "400324000", "reportedCurrency": "USD", "retainedEarnings": "57619000", "totalLiabilities": "725377000", "otherCurrentAssets": "20124000", "totalCurrentAssets": "316057000", "currentLongTermDebt": "6651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849057000", "currentAccountsPayable": "51231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568921000", "totalShareholderEquity": "439737000", "capitalLeaseObligations": "5579000", "otherCurrentLiabilities": "55997000", "totalCurrentLiabilities": "113879000", "otherNonCurrentLiabilities": "35284000", "totalNonCurrentLiabilities": "611498000", "cashAndShortTermInvestments": "50723000", "commonStockSharesOutstanding": "119405911", "intangibleAssetsExcludingGoodwill": "400324000", "cashAndCashEquivalentsAtCarryingValue": "50723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12110000", "operatingCashflow": "7430000", "capitalExpenditures": "5715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15017000", "cashflowFromInvestment": "-5510000", "stockBasedCompensation": "2322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138373000, "cost_of_revenue": 78534000, "gross_profit": 59839000, "research_and_development": 4715000, "selling_general_admin": 33466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11722000, "depreciation_amortisation": 6125000, "ebitda": 17847000, "interest_expense": 11259000, "interest_income": null, "other_non_operating": null, "pretax_income": 463000, "tax_provision": 1269000, "effective_tax_rate": null, "net_income": -806000, "net_income_continuing_ops": -806000, "net_income_to_common": -806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50723000, "short_term_investments": null, "net_receivables": 49553000, "inventory": 195657000, "other_current_assets": null, "total_current_assets": 316057000, "net_ppe": null, "goodwill": 372340000, "intangible_assets": 400324000, "goodwill_and_intangibles": 772664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 849057000, "total_assets": 1165114000, "short_term_debt": 6651000, "accounts_payable": 51231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113879000, "long_term_debt": 528856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 611498000, "total_liabilities": 725377000, "total_debt": 535507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57619000, "total_equity": 439737000, "shares_outstanding": 119405911, "operating_cash_flow": 7430000, "stock_based_compensation": 2322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15017000, "free_cash_flow": 13145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11722000", "ebitda": "17847000", "netIncome": "-806000", "grossProfit": "59839000", "depreciation": "None", "totalRevenue": "138373000", "costOfRevenue": "78534000", "interestIncome": "None", "incomeBeforeTax": "463000", "interestExpense": "11259000", "operatingIncome": "15867000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1269000", "reportedCurrency": "USD", "netInterestIncome": "-11259000", "nonInterestIncome": "None", "operatingExpenses": "43972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6125000", "sellingGeneralAndAdministrative": "33466000", "netIncomeFromContinuingOperations": "-806000" }, "balance": { "goodwill": "372340000", "inventory": "195657000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1165114000", "longTermDebt": "528856000", "shortTermDebt": "6651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "400324000", "reportedCurrency": "USD", "retainedEarnings": "57619000", "totalLiabilities": "725377000", "otherCurrentAssets": "20124000", "totalCurrentAssets": "316057000", "currentLongTermDebt": "6651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849057000", "currentAccountsPayable": "51231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568921000", "totalShareholderEquity": "439737000", "capitalLeaseObligations": "5579000", "otherCurrentLiabilities": "55997000", "totalCurrentLiabilities": "113879000", "otherNonCurrentLiabilities": "35284000", "totalNonCurrentLiabilities": "611498000", "cashAndShortTermInvestments": "50723000", "commonStockSharesOutstanding": "119405911", "intangibleAssetsExcludingGoodwill": "400324000", "cashAndCashEquivalentsAtCarryingValue": "50723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-12110000", "operatingCashflow": "7430000", "capitalExpenditures": "5715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15017000", "cashflowFromInvestment": "-5510000", "stockBasedCompensation": "2322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 166661000, "cost_of_revenue": 97103000, "gross_profit": 69558000, "ebit": 27869000, "ebitda": 33433999, "pretax_income": 14366000, "tax_provision": 3503000, "net_income": 10863000, "net_income_to_common": 10863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63842000, "total_current_assets": 303213000, "total_assets": 1158230000, "short_term_debt": 12355000, "long_term_debt": 543271000, "total_debt": 555626000, "total_liabilities": 720391000, "total_equity": 437839000, "shares_outstanding": 119790625, "goodwill_and_intangibles": 776053000 }, "cash_flow": { "operating_cash_flow": 40487000, "capital_expenditure": 13158000, "free_cash_flow": 53645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274976, "ticker_id": 1944, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27869000", "ebitda": "33433999", "netIncome": "10863000", "grossProfit": "69558000", "depreciation": "None", "totalRevenue": "166661000", "costOfRevenue": "97103000", "interestIncome": "None", "incomeBeforeTax": "14366000", "interestExpense": "13374000", "operatingIncome": "27514000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3503000", "reportedCurrency": "USD", "netInterestIncome": "-13374000", "nonInterestIncome": "None", "operatingExpenses": "42044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5564999", "sellingGeneralAndAdministrative": "32954000", "netIncomeFromContinuingOperations": "10863000" }, "balance": { "goodwill": "372340000", "inventory": "180827000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1158230000", "longTermDebt": "543271000", "shortTermDebt": "12355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "403713000", "reportedCurrency": "USD", "retainedEarnings": "58425000", "totalLiabilities": "720391000", "otherCurrentAssets": "7533000", "totalCurrentAssets": "303213000", "currentLongTermDebt": "6879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "855017000", "currentAccountsPayable": "44492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555626000", "totalShareholderEquity": "437839000", "capitalLeaseObligations": "5476000", "otherCurrentLiabilities": "43452000", "totalCurrentLiabilities": "103559000", "otherNonCurrentLiabilities": "37032000", "totalNonCurrentLiabilities": "616832000", "cashAndShortTermInvestments": "63842000", "commonStockSharesOutstanding": "119790625", "intangibleAssetsExcludingGoodwill": "403713000", "cashAndCashEquivalentsAtCarryingValue": "63842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10863000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8143000", "operatingCashflow": "40487000", "capitalExpenditures": "13158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2088000", "cashflowFromInvestment": "-13158000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166661000, "cost_of_revenue": 97103000, "gross_profit": 69558000, "research_and_development": 5086000, "selling_general_admin": 32954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27869000, "depreciation_amortisation": 5564999, "ebitda": 33433999, "interest_expense": 13374000, "interest_income": null, "other_non_operating": null, "pretax_income": 14366000, "tax_provision": 3503000, "effective_tax_rate": null, "net_income": 10863000, "net_income_continuing_ops": 10863000, "net_income_to_common": 10863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63842000, "short_term_investments": null, "net_receivables": 51011000, "inventory": 180827000, "other_current_assets": null, "total_current_assets": 303213000, "net_ppe": null, "goodwill": 372340000, "intangible_assets": 403713000, "goodwill_and_intangibles": 776053000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 855017000, "total_assets": 1158230000, "short_term_debt": 12355000, "accounts_payable": 44492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103559000, "long_term_debt": 543271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 616832000, "total_liabilities": 720391000, "total_debt": 555626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 58425000, "total_equity": 437839000, "shares_outstanding": 119790625, "operating_cash_flow": 40487000, "stock_based_compensation": 1408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2088000, "free_cash_flow": 53645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27869000", "ebitda": "33433999", "netIncome": "10863000", "grossProfit": "69558000", "depreciation": "None", "totalRevenue": "166661000", "costOfRevenue": "97103000", "interestIncome": "None", "incomeBeforeTax": "14366000", "interestExpense": "13374000", "operatingIncome": "27514000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3503000", "reportedCurrency": "USD", "netInterestIncome": "-13374000", "nonInterestIncome": "None", "operatingExpenses": "42044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5564999", "sellingGeneralAndAdministrative": "32954000", "netIncomeFromContinuingOperations": "10863000" }, "balance": { "goodwill": "372340000", "inventory": "180827000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1158230000", "longTermDebt": "543271000", "shortTermDebt": "12355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "403713000", "reportedCurrency": "USD", "retainedEarnings": "58425000", "totalLiabilities": "720391000", "otherCurrentAssets": "7533000", "totalCurrentAssets": "303213000", "currentLongTermDebt": "6879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "855017000", "currentAccountsPayable": "44492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555626000", "totalShareholderEquity": "437839000", "capitalLeaseObligations": "5476000", "otherCurrentLiabilities": "43452000", "totalCurrentLiabilities": "103559000", "otherNonCurrentLiabilities": "37032000", "totalNonCurrentLiabilities": "616832000", "cashAndShortTermInvestments": "63842000", "commonStockSharesOutstanding": "119790625", "intangibleAssetsExcludingGoodwill": "403713000", "cashAndCashEquivalentsAtCarryingValue": "63842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10863000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8143000", "operatingCashflow": "40487000", "capitalExpenditures": "13158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2088000", "cashflowFromInvestment": "-13158000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 153044000, "cost_of_revenue": 88956000, "gross_profit": 64088000, "ebit": 19601000, "ebitda": 26748000, "pretax_income": 3893000, "tax_provision": 1076000, "net_income": 2817000, "net_income_to_common": 2817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39068000, "total_current_assets": 288186000, "total_assets": 1144161000, "short_term_debt": 12340000, "long_term_debt": 544194000, "total_debt": 556534000, "total_liabilities": 719576000, "total_equity": 424585000, "shares_outstanding": 119559217, "goodwill_and_intangibles": 779470000 }, "cash_flow": { "operating_cash_flow": -7850000, "capital_expenditure": 7740000, "free_cash_flow": -110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274977, "ticker_id": 1944, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19601000", "ebitda": "26748000", "netIncome": "2817000", "grossProfit": "64088000", "depreciation": "None", "totalRevenue": "153044000", "costOfRevenue": "88956000", "interestIncome": "None", "incomeBeforeTax": "3893000", "interestExpense": "15708000", "operatingIncome": "19343000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1076000", "reportedCurrency": "USD", "netInterestIncome": "-15708000", "nonInterestIncome": "None", "operatingExpenses": "44745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4093000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7147000", "sellingGeneralAndAdministrative": "36699000", "netIncomeFromContinuingOperations": "2817000" }, "balance": { "goodwill": "372340000", "inventory": "189143000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1144161000", "longTermDebt": "544194000", "shortTermDebt": "12340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "407130000", "reportedCurrency": "USD", "retainedEarnings": "47562000", "totalLiabilities": "719576000", "otherCurrentAssets": "9081000", "totalCurrentAssets": "288186000", "currentLongTermDebt": "7068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "855975000", "currentAccountsPayable": "37586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556534000", "totalShareholderEquity": "424585000", "capitalLeaseObligations": "5272000", "otherCurrentLiabilities": "48663000", "totalCurrentLiabilities": "100818000", "otherNonCurrentLiabilities": "36516000", "totalNonCurrentLiabilities": "618758000", "cashAndShortTermInvestments": "39068000", "commonStockSharesOutstanding": "119559217", "intangibleAssetsExcludingGoodwill": "407130000", "cashAndCashEquivalentsAtCarryingValue": "39068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2817000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1009000", "operatingCashflow": "-7850000", "capitalExpenditures": "7740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2370000", "cashflowFromInvestment": "-7740000", "stockBasedCompensation": "1495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153044000, "cost_of_revenue": 88956000, "gross_profit": 64088000, "research_and_development": 4093000, "selling_general_admin": 36699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19601000, "depreciation_amortisation": 7147000, "ebitda": 26748000, "interest_expense": 15708000, "interest_income": null, "other_non_operating": null, "pretax_income": 3893000, "tax_provision": 1076000, "effective_tax_rate": null, "net_income": 2817000, "net_income_continuing_ops": 2817000, "net_income_to_common": 2817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39068000, "short_term_investments": null, "net_receivables": 50894000, "inventory": 189143000, "other_current_assets": null, "total_current_assets": 288186000, "net_ppe": null, "goodwill": 372340000, "intangible_assets": 407130000, "goodwill_and_intangibles": 779470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 855975000, "total_assets": 1144161000, "short_term_debt": 12340000, "accounts_payable": 37586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100818000, "long_term_debt": 544194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 618758000, "total_liabilities": 719576000, "total_debt": 556534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47562000, "total_equity": 424585000, "shares_outstanding": 119559217, "operating_cash_flow": -7850000, "stock_based_compensation": 1495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2370000, "free_cash_flow": -110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19601000", "ebitda": "26748000", "netIncome": "2817000", "grossProfit": "64088000", "depreciation": "None", "totalRevenue": "153044000", "costOfRevenue": "88956000", "interestIncome": "None", "incomeBeforeTax": "3893000", "interestExpense": "15708000", "operatingIncome": "19343000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1076000", "reportedCurrency": "USD", "netInterestIncome": "-15708000", "nonInterestIncome": "None", "operatingExpenses": "44745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4093000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7147000", "sellingGeneralAndAdministrative": "36699000", "netIncomeFromContinuingOperations": "2817000" }, "balance": { "goodwill": "372340000", "inventory": "189143000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1144161000", "longTermDebt": "544194000", "shortTermDebt": "12340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "407130000", "reportedCurrency": "USD", "retainedEarnings": "47562000", "totalLiabilities": "719576000", "otherCurrentAssets": "9081000", "totalCurrentAssets": "288186000", "currentLongTermDebt": "7068000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "855975000", "currentAccountsPayable": "37586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556534000", "totalShareholderEquity": "424585000", "capitalLeaseObligations": "5272000", "otherCurrentLiabilities": "48663000", "totalCurrentLiabilities": "100818000", "otherNonCurrentLiabilities": "36516000", "totalNonCurrentLiabilities": "618758000", "cashAndShortTermInvestments": "39068000", "commonStockSharesOutstanding": "119559217", "intangibleAssetsExcludingGoodwill": "407130000", "cashAndCashEquivalentsAtCarryingValue": "39068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2817000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1009000", "operatingCashflow": "-7850000", "capitalExpenditures": "7740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2370000", "cashflowFromInvestment": "-7740000", "stockBasedCompensation": "1495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 140054000, "cost_of_revenue": 67968000, "gross_profit": 72086000, "ebit": 30117000, "ebitda": 36881000, "pretax_income": -40487000, "tax_provision": -2705000, "net_income": -37782000, "net_income_to_common": -37782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56087000, "total_current_assets": 297347000, "total_assets": 1133320000, "short_term_debt": 12525000, "long_term_debt": 545385000, "total_debt": 557910000, "total_liabilities": 712168000, "total_equity": 421152000, "shares_outstanding": 118442000, "goodwill_and_intangibles": 759016000 }, "cash_flow": { "operating_cash_flow": 4126000, "capital_expenditure": 2432000, "free_cash_flow": 6558000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274978, "ticker_id": 1944, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30117000", "ebitda": "36881000", "netIncome": "-37782000", "grossProfit": "72086000", "depreciation": "None", "totalRevenue": "140054000", "costOfRevenue": "67968000", "interestIncome": "None", "incomeBeforeTax": "-40487000", "interestExpense": "11498000", "operatingIncome": "-28981000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2705000", "reportedCurrency": "USD", "netInterestIncome": "-11498000", "nonInterestIncome": "None", "operatingExpenses": "101067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4967000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6764000", "sellingGeneralAndAdministrative": "25119000", "netIncomeFromContinuingOperations": "-37782000" }, "balance": { "goodwill": "372340000", "inventory": "192523000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1133320000", "longTermDebt": "545385000", "shortTermDebt": "12525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "386676000", "reportedCurrency": "USD", "retainedEarnings": "44745000", "totalLiabilities": "712168000", "otherCurrentAssets": "12614000", "totalCurrentAssets": "297347000", "currentLongTermDebt": "7201000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "835973000", "currentAccountsPayable": "44781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "557910000", "totalShareholderEquity": "421152000", "capitalLeaseObligations": "5324000", "otherCurrentLiabilities": "33813000", "totalCurrentLiabilities": "95172000", "otherNonCurrentLiabilities": "33407000", "totalNonCurrentLiabilities": "616996000", "cashAndShortTermInvestments": "56087000", "commonStockSharesOutstanding": "118442000", "intangibleAssetsExcludingGoodwill": "386676000", "cashAndCashEquivalentsAtCarryingValue": "56087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37782000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14254000", "operatingCashflow": "4126000", "capitalExpenditures": "2432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4291000", "cashflowFromInvestment": "4748000", "stockBasedCompensation": "887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140054000, "cost_of_revenue": 67968000, "gross_profit": 72086000, "research_and_development": 4967000, "selling_general_admin": 25119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30117000, "depreciation_amortisation": 6764000, "ebitda": 36881000, "interest_expense": 11498000, "interest_income": null, "other_non_operating": null, "pretax_income": -40487000, "tax_provision": -2705000, "effective_tax_rate": null, "net_income": -37782000, "net_income_continuing_ops": -37782000, "net_income_to_common": -37782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56087000, "short_term_investments": null, "net_receivables": 36123000, "inventory": 192523000, "other_current_assets": null, "total_current_assets": 297347000, "net_ppe": null, "goodwill": 372340000, "intangible_assets": 386676000, "goodwill_and_intangibles": 759016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 835973000, "total_assets": 1133320000, "short_term_debt": 12525000, "accounts_payable": 44781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95172000, "long_term_debt": 545385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 616996000, "total_liabilities": 712168000, "total_debt": 557910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44745000, "total_equity": 421152000, "shares_outstanding": 118442000, "operating_cash_flow": 4126000, "stock_based_compensation": 887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4291000, "free_cash_flow": 6558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30117000", "ebitda": "36881000", "netIncome": "-37782000", "grossProfit": "72086000", "depreciation": "None", "totalRevenue": "140054000", "costOfRevenue": "67968000", "interestIncome": "None", "incomeBeforeTax": "-40487000", "interestExpense": "11498000", "operatingIncome": "-28981000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2705000", "reportedCurrency": "USD", "netInterestIncome": "-11498000", "nonInterestIncome": "None", "operatingExpenses": "101067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4967000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6764000", "sellingGeneralAndAdministrative": "25119000", "netIncomeFromContinuingOperations": "-37782000" }, "balance": { "goodwill": "372340000", "inventory": "192523000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1133320000", "longTermDebt": "545385000", "shortTermDebt": "12525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "386676000", "reportedCurrency": "USD", "retainedEarnings": "44745000", "totalLiabilities": "712168000", "otherCurrentAssets": "12614000", "totalCurrentAssets": "297347000", "currentLongTermDebt": "7201000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "835973000", "currentAccountsPayable": "44781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "557910000", "totalShareholderEquity": "421152000", "capitalLeaseObligations": "5324000", "otherCurrentLiabilities": "33813000", "totalCurrentLiabilities": "95172000", "otherNonCurrentLiabilities": "33407000", "totalNonCurrentLiabilities": "616996000", "cashAndShortTermInvestments": "56087000", "commonStockSharesOutstanding": "118442000", "intangibleAssetsExcludingGoodwill": "386676000", "cashAndCashEquivalentsAtCarryingValue": "56087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37782000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14254000", "operatingCashflow": "4126000", "capitalExpenditures": "2432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4291000", "cashflowFromInvestment": "4748000", "stockBasedCompensation": "887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 134038000, "cost_of_revenue": 81732000, "gross_profit": 52306000, "ebit": 14022000, "ebitda": 19689000, "pretax_income": -7772000, "tax_provision": -1484000, "net_income": -6288000, "net_income_to_common": -6288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50751000, "total_current_assets": 298556000, "total_assets": 1184234000, "short_term_debt": 11781000, "long_term_debt": 548905000, "total_debt": 560686000, "total_liabilities": 725491000, "total_equity": 458743000, "shares_outstanding": 118694000, "goodwill_and_intangibles": 812049000 }, "cash_flow": { "operating_cash_flow": -1748000, "capital_expenditure": 1727000, "free_cash_flow": -21000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274980, "ticker_id": 1944, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14022000", "ebitda": "19689000", "netIncome": "-6288000", "grossProfit": "52306000", "depreciation": "None", "totalRevenue": "134038000", "costOfRevenue": "81732000", "interestIncome": "None", "incomeBeforeTax": "-7772000", "interestExpense": "15010000", "operatingIncome": "5563000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1484000", "reportedCurrency": "USD", "netInterestIncome": "-15010000", "nonInterestIncome": "None", "operatingExpenses": "46743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4620000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5667000", "sellingGeneralAndAdministrative": "30109000", "netIncomeFromContinuingOperations": "-6288000" }, "balance": { "goodwill": "413245000", "inventory": "179285000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1184234000", "longTermDebt": "548905000", "shortTermDebt": "11781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "398804000", "reportedCurrency": "USD", "retainedEarnings": "82527000", "totalLiabilities": "725491000", "otherCurrentAssets": "24028000", "totalCurrentAssets": "298556000", "currentLongTermDebt": "7479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "885678000", "currentAccountsPayable": "52738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560686000", "totalShareholderEquity": "458743000", "capitalLeaseObligations": "4302000", "otherCurrentLiabilities": "37137000", "totalCurrentLiabilities": "101868000", "otherNonCurrentLiabilities": "28897000", "totalNonCurrentLiabilities": "623623000", "cashAndShortTermInvestments": "50751000", "commonStockSharesOutstanding": "118694000", "intangibleAssetsExcludingGoodwill": "398804000", "cashAndCashEquivalentsAtCarryingValue": "50751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9117000", "operatingCashflow": "-1748000", "capitalExpenditures": "1727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272000", "cashflowFromInvestment": "-311000", "stockBasedCompensation": "1521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134038000, "cost_of_revenue": 81732000, "gross_profit": 52306000, "research_and_development": 4620000, "selling_general_admin": 30109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14022000, "depreciation_amortisation": 5667000, "ebitda": 19689000, "interest_expense": 15010000, "interest_income": null, "other_non_operating": null, "pretax_income": -7772000, "tax_provision": -1484000, "effective_tax_rate": null, "net_income": -6288000, "net_income_continuing_ops": -6288000, "net_income_to_common": -6288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50751000, "short_term_investments": null, "net_receivables": 44492000, "inventory": 179285000, "other_current_assets": null, "total_current_assets": 298556000, "net_ppe": null, "goodwill": 413245000, "intangible_assets": 398804000, "goodwill_and_intangibles": 812049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 885678000, "total_assets": 1184234000, "short_term_debt": 11781000, "accounts_payable": 52738000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101868000, "long_term_debt": 548905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 623623000, "total_liabilities": 725491000, "total_debt": 560686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82527000, "total_equity": 458743000, "shares_outstanding": 118694000, "operating_cash_flow": -1748000, "stock_based_compensation": 1521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272000, "free_cash_flow": -21000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14022000", "ebitda": "19689000", "netIncome": "-6288000", "grossProfit": "52306000", "depreciation": "None", "totalRevenue": "134038000", "costOfRevenue": "81732000", "interestIncome": "None", "incomeBeforeTax": "-7772000", "interestExpense": "15010000", "operatingIncome": "5563000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1484000", "reportedCurrency": "USD", "netInterestIncome": "-15010000", "nonInterestIncome": "None", "operatingExpenses": "46743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4620000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5667000", "sellingGeneralAndAdministrative": "30109000", "netIncomeFromContinuingOperations": "-6288000" }, "balance": { "goodwill": "413245000", "inventory": "179285000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1184234000", "longTermDebt": "548905000", "shortTermDebt": "11781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "398804000", "reportedCurrency": "USD", "retainedEarnings": "82527000", "totalLiabilities": "725491000", "otherCurrentAssets": "24028000", "totalCurrentAssets": "298556000", "currentLongTermDebt": "7479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "885678000", "currentAccountsPayable": "52738000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560686000", "totalShareholderEquity": "458743000", "capitalLeaseObligations": "4302000", "otherCurrentLiabilities": "37137000", "totalCurrentLiabilities": "101868000", "otherNonCurrentLiabilities": "28897000", "totalNonCurrentLiabilities": "623623000", "cashAndShortTermInvestments": "50751000", "commonStockSharesOutstanding": "118694000", "intangibleAssetsExcludingGoodwill": "398804000", "cashAndCashEquivalentsAtCarryingValue": "50751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9117000", "operatingCashflow": "-1748000", "capitalExpenditures": "1727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272000", "cashflowFromInvestment": "-311000", "stockBasedCompensation": "1521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 169496000, "cost_of_revenue": 99203000, "gross_profit": 70293000, "ebit": 27875000, "ebitda": 33979000, "pretax_income": 19160000, "tax_provision": 2055000, "net_income": 17105000, "net_income_to_common": 17105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53080000, "total_current_assets": 301103000, "total_assets": 1198091000, "short_term_debt": 11739000, "long_term_debt": 548698000, "total_debt": 560437000, "total_liabilities": 734922000, "total_equity": 463169000, "shares_outstanding": 119261236, "goodwill_and_intangibles": 822539000 }, "cash_flow": { "operating_cash_flow": 25678000, "capital_expenditure": 1380000, "free_cash_flow": 27058000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274981, "ticker_id": 1944, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27875000", "ebitda": "33979000", "netIncome": "17105000", "grossProfit": "70293000", "depreciation": "None", "totalRevenue": "169496000", "costOfRevenue": "99203000", "interestIncome": "None", "incomeBeforeTax": "19160000", "interestExpense": "13178000", "operatingIncome": "27878000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2055000", "reportedCurrency": "USD", "netInterestIncome": "-13178000", "nonInterestIncome": "None", "operatingExpenses": "42415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4311000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6104000", "sellingGeneralAndAdministrative": "34570000", "netIncomeFromContinuingOperations": "17105000" }, "balance": { "goodwill": "419056000", "inventory": "173518000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1198091000", "longTermDebt": "548698000", "shortTermDebt": "11739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "403483000", "reportedCurrency": "USD", "retainedEarnings": "88815000", "totalLiabilities": "734922000", "otherCurrentAssets": "18444000", "totalCurrentAssets": "301103000", "currentLongTermDebt": "7437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "896988000", "currentAccountsPayable": "58595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560437000", "totalShareholderEquity": "463169000", "capitalLeaseObligations": "4302000", "otherCurrentLiabilities": "36737000", "totalCurrentLiabilities": "107521000", "otherNonCurrentLiabilities": "28207000", "totalNonCurrentLiabilities": "627401000", "cashAndShortTermInvestments": "53080000", "commonStockSharesOutstanding": "119261236", "intangibleAssetsExcludingGoodwill": "403483000", "cashAndCashEquivalentsAtCarryingValue": "53080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9071000", "operatingCashflow": "25678000", "capitalExpenditures": "1380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12373000", "cashflowFromInvestment": "-1325000", "stockBasedCompensation": "1621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169496000, "cost_of_revenue": 99203000, "gross_profit": 70293000, "research_and_development": 4311000, "selling_general_admin": 34570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27875000, "depreciation_amortisation": 6104000, "ebitda": 33979000, "interest_expense": 13178000, "interest_income": null, "other_non_operating": null, "pretax_income": 19160000, "tax_provision": 2055000, "effective_tax_rate": null, "net_income": 17105000, "net_income_continuing_ops": 17105000, "net_income_to_common": 17105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53080000, "short_term_investments": null, "net_receivables": 56061000, "inventory": 173518000, "other_current_assets": null, "total_current_assets": 301103000, "net_ppe": null, "goodwill": 419056000, "intangible_assets": 403483000, "goodwill_and_intangibles": 822539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 896988000, "total_assets": 1198091000, "short_term_debt": 11739000, "accounts_payable": 58595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107521000, "long_term_debt": 548698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 627401000, "total_liabilities": 734922000, "total_debt": 560437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88815000, "total_equity": 463169000, "shares_outstanding": 119261236, "operating_cash_flow": 25678000, "stock_based_compensation": 1621000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1380000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12373000, "free_cash_flow": 27058000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27875000", "ebitda": "33979000", "netIncome": "17105000", "grossProfit": "70293000", "depreciation": "None", "totalRevenue": "169496000", "costOfRevenue": "99203000", "interestIncome": "None", "incomeBeforeTax": "19160000", "interestExpense": "13178000", "operatingIncome": "27878000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2055000", "reportedCurrency": "USD", "netInterestIncome": "-13178000", "nonInterestIncome": "None", "operatingExpenses": "42415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4311000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6104000", "sellingGeneralAndAdministrative": "34570000", "netIncomeFromContinuingOperations": "17105000" }, "balance": { "goodwill": "419056000", "inventory": "173518000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1198091000", "longTermDebt": "548698000", "shortTermDebt": "11739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "403483000", "reportedCurrency": "USD", "retainedEarnings": "88815000", "totalLiabilities": "734922000", "otherCurrentAssets": "18444000", "totalCurrentAssets": "301103000", "currentLongTermDebt": "7437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "896988000", "currentAccountsPayable": "58595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "560437000", "totalShareholderEquity": "463169000", "capitalLeaseObligations": "4302000", "otherCurrentLiabilities": "36737000", "totalCurrentLiabilities": "107521000", "otherNonCurrentLiabilities": "28207000", "totalNonCurrentLiabilities": "627401000", "cashAndShortTermInvestments": "53080000", "commonStockSharesOutstanding": "119261236", "intangibleAssetsExcludingGoodwill": "403483000", "cashAndCashEquivalentsAtCarryingValue": "53080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9071000", "operatingCashflow": "25678000", "capitalExpenditures": "1380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12373000", "cashflowFromInvestment": "-1325000", "stockBasedCompensation": "1621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 158636000, "cost_of_revenue": 106577000, "gross_profit": 52059000, "ebit": 10823000, "ebitda": 16722999, "pretax_income": 2839000, "tax_provision": -891000, "net_income": 3730000, "net_income_to_common": 3730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41127000, "total_current_assets": 289808000, "total_assets": 1191734000, "short_term_debt": 11920000, "long_term_debt": 560112000, "total_debt": 572032000, "total_liabilities": 746819000, "total_equity": 444915000, "shares_outstanding": 119505330, "goodwill_and_intangibles": 825952000 }, "cash_flow": { "operating_cash_flow": 18843000, "capital_expenditure": 1265000, "free_cash_flow": 20108000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274982, "ticker_id": 1944, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10823000", "ebitda": "16722999", "netIncome": "3730000", "grossProfit": "52059000", "depreciation": "None", "totalRevenue": "158636000", "costOfRevenue": "106577000", "interestIncome": "None", "incomeBeforeTax": "2839000", "interestExpense": "11004000", "operatingIncome": "10208000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-891000", "reportedCurrency": "USD", "netInterestIncome": "-11004000", "nonInterestIncome": "None", "operatingExpenses": "41851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5899999", "sellingGeneralAndAdministrative": "32996000", "netIncomeFromContinuingOperations": "3730000" }, "balance": { "goodwill": "419056000", "inventory": "184016000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1191734000", "longTermDebt": "560112000", "shortTermDebt": "11920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "406896000", "reportedCurrency": "USD", "retainedEarnings": "71710000", "totalLiabilities": "746819000", "otherCurrentAssets": "15944000", "totalCurrentAssets": "289808000", "currentLongTermDebt": "7444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901926000", "currentAccountsPayable": "50258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "597298000", "totalShareholderEquity": "444915000", "capitalLeaseObligations": "29742000", "otherCurrentLiabilities": "37965000", "totalCurrentLiabilities": "101724000", "otherNonCurrentLiabilities": "2830000", "totalNonCurrentLiabilities": "645095000", "cashAndShortTermInvestments": "41127000", "commonStockSharesOutstanding": "119505330", "intangibleAssetsExcludingGoodwill": "406896000", "cashAndCashEquivalentsAtCarryingValue": "41127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2257000", "operatingCashflow": "18843000", "capitalExpenditures": "1265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17669000", "cashflowFromInvestment": "-1091000", "stockBasedCompensation": "1141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158636000, "cost_of_revenue": 106577000, "gross_profit": 52059000, "research_and_development": 4812000, "selling_general_admin": 32996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10823000, "depreciation_amortisation": 5899999, "ebitda": 16722999, "interest_expense": 11004000, "interest_income": null, "other_non_operating": null, "pretax_income": 2839000, "tax_provision": -891000, "effective_tax_rate": null, "net_income": 3730000, "net_income_continuing_ops": 3730000, "net_income_to_common": 3730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41127000, "short_term_investments": null, "net_receivables": 48721000, "inventory": 184016000, "other_current_assets": null, "total_current_assets": 289808000, "net_ppe": null, "goodwill": 419056000, "intangible_assets": 406896000, "goodwill_and_intangibles": 825952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 901926000, "total_assets": 1191734000, "short_term_debt": 11920000, "accounts_payable": 50258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101724000, "long_term_debt": 560112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 645095000, "total_liabilities": 746819000, "total_debt": 572032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 71710000, "total_equity": 444915000, "shares_outstanding": 119505330, "operating_cash_flow": 18843000, "stock_based_compensation": 1141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17669000, "free_cash_flow": 20108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10823000", "ebitda": "16722999", "netIncome": "3730000", "grossProfit": "52059000", "depreciation": "None", "totalRevenue": "158636000", "costOfRevenue": "106577000", "interestIncome": "None", "incomeBeforeTax": "2839000", "interestExpense": "11004000", "operatingIncome": "10208000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-891000", "reportedCurrency": "USD", "netInterestIncome": "-11004000", "nonInterestIncome": "None", "operatingExpenses": "41851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5899999", "sellingGeneralAndAdministrative": "32996000", "netIncomeFromContinuingOperations": "3730000" }, "balance": { "goodwill": "419056000", "inventory": "184016000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1191734000", "longTermDebt": "560112000", "shortTermDebt": "11920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "406896000", "reportedCurrency": "USD", "retainedEarnings": "71710000", "totalLiabilities": "746819000", "otherCurrentAssets": "15944000", "totalCurrentAssets": "289808000", "currentLongTermDebt": "7444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "901926000", "currentAccountsPayable": "50258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "597298000", "totalShareholderEquity": "444915000", "capitalLeaseObligations": "29742000", "otherCurrentLiabilities": "37965000", "totalCurrentLiabilities": "101724000", "otherNonCurrentLiabilities": "2830000", "totalNonCurrentLiabilities": "645095000", "cashAndShortTermInvestments": "41127000", "commonStockSharesOutstanding": "119505330", "intangibleAssetsExcludingGoodwill": "406896000", "cashAndCashEquivalentsAtCarryingValue": "41127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2257000", "operatingCashflow": "18843000", "capitalExpenditures": "1265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17669000", "cashflowFromInvestment": "-1091000", "stockBasedCompensation": "1141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 155707000, "cost_of_revenue": 95453000, "gross_profit": 60254000, "ebit": 19552000, "ebitda": 25639000, "pretax_income": 1845000, "tax_provision": 643000, "net_income": 1202000, "net_income_to_common": 1202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41081000, "total_current_assets": 297366000, "total_assets": 1203343000, "short_term_debt": 12409000, "long_term_debt": 576710000, "total_debt": 589119000, "total_liabilities": 762192000, "total_equity": 441151000, "shares_outstanding": 119573000, "goodwill_and_intangibles": 829521000 }, "cash_flow": { "operating_cash_flow": 31229000, "capital_expenditure": 1517000, "free_cash_flow": 32746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274983, "ticker_id": 1944, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19552000", "ebitda": "25639000", "netIncome": "1202000", "grossProfit": "60254000", "depreciation": "None", "totalRevenue": "155707000", "costOfRevenue": "95453000", "interestIncome": "None", "incomeBeforeTax": "1845000", "interestExpense": "18837000", "operatingIncome": "18790000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "643000", "reportedCurrency": "USD", "netInterestIncome": "-18837000", "nonInterestIncome": "None", "operatingExpenses": "41464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6087000", "sellingGeneralAndAdministrative": "26259000", "netIncomeFromContinuingOperations": "1202000" }, "balance": { "goodwill": "419056000", "inventory": "192260000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1203343000", "longTermDebt": "576710000", "shortTermDebt": "12409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410465000", "reportedCurrency": "USD", "retainedEarnings": "67980000", "totalLiabilities": "762192000", "otherCurrentAssets": "15665000", "totalCurrentAssets": "297366000", "currentLongTermDebt": "7461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905977000", "currentAccountsPayable": "43692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "589119000", "totalShareholderEquity": "441151000", "capitalLeaseObligations": "4948000", "otherCurrentLiabilities": "36161000", "totalCurrentLiabilities": "93737000", "otherNonCurrentLiabilities": "29820000", "totalNonCurrentLiabilities": "668455000", "cashAndShortTermInvestments": "41081000", "commonStockSharesOutstanding": "119573000", "intangibleAssetsExcludingGoodwill": "410465000", "cashAndCashEquivalentsAtCarryingValue": "41081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17153000", "operatingCashflow": "31229000", "capitalExpenditures": "1517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26010000", "cashflowFromInvestment": "-1328000", "stockBasedCompensation": "2121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155707000, "cost_of_revenue": 95453000, "gross_profit": 60254000, "research_and_development": 4909000, "selling_general_admin": 26259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19552000, "depreciation_amortisation": 6087000, "ebitda": 25639000, "interest_expense": 18837000, "interest_income": null, "other_non_operating": null, "pretax_income": 1845000, "tax_provision": 643000, "effective_tax_rate": null, "net_income": 1202000, "net_income_continuing_ops": 1202000, "net_income_to_common": 1202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41081000, "short_term_investments": null, "net_receivables": 48360000, "inventory": 192260000, "other_current_assets": null, "total_current_assets": 297366000, "net_ppe": null, "goodwill": 419056000, "intangible_assets": 410465000, "goodwill_and_intangibles": 829521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 905977000, "total_assets": 1203343000, "short_term_debt": 12409000, "accounts_payable": 43692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93737000, "long_term_debt": 576710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 668455000, "total_liabilities": 762192000, "total_debt": 589119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 67980000, "total_equity": 441151000, "shares_outstanding": 119573000, "operating_cash_flow": 31229000, "stock_based_compensation": 2121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26010000, "free_cash_flow": 32746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19552000", "ebitda": "25639000", "netIncome": "1202000", "grossProfit": "60254000", "depreciation": "None", "totalRevenue": "155707000", "costOfRevenue": "95453000", "interestIncome": "None", "incomeBeforeTax": "1845000", "interestExpense": "18837000", "operatingIncome": "18790000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "643000", "reportedCurrency": "USD", "netInterestIncome": "-18837000", "nonInterestIncome": "None", "operatingExpenses": "41464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6087000", "sellingGeneralAndAdministrative": "26259000", "netIncomeFromContinuingOperations": "1202000" }, "balance": { "goodwill": "419056000", "inventory": "192260000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1203343000", "longTermDebt": "576710000", "shortTermDebt": "12409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410465000", "reportedCurrency": "USD", "retainedEarnings": "67980000", "totalLiabilities": "762192000", "otherCurrentAssets": "15665000", "totalCurrentAssets": "297366000", "currentLongTermDebt": "7461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905977000", "currentAccountsPayable": "43692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "589119000", "totalShareholderEquity": "441151000", "capitalLeaseObligations": "4948000", "otherCurrentLiabilities": "36161000", "totalCurrentLiabilities": "93737000", "otherNonCurrentLiabilities": "29820000", "totalNonCurrentLiabilities": "668455000", "cashAndShortTermInvestments": "41081000", "commonStockSharesOutstanding": "119573000", "intangibleAssetsExcludingGoodwill": "410465000", "cashAndCashEquivalentsAtCarryingValue": "41081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17153000", "operatingCashflow": "31229000", "capitalExpenditures": "1517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26010000", "cashflowFromInvestment": "-1328000", "stockBasedCompensation": "2121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 156530000, "cost_of_revenue": 98156000, "gross_profit": 58374000, "ebit": 19735000, "ebitda": 26207000, "pretax_income": 2844000, "tax_provision": 2092000, "net_income": 752000, "net_income_to_common": 752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36833000, "total_current_assets": 304667000, "total_assets": 1219123000, "short_term_debt": 11802000, "long_term_debt": 603507000, "total_debt": 615309000, "total_liabilities": 781222000, "total_equity": 437901000, "shares_outstanding": 119245956, "goodwill_and_intangibles": 832830000 }, "cash_flow": { "operating_cash_flow": 22480000, "capital_expenditure": 1679000, "free_cash_flow": 24159000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274985, "ticker_id": 1944, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19735000", "ebitda": "26207000", "netIncome": "752000", "grossProfit": "58374000", "depreciation": "None", "totalRevenue": "156530000", "costOfRevenue": "98156000", "interestIncome": "None", "incomeBeforeTax": "2844000", "interestExpense": "13712000", "operatingIncome": "19320000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2092000", "reportedCurrency": "USD", "netInterestIncome": "-13712000", "nonInterestIncome": "None", "operatingExpenses": "39054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6472000", "sellingGeneralAndAdministrative": "28880000", "netIncomeFromContinuingOperations": "752000" }, "balance": { "goodwill": "419056000", "inventory": "207161000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1219123000", "longTermDebt": "603507000", "shortTermDebt": "11802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "413774000", "reportedCurrency": "USD", "retainedEarnings": "66778000", "totalLiabilities": "781222000", "otherCurrentAssets": "13283000", "totalCurrentAssets": "304667000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914456000", "currentAccountsPayable": "39762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78441000", "shortLongTermDebtTotal": "641315000", "totalShareholderEquity": "437901000", "capitalLeaseObligations": "31237000", "otherCurrentLiabilities": "33288000", "totalCurrentLiabilities": "88882000", "otherNonCurrentLiabilities": "3265000", "totalNonCurrentLiabilities": "692340000", "cashAndShortTermInvestments": "36833000", "commonStockSharesOutstanding": "119245956", "intangibleAssetsExcludingGoodwill": "413774000", "cashAndCashEquivalentsAtCarryingValue": "36833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9355000", "operatingCashflow": "22480000", "capitalExpenditures": "1679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27426000", "cashflowFromInvestment": "-743000", "stockBasedCompensation": "2970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156530000, "cost_of_revenue": 98156000, "gross_profit": 58374000, "research_and_development": 6100000, "selling_general_admin": 28880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19735000, "depreciation_amortisation": 6472000, "ebitda": 26207000, "interest_expense": 13712000, "interest_income": null, "other_non_operating": null, "pretax_income": 2844000, "tax_provision": 2092000, "effective_tax_rate": null, "net_income": 752000, "net_income_continuing_ops": 752000, "net_income_to_common": 752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36833000, "short_term_investments": null, "net_receivables": 47390000, "inventory": 207161000, "other_current_assets": null, "total_current_assets": 304667000, "net_ppe": null, "goodwill": 419056000, "intangible_assets": 413774000, "goodwill_and_intangibles": 832830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 914456000, "total_assets": 1219123000, "short_term_debt": 11802000, "accounts_payable": 39762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88882000, "long_term_debt": 603507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 692340000, "total_liabilities": 781222000, "total_debt": 615309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 66778000, "total_equity": 437901000, "shares_outstanding": 119245956, "operating_cash_flow": 22480000, "stock_based_compensation": 2970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27426000, "free_cash_flow": 24159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19735000", "ebitda": "26207000", "netIncome": "752000", "grossProfit": "58374000", "depreciation": "None", "totalRevenue": "156530000", "costOfRevenue": "98156000", "interestIncome": "None", "incomeBeforeTax": "2844000", "interestExpense": "13712000", "operatingIncome": "19320000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2092000", "reportedCurrency": "USD", "netInterestIncome": "-13712000", "nonInterestIncome": "None", "operatingExpenses": "39054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6472000", "sellingGeneralAndAdministrative": "28880000", "netIncomeFromContinuingOperations": "752000" }, "balance": { "goodwill": "419056000", "inventory": "207161000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1219123000", "longTermDebt": "603507000", "shortTermDebt": "11802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "413774000", "reportedCurrency": "USD", "retainedEarnings": "66778000", "totalLiabilities": "781222000", "otherCurrentAssets": "13283000", "totalCurrentAssets": "304667000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914456000", "currentAccountsPayable": "39762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78441000", "shortLongTermDebtTotal": "641315000", "totalShareholderEquity": "437901000", "capitalLeaseObligations": "31237000", "otherCurrentLiabilities": "33288000", "totalCurrentLiabilities": "88882000", "otherNonCurrentLiabilities": "3265000", "totalNonCurrentLiabilities": "692340000", "cashAndShortTermInvestments": "36833000", "commonStockSharesOutstanding": "119245956", "intangibleAssetsExcludingGoodwill": "413774000", "cashAndCashEquivalentsAtCarryingValue": "36833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9355000", "operatingCashflow": "22480000", "capitalExpenditures": "1679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27426000", "cashflowFromInvestment": "-743000", "stockBasedCompensation": "2970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "income_statement": { "revenue": 175262000, "cost_of_revenue": 105514000, "gross_profit": 69748000, "ebit": 30306000, "ebitda": 36448000, "pretax_income": 17077000, "tax_provision": 4098000, "net_income": 12979000, "net_income_to_common": 12979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42740000, "total_current_assets": 333275000, "total_assets": 1250668000, "short_term_debt": 11683000, "long_term_debt": 629435000, "total_debt": 641118000, "total_liabilities": 815252000, "total_equity": 435416000, "shares_outstanding": 117868922, "goodwill_and_intangibles": 836669000 }, "cash_flow": { "operating_cash_flow": 30744000, "capital_expenditure": 1737000, "free_cash_flow": 32481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274986, "ticker_id": 1944, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:18.122378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30306000", "ebitda": "36448000", "netIncome": "12979000", "grossProfit": "69748000", "depreciation": "None", "totalRevenue": "175262000", "costOfRevenue": "105514000", "interestIncome": "None", "incomeBeforeTax": "17077000", "interestExpense": "9899000", "operatingIncome": "29954000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4098000", "reportedCurrency": "USD", "netInterestIncome": "-9899000", "nonInterestIncome": "None", "operatingExpenses": "39794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6182000", "otherNonOperatingIncome": "-2978000", "costofGoodsAndServicesSold": "105514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6142000", "sellingGeneralAndAdministrative": "29101000", "netIncomeFromContinuingOperations": "12979000" }, "balance": { "goodwill": "419056000", "inventory": "217504000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1250668000", "longTermDebt": "629435000", "shortTermDebt": "11683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "417613000", "reportedCurrency": "USD", "retainedEarnings": "66026000", "totalLiabilities": "815252000", "otherCurrentAssets": "15951000", "totalCurrentAssets": "333275000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917393000", "currentAccountsPayable": "43774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49691000", "shortLongTermDebtTotal": "641118000", "totalShareholderEquity": "435416000", "capitalLeaseObligations": "5112000", "otherCurrentLiabilities": "38961000", "totalCurrentLiabilities": "103211000", "otherNonCurrentLiabilities": "24589000", "totalNonCurrentLiabilities": "712041000", "cashAndShortTermInvestments": "42740000", "commonStockSharesOutstanding": "117868922", "intangibleAssetsExcludingGoodwill": "417613000", "cashAndCashEquivalentsAtCarryingValue": "42740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9792000", "operatingCashflow": "30744000", "capitalExpenditures": "1737000", "changeInReceivables": "-1084000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7137000", "cashflowFromInvestment": "-1699000", "stockBasedCompensation": "1806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21908000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175262000, "cost_of_revenue": 105514000, "gross_profit": 69748000, "research_and_development": 6182000, "selling_general_admin": 29101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30306000, "depreciation_amortisation": 6142000, "ebitda": 36448000, "interest_expense": 9899000, "interest_income": null, "other_non_operating": null, "pretax_income": 17077000, "tax_provision": 4098000, "effective_tax_rate": null, "net_income": 12979000, "net_income_continuing_ops": 12979000, "net_income_to_common": 12979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42740000, "short_term_investments": null, "net_receivables": 57080000, "inventory": 217504000, "other_current_assets": null, "total_current_assets": 333275000, "net_ppe": null, "goodwill": 419056000, "intangible_assets": 417613000, "goodwill_and_intangibles": 836669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 917393000, "total_assets": 1250668000, "short_term_debt": 11683000, "accounts_payable": 43774000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103211000, "long_term_debt": 629435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 712041000, "total_liabilities": 815252000, "total_debt": 641118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 66026000, "total_equity": 435416000, "shares_outstanding": 117868922, "operating_cash_flow": 30744000, "stock_based_compensation": 1806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7137000, "free_cash_flow": 32481000, "net_change_in_cash": 21908000 }, "raw_data": { "income": { "ebit": "30306000", "ebitda": "36448000", "netIncome": "12979000", "grossProfit": "69748000", "depreciation": "None", "totalRevenue": "175262000", "costOfRevenue": "105514000", "interestIncome": "None", "incomeBeforeTax": "17077000", "interestExpense": "9899000", "operatingIncome": "29954000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4098000", "reportedCurrency": "USD", "netInterestIncome": "-9899000", "nonInterestIncome": "None", "operatingExpenses": "39794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6182000", "otherNonOperatingIncome": "-2978000", "costofGoodsAndServicesSold": "105514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6142000", "sellingGeneralAndAdministrative": "29101000", "netIncomeFromContinuingOperations": "12979000" }, "balance": { "goodwill": "419056000", "inventory": "217504000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1250668000", "longTermDebt": "629435000", "shortTermDebt": "11683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "417613000", "reportedCurrency": "USD", "retainedEarnings": "66026000", "totalLiabilities": "815252000", "otherCurrentAssets": "15951000", "totalCurrentAssets": "333275000", "currentLongTermDebt": "6571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917393000", "currentAccountsPayable": "43774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49691000", "shortLongTermDebtTotal": "641118000", "totalShareholderEquity": "435416000", "capitalLeaseObligations": "5112000", "otherCurrentLiabilities": "38961000", "totalCurrentLiabilities": "103211000", "otherNonCurrentLiabilities": "24589000", "totalNonCurrentLiabilities": "712041000", "cashAndShortTermInvestments": "42740000", "commonStockSharesOutstanding": "117868922", "intangibleAssetsExcludingGoodwill": "417613000", "cashAndCashEquivalentsAtCarryingValue": "42740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9792000", "operatingCashflow": "30744000", "capitalExpenditures": "1737000", "changeInReceivables": "-1084000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7137000", "cashflowFromInvestment": "-1699000", "stockBasedCompensation": "1806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21908000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }