{ "ticker": { "uuid": "e5ddd69b-3c28-4c0d-8247-541f77cd2d69", "symbol": "NUTX", "name": "Nutex Health Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/e5ddd69b-3c28-4c0d-8247-541f77cd2d69/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5ddd69b-3c28-4c0d-8247-541f77cd2d69/" }, "ticker_metadata": { "id": 7403, "uuid": "e5ddd69b-3c28-4c0d-8247-541f77cd2d69", "symbol": "NUTX", "name": "Nutex Health Inc", "asset_type": "equity", "market_cap": 914220000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Nutex Health, Inc. is a technology-based healthcare services company. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e5ddd69b-3c28-4c0d-8247-541f77cd2d69", "symbol": "NUTX", "name": "Nutex Health Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/e5ddd69b-3c28-4c0d-8247-541f77cd2d69/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5ddd69b-3c28-4c0d-8247-541f77cd2d69/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.92, "value": 0.93, "quality": 0.98, "momentum": 0.29, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 132.59, "market_cap": 951668437.52, "pe_ratio": 9.8742, "earnings_yield": 0.1013, "ebitda_to_ev": 0.3617, "shareholder_yield": 0.0605, "roe": 0.2783, "piotroski_f_score": 7, "momentum_12_1": 0.12, "volatility_252d": 0.9706 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:32.114078+00:00", "batch_id": "" }, "size": { "price_close": 132.59, "market_cap": 951668437.52, "market_cap_usd": 951668437.52, "enterprise_value": 794996437.52, "shares_outstanding": 7177528, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.8742, "pb_ratio": 2.7482, "ptbv_ratio": 3.0554, "ps_ratio": 1.0815, "pcf_ratio": 3.4901, "pfcf_ratio": 3.4438, "ev_ebitda": 2.7648, "ev_ebit": 2.8885, "ev_sales": 0.9035, "ev_fcf": 2.8769, "earnings_yield": 0.1013, "fcf_yield": 0.3476, "price_to_sales": 1.0815, "price_to_book": 2.7482, "price_to_cashflow": 3.4901, "ebitda_to_ev": 0.3617, "sales_yield": 1.1069 }, "yield": { "dividend_yield": 0.0605, "buyback_yield": 0, "shareholder_yield": 0.0605, "debt_paydown_yield": null, "total_yield": 0.0605 }, "quality": { "gross_margin": 0.4747, "operating_margin": 0.3128, "net_margin": 0.1095, "ebitda_margin": 0.3268, "fcf_margin": 0.314, "roe": 0.2783, "roa": 0.1007, "roic": 1.0776, "roc_greenblatt": null, "asset_turnover": 0.9192, "cash_conversion": 2.8672, "accruals_ratio": -0.1842, "sbc_to_revenue": 0.1477, "piotroski_f_score": 7, "altman_z_score": 3.1214, "earnings_stability_5y": 1.4872, "revenue_stability_5y": 0.7065, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4363, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4879, "net_debt_to_ebitda": -0.5449, "debt_to_assets": 0.0529, "interest_coverage": 13.2398, "current_ratio": 3.1428, "quick_ratio": 3.1174, "net_debt": -156672000, "local_beta": -0.0034, "volatility_252d": 0.9706, "volatility_60d": 2.3381, "max_drawdown_12m": -0.523, "risk_adjusted_momentum": 0.1236 }, "growth": { "revenue_growth_1y": 0.4095, "revenue_growth_3y_cagr": 0.5862, "revenue_growth_5y_cagr": 0.2614, "eps_growth_1y": 0.4347, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.0775, "fcf_growth_1y": 2.801, "book_value_growth_1y": 0.6994, "revenue_growth": 0.4095, "earnings_growth": 0.4347 }, "momentum": { "price_return_1m": -0.0298, "price_return_3m": 0.4687, "price_return_6m": -0.1762, "price_return_9m": 0.5902, "price_return_12m": 0.0866, "price_return_12m_ex1m": 0.12, "momentum_6m": -0.1762, "momentum_12m": 0.0866, "momentum_12_1": 0.12, "distance_from_52w_high": -0.2878, "distance_from_52w_low": 0.5902, "relative_strength": -0.0713 }, "raw_ttm": { "revenue_ttm": 879953000, "gross_profit_ttm": 417673000, "ebit_ttm": 275230000, "ebitda_ttm": 287537000, "net_income_ttm": 96379000, "eps_diluted_ttm": 13.4279, "operating_cash_flow_ttm": 272678000, "capital_expenditure_ttm": 3663000, "fcf_ttm": 276341000, "dividends_paid_ttm": 57531000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20788000, "cash_and_equivalents": 207347000, "total_current_assets": 579649000, "total_current_liabilities": 184436000, "net_ppe": null, "total_assets": 957318000, "total_debt": 50675000, "total_equity": 346293000, "net_working_capital": 214280000, "book_value_per_share": 48.2468, "retained_earnings": -239380000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 311469000, "tangible_book_per_share": 43.395 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 19, "rank_pb": 60, "rank_ptbv": 55, "rank_ps": 29, "rank_pcf": 11, "rank_ev_ebitda": 5, "rank_ev_ebit": 26, "rank_earnings_yield": 19, "rank_fcf_yield": 7, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 12, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 48, "rank_fcf_margin": 28, "rank_piotroski": 13, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 59 }, "composites": { "value_composite": 7, "quality_composite": 2, "momentum_composite": 71, "growth_composite": 22, "yield_composite": 8, "svqf_composite": 10, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 77, "overall_composite": 8, "quality_value_composite": 0.9547, "os_score": 0.92, "value_percentile": 0.93, "quality_percentile": 0.98, "momentum_percentile": 0.29, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 77, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2156, "ticker_id": 7403, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:32.114078+00:00", "batch_id": "", "os_score_delta": null, "price_close": 132.59, "market_cap": 951668437.52, "market_cap_usd": 951668437.52, "enterprise_value": 794996437.52, "shares_outstanding": 7177528, "fx_rate_to_usd": null, "pe_ratio": 9.87423025, "pb_ratio": 2.74815961, "ptbv_ratio": 3.05541944, "ps_ratio": 1.08149917, "pcf_ratio": 3.49008148, "pfcf_ratio": 3.44381919, "ev_ebitda": 2.76484918, "ev_ebit": 2.88848032, "ev_sales": 0.9034533, "ev_fcf": 2.87686748, "earnings_yield": 0.10127372, "fcf_yield": 0.3476003, "dividend_yield": 0.06045278, "buyback_yield": 0, "shareholder_yield": 0.06045278, "debt_paydown_yield": null, "total_yield": 0.06045278, "gross_margin": 0.47465376, "operating_margin": 0.31277807, "net_margin": 0.10952744, "ebitda_margin": 0.32676404, "fcf_margin": 0.31404064, "roe": 0.27831634, "roa": 0.10067606, "roic": 1.07762207, "roc_greenblatt": null, "asset_turnover": 0.91918568, "cash_conversion": 2.86723249, "accruals_ratio": -0.18415929, "sbc_to_revenue": 0.14772607, "debt_to_equity": 1.48794518, "net_debt_to_ebitda": -0.54487596, "debt_to_assets": 0.05293434, "interest_coverage": 13.23984991, "current_ratio": 3.14281919, "quick_ratio": 3.11744996, "net_debt": -156672000, "revenue_growth_1y": 0.40953992, "revenue_growth_3y_cagr": 0.58624188, "revenue_growth_5y_cagr": 0.26144347, "eps_growth_1y": 0.43469716, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.07752063, "fcf_growth_1y": 2.80097279, "book_value_growth_1y": 0.69935675, "piotroski_f_score": 7, "altman_z_score": 3.12143552, "earnings_stability_5y": 1.487189, "revenue_stability_5y": 0.706531, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02978194, "price_return_3m": 0.46865308, "price_return_6m": -0.17620379, "price_return_9m": 0.59018949, "price_return_12m": 0.08662514, "price_return_12m_ex1m": 0.11998033, "distance_from_52w_high": -0.28783972, "distance_from_52w_low": 0.59018949, "relative_strength": -0.07131591, "local_beta": -0.0034, "volatility_252d": 0.970628, "volatility_60d": 2.338084, "max_drawdown_12m": -0.52304222, "revenue_ttm": 879953000, "gross_profit_ttm": 417673000, "ebit_ttm": 275230000, "ebitda_ttm": 287537000, "net_income_ttm": 96379000, "eps_diluted_ttm": 13.42788213, "operating_cash_flow_ttm": 272678000, "capital_expenditure_ttm": 3663000, "fcf_ttm": 276341000, "dividends_paid_ttm": 57531000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20788000, "cash_and_equivalents": 207347000, "total_current_assets": 579649000, "total_current_liabilities": 184436000, "net_ppe": null, "total_assets": 957318000, "total_debt": 50675000, "total_equity": 346293000, "net_working_capital": 214280000, "book_value_per_share": 48.24683373, "retained_earnings": -239380000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 311469000, "tangible_book_per_share": 43.39502402, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 19, "rank_pb": 60, "rank_ptbv": 55, "rank_ps": 29, "rank_pcf": 11, "rank_ev_ebitda": 5, "rank_ev_ebit": 26, "rank_earnings_yield": 19, "rank_fcf_yield": 7, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 12, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 48, "rank_fcf_margin": 28, "rank_piotroski": 13, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 59, "value_composite": 7, "quality_composite": 2, "momentum_composite": 71, "growth_composite": 22, "yield_composite": 8, "svqf_composite": 10, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 77, "overall_composite": 8, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 132.59, "os": 0.92, "value": 0.93, "quality": 0.98, "momentum": 0.29, "confidence": 1, "coverage": 1, "pe_ratio": 9.8742, "earnings_yield": 0.1013, "shareholder_yield": 0.0605, "roe": 0.2783, "momentum_12_1": 0.12, "complete_fields": { "id": 2156, "ticker_id": 7403, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:32.114078+00:00", "batch_id": "", "os_score_delta": null, "price_close": 132.59, "market_cap": 951668437.52, "market_cap_usd": 951668437.52, "enterprise_value": 794996437.52, "shares_outstanding": 7177528, "fx_rate_to_usd": null, "pe_ratio": 9.87423025, "pb_ratio": 2.74815961, "ptbv_ratio": 3.05541944, "ps_ratio": 1.08149917, "pcf_ratio": 3.49008148, "pfcf_ratio": 3.44381919, "ev_ebitda": 2.76484918, "ev_ebit": 2.88848032, "ev_sales": 0.9034533, "ev_fcf": 2.87686748, "earnings_yield": 0.10127372, "fcf_yield": 0.3476003, "dividend_yield": 0.06045278, "buyback_yield": 0, "shareholder_yield": 0.06045278, "debt_paydown_yield": null, "total_yield": 0.06045278, "gross_margin": 0.47465376, "operating_margin": 0.31277807, "net_margin": 0.10952744, "ebitda_margin": 0.32676404, "fcf_margin": 0.31404064, "roe": 0.27831634, "roa": 0.10067606, "roic": 1.07762207, "roc_greenblatt": null, "asset_turnover": 0.91918568, "cash_conversion": 2.86723249, "accruals_ratio": -0.18415929, "sbc_to_revenue": 0.14772607, "debt_to_equity": 1.48794518, "net_debt_to_ebitda": -0.54487596, "debt_to_assets": 0.05293434, "interest_coverage": 13.23984991, "current_ratio": 3.14281919, "quick_ratio": 3.11744996, "net_debt": -156672000, "revenue_growth_1y": 0.40953992, "revenue_growth_3y_cagr": 0.58624188, "revenue_growth_5y_cagr": 0.26144347, "eps_growth_1y": 0.43469716, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.07752063, "fcf_growth_1y": 2.80097279, "book_value_growth_1y": 0.69935675, "piotroski_f_score": 7, "altman_z_score": 3.12143552, "earnings_stability_5y": 1.487189, "revenue_stability_5y": 0.706531, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02978194, "price_return_3m": 0.46865308, "price_return_6m": -0.17620379, "price_return_9m": 0.59018949, "price_return_12m": 0.08662514, "price_return_12m_ex1m": 0.11998033, "distance_from_52w_high": -0.28783972, "distance_from_52w_low": 0.59018949, "relative_strength": -0.07131591, "local_beta": -0.0034, "volatility_252d": 0.970628, "volatility_60d": 2.338084, "max_drawdown_12m": -0.52304222, "revenue_ttm": 879953000, "gross_profit_ttm": 417673000, "ebit_ttm": 275230000, "ebitda_ttm": 287537000, "net_income_ttm": 96379000, "eps_diluted_ttm": 13.42788213, "operating_cash_flow_ttm": 272678000, "capital_expenditure_ttm": 3663000, "fcf_ttm": 276341000, "dividends_paid_ttm": 57531000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20788000, "cash_and_equivalents": 207347000, "total_current_assets": 579649000, "total_current_liabilities": 184436000, "net_ppe": null, "total_assets": 957318000, "total_debt": 50675000, "total_equity": 346293000, "net_working_capital": 214280000, "book_value_per_share": 48.24683373, "retained_earnings": -239380000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 311469000, "tangible_book_per_share": 43.39502402, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 19, "rank_pb": 60, "rank_ptbv": 55, "rank_ps": 29, "rank_pcf": 11, "rank_ev_ebitda": 5, "rank_ev_ebit": 26, "rank_earnings_yield": 19, "rank_fcf_yield": 7, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 12, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 48, "rank_fcf_margin": 28, "rank_piotroski": 13, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 59, "value_composite": 7, "quality_composite": 2, "momentum_composite": 71, "growth_composite": 22, "yield_composite": 8, "svqf_composite": 10, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 77, "overall_composite": 8, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 875257000, "cost_of_revenue": 430976000, "gross_profit": 444281000, "ebit": 267007000, "ebitda": 287537000, "pretax_income": 244781000, "tax_provision": 64424000, "net_income": 70789000, "net_income_to_common": 70789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185574000, "total_current_assets": 538811000, "total_assets": 918525000, "short_term_debt": 23305000, "long_term_debt": 29174000, "total_debt": 52479000, "total_liabilities": 495088000, "total_equity": 329447000, "shares_outstanding": 6756108, "goodwill_and_intangibles": 35149000 }, "cash_flow": { "operating_cash_flow": 248125000, "capital_expenditure": 2526000, "free_cash_flow": 250651000, "dividends_paid": 74276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134180, "ticker_id": 7403, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267007000", "ebitda": "287537000", "netIncome": "70789000", "grossProfit": "444281000", "depreciation": "None", "totalRevenue": "875257000", "costOfRevenue": "430976000", "interestIncome": "None", "incomeBeforeTax": "244781000", "interestExpense": "22226000", "operatingIncome": "275625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64424000", "reportedCurrency": "USD", "netInterestIncome": "-22226000", "nonInterestIncome": "None", "operatingExpenses": "168656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20530000", "sellingGeneralAndAdministrative": "168656000", "netIncomeFromContinuingOperations": "180357000" }, "balance": { "goodwill": "13919000", "inventory": "2866000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "918525000", "longTermDebt": "29174000", "shortTermDebt": "23305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21230000", "reportedCurrency": "USD", "retainedEarnings": "-286187000", "totalLiabilities": "495088000", "otherCurrentAssets": "24953000", "totalCurrentAssets": "538811000", "currentLongTermDebt": "14076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379714000", "currentAccountsPayable": "48967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351393000", "totalShareholderEquity": "329447000", "capitalLeaseObligations": "308143000", "otherCurrentLiabilities": "84772000", "totalCurrentLiabilities": "157911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337177000", "cashAndShortTermInvestments": "185574000", "commonStockSharesOutstanding": "6756108", "intangibleAssetsExcludingGoodwill": "21230000", "cashAndCashEquivalentsAtCarryingValue": "185574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180357000", "profitLoss": "None", "dividendPayout": "74276000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000", "operatingCashflow": "248125000", "capitalExpenditures": "2526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97949000", "cashflowFromInvestment": "-5242000", "stockBasedCompensation": "117003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 875257000, "cost_of_revenue": 430976000, "gross_profit": 444281000, "research_and_development": null, "selling_general_admin": 168656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267007000, "depreciation_amortisation": 20530000, "ebitda": 287537000, "interest_expense": 22226000, "interest_income": null, "other_non_operating": null, "pretax_income": 244781000, "tax_provision": 64424000, "effective_tax_rate": null, "net_income": 70789000, "net_income_continuing_ops": 180357000, "net_income_to_common": 70789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185574000, "short_term_investments": null, "net_receivables": 325418000, "inventory": 2866000, "other_current_assets": null, "total_current_assets": 538811000, "net_ppe": null, "goodwill": 13919000, "intangible_assets": 21230000, "goodwill_and_intangibles": 35149000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379714000, "total_assets": 918525000, "short_term_debt": 23305000, "accounts_payable": 48967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157911000, "long_term_debt": 29174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337177000, "total_liabilities": 495088000, "total_debt": 52479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -286187000, "total_equity": 329447000, "shares_outstanding": 6756108, "operating_cash_flow": 248125000, "stock_based_compensation": 117003000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5242000, "dividends_paid": 74276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97949000, "free_cash_flow": 250651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "267007000", "ebitda": "287537000", "netIncome": "70789000", "grossProfit": "444281000", "depreciation": "None", "totalRevenue": "875257000", "costOfRevenue": "430976000", "interestIncome": "None", "incomeBeforeTax": "244781000", "interestExpense": "22226000", "operatingIncome": "275625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64424000", "reportedCurrency": "USD", "netInterestIncome": "-22226000", "nonInterestIncome": "None", "operatingExpenses": "168656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20530000", "sellingGeneralAndAdministrative": "168656000", "netIncomeFromContinuingOperations": "180357000" }, "balance": { "goodwill": "13919000", "inventory": "2866000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "918525000", "longTermDebt": "29174000", "shortTermDebt": "23305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21230000", "reportedCurrency": "USD", "retainedEarnings": "-286187000", "totalLiabilities": "495088000", "otherCurrentAssets": "24953000", "totalCurrentAssets": "538811000", "currentLongTermDebt": "14076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379714000", "currentAccountsPayable": "48967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351393000", "totalShareholderEquity": "329447000", "capitalLeaseObligations": "308143000", "otherCurrentLiabilities": "84772000", "totalCurrentLiabilities": "157911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337177000", "cashAndShortTermInvestments": "185574000", "commonStockSharesOutstanding": "6756108", "intangibleAssetsExcludingGoodwill": "21230000", "cashAndCashEquivalentsAtCarryingValue": "185574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180357000", "profitLoss": "None", "dividendPayout": "74276000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000", "operatingCashflow": "248125000", "capitalExpenditures": "2526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97949000", "cashflowFromInvestment": "-5242000", "stockBasedCompensation": "117003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 479948633, "cost_of_revenue": 283687356, "gross_profit": 196261277, "ebit": 129680757, "ebitda": 148652729, "pretax_income": 109748742, "tax_provision": 14476821, "net_income": 52179168, "net_income_to_common": 52179168, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43581412, "total_current_assets": 292478885, "total_assets": 655320393, "short_term_debt": 27734299, "long_term_debt": 22465896, "total_debt": 50200195, "total_liabilities": 453428516, "total_equity": 146344749, "shares_outstanding": 5100030, "goodwill_and_intangibles": 29449000 }, "cash_flow": { "operating_cash_flow": 23153807, "capital_expenditure": 2303897, "free_cash_flow": 25457704, "dividends_paid": 6437966, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134185, "ticker_id": 7403, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129680757", "ebitda": "148652729", "netIncome": "52179168", "grossProfit": "196261277", "depreciation": "None", "totalRevenue": "479948633", "costOfRevenue": "283687356", "interestIncome": "None", "incomeBeforeTax": "109748742", "interestExpense": "19932015", "operatingIncome": "130620800", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14476821", "reportedCurrency": "USD", "netInterestIncome": "-19932015", "nonInterestIncome": "None", "operatingExpenses": "65640477", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283687356", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18971972", "sellingGeneralAndAdministrative": "58555870", "netIncomeFromContinuingOperations": "95271921" }, "balance": { "goodwill": "13918719", "inventory": "2849814", "commonStock": "5511", "currentDebt": "None", "investments": "None", "totalAssets": "655320393", "longTermDebt": "22465896", "shortTermDebt": "27734299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15530281", "reportedCurrency": "USD", "retainedEarnings": "-356893371", "totalLiabilities": "453428516", "otherCurrentAssets": "9996244", "totalCurrentAssets": "292478885", "currentLongTermDebt": "17949486", "longTermInvestments": "None", "shortTermInvestments": "-710635653", "currentNetReceivables": "236051415", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362841508", "currentAccountsPayable": "13958959", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340296690", "totalShareholderEquity": "146344749", "capitalLeaseObligations": "299881308", "otherCurrentLiabilities": "72053479", "totalCurrentLiabilities": "140866125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "312562391", "cashAndShortTermInvestments": "43581412", "commonStockSharesOutstanding": "5100030", "intangibleAssetsExcludingGoodwill": "15530281", "cashAndCashEquivalentsAtCarryingValue": "43581412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95271921", "profitLoss": "None", "dividendPayout": "6437966", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "540770", "operatingCashflow": "23153807", "capitalExpenditures": "2303897", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1090771", "cashflowFromInvestment": "-2665222", "stockBasedCompensation": "16631898", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6437966", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18971972", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479948633, "cost_of_revenue": 283687356, "gross_profit": 196261277, "research_and_development": null, "selling_general_admin": 58555870, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129680757, "depreciation_amortisation": 18971972, "ebitda": 148652729, "interest_expense": 19932015, "interest_income": null, "other_non_operating": null, "pretax_income": 109748742, "tax_provision": 14476821, "effective_tax_rate": null, "net_income": 52179168, "net_income_continuing_ops": 95271921, "net_income_to_common": 52179168, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43581412, "short_term_investments": -710635653, "net_receivables": 236051415, "inventory": 2849814, "other_current_assets": null, "total_current_assets": 292478885, "net_ppe": null, "goodwill": 13918719, "intangible_assets": 15530281, "goodwill_and_intangibles": 29449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362841508, "total_assets": 655320393, "short_term_debt": 27734299, "accounts_payable": 13958959, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140866125, "long_term_debt": 22465896, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312562391, "total_liabilities": 453428516, "total_debt": 50200195, "preferred_stock": null, "minority_interest": null, "retained_earnings": -356893371, "total_equity": 146344749, "shares_outstanding": 5100030, "operating_cash_flow": 23153807, "stock_based_compensation": 16631898, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2303897, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2665222, "dividends_paid": 6437966, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1090771, "free_cash_flow": 25457704, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129680757", "ebitda": "148652729", "netIncome": "52179168", "grossProfit": "196261277", "depreciation": "None", "totalRevenue": "479948633", "costOfRevenue": "283687356", "interestIncome": "None", "incomeBeforeTax": "109748742", "interestExpense": "19932015", "operatingIncome": "130620800", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14476821", "reportedCurrency": "USD", "netInterestIncome": "-19932015", "nonInterestIncome": "None", "operatingExpenses": "65640477", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283687356", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18971972", "sellingGeneralAndAdministrative": "58555870", "netIncomeFromContinuingOperations": "95271921" }, "balance": { "goodwill": "13918719", "inventory": "2849814", "commonStock": "5511", "currentDebt": "None", "investments": "None", "totalAssets": "655320393", "longTermDebt": "22465896", "shortTermDebt": "27734299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15530281", "reportedCurrency": "USD", "retainedEarnings": "-356893371", "totalLiabilities": "453428516", "otherCurrentAssets": "9996244", "totalCurrentAssets": "292478885", "currentLongTermDebt": "17949486", "longTermInvestments": "None", "shortTermInvestments": "-710635653", "currentNetReceivables": "236051415", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362841508", "currentAccountsPayable": "13958959", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340296690", "totalShareholderEquity": "146344749", "capitalLeaseObligations": "299881308", "otherCurrentLiabilities": "72053479", "totalCurrentLiabilities": "140866125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "312562391", "cashAndShortTermInvestments": "43581412", "commonStockSharesOutstanding": "5100030", "intangibleAssetsExcludingGoodwill": "15530281", "cashAndCashEquivalentsAtCarryingValue": "43581412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95271921", "profitLoss": "None", "dividendPayout": "6437966", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "540770", "operatingCashflow": "23153807", "capitalExpenditures": "2303897", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1090771", "cashflowFromInvestment": "-2665222", "stockBasedCompensation": "16631898", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6437966", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18971972", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 247646316, "cost_of_revenue": 212872145, "gross_profit": 34774171, "ebit": -32172928, "ebitda": -14581356, "pretax_income": -48490799, "tax_provision": -5067084, "net_income": -45786614, "net_income_to_common": -45786614, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22002056, "total_current_assets": 90848403, "total_assets": 398245497, "short_term_debt": 20076363, "long_term_debt": 26314733, "total_debt": 46391096, "total_liabilities": 319139391, "total_equity": 61453190, "shares_outstanding": 4408319, "goodwill_and_intangibles": 37578899 }, "cash_flow": { "operating_cash_flow": 1256452, "capital_expenditure": 9496832, "free_cash_flow": 10753284, "dividends_paid": 5214581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134190, "ticker_id": 7403, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32172928", "ebitda": "-14581356", "netIncome": "-45786614", "grossProfit": "34774171", "depreciation": "None", "totalRevenue": "247646316", "costOfRevenue": "212872145", "interestIncome": "None", "incomeBeforeTax": "-48490799", "interestExpense": "16317869", "operatingIncome": "-31773748", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5067084", "reportedCurrency": "USD", "netInterestIncome": "-14943387", "nonInterestIncome": "None", "operatingExpenses": "66547919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212872145", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17591572", "sellingGeneralAndAdministrative": "33229718", "netIncomeFromContinuingOperations": "-26370942" }, "balance": { "goodwill": "17066263", "inventory": "3390584", "commonStock": "676680", "currentDebt": "None", "investments": "None", "totalAssets": "398245497", "longTermDebt": "26314733", "shortTermDebt": "20076363", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20512636", "reportedCurrency": "USD", "retainedEarnings": "-409072539", "totalLiabilities": "319139391", "otherCurrentAssets": "2679394", "totalCurrentAssets": "90848403", "currentLongTermDebt": "14180397", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62776369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307397094", "currentAccountsPayable": "25281393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275756948", "totalShareholderEquity": "61453190", "capitalLeaseObligations": "235261818", "otherCurrentLiabilities": "12955296", "totalCurrentLiabilities": "58313052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "260826339", "cashAndShortTermInvestments": "22002056", "commonStockSharesOutstanding": "4408319", "intangibleAssetsExcludingGoodwill": "20512636", "cashAndCashEquivalentsAtCarryingValue": "22002056", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43423715", "profitLoss": "None", "dividendPayout": "5214581", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "142701", "operatingCashflow": "1256452", "capitalExpenditures": "9496832", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2269778", "cashflowFromInvestment": "-11239882", "stockBasedCompensation": "2835971", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5214581", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17591572", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247646316, "cost_of_revenue": 212872145, "gross_profit": 34774171, "research_and_development": null, "selling_general_admin": 33229718, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32172928, "depreciation_amortisation": 17591572, "ebitda": -14581356, "interest_expense": 16317869, "interest_income": null, "other_non_operating": null, "pretax_income": -48490799, "tax_provision": -5067084, "effective_tax_rate": null, "net_income": -45786614, "net_income_continuing_ops": -26370942, "net_income_to_common": -45786614, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22002056, "short_term_investments": null, "net_receivables": 62776369, "inventory": 3390584, "other_current_assets": null, "total_current_assets": 90848403, "net_ppe": null, "goodwill": 17066263, "intangible_assets": 20512636, "goodwill_and_intangibles": 37578899, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 307397094, "total_assets": 398245497, "short_term_debt": 20076363, "accounts_payable": 25281393, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58313052, "long_term_debt": 26314733, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260826339, "total_liabilities": 319139391, "total_debt": 46391096, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409072539, "total_equity": 61453190, "shares_outstanding": 4408319, "operating_cash_flow": 1256452, "stock_based_compensation": 2835971, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9496832, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11239882, "dividends_paid": 5214581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2269778, "free_cash_flow": 10753284, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32172928", "ebitda": "-14581356", "netIncome": "-45786614", "grossProfit": "34774171", "depreciation": "None", "totalRevenue": "247646316", "costOfRevenue": "212872145", "interestIncome": "None", "incomeBeforeTax": "-48490799", "interestExpense": "16317869", "operatingIncome": "-31773748", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5067084", "reportedCurrency": "USD", "netInterestIncome": "-14943387", "nonInterestIncome": "None", "operatingExpenses": "66547919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212872145", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17591572", "sellingGeneralAndAdministrative": "33229718", "netIncomeFromContinuingOperations": "-26370942" }, "balance": { "goodwill": "17066263", "inventory": "3390584", "commonStock": "676680", "currentDebt": "None", "investments": "None", "totalAssets": "398245497", "longTermDebt": "26314733", "shortTermDebt": "20076363", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20512636", "reportedCurrency": "USD", "retainedEarnings": "-409072539", "totalLiabilities": "319139391", "otherCurrentAssets": "2679394", "totalCurrentAssets": "90848403", "currentLongTermDebt": "14180397", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62776369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307397094", "currentAccountsPayable": "25281393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275756948", "totalShareholderEquity": "61453190", "capitalLeaseObligations": "235261818", "otherCurrentLiabilities": "12955296", "totalCurrentLiabilities": "58313052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "260826339", "cashAndShortTermInvestments": "22002056", "commonStockSharesOutstanding": "4408319", "intangibleAssetsExcludingGoodwill": "20512636", "cashAndCashEquivalentsAtCarryingValue": "22002056", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43423715", "profitLoss": "None", "dividendPayout": "5214581", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "142701", "operatingCashflow": "1256452", "capitalExpenditures": "9496832", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2269778", "cashflowFromInvestment": "-11239882", "stockBasedCompensation": "2835971", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5214581", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17591572", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 219294306, "cost_of_revenue": 203872568, "gross_profit": 15421738, "ebit": -407158453, "ebitda": -394027079, "pretax_income": -419648713, "tax_provision": 13090905, "net_income": -424780446, "net_income_to_common": -424780446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34255264, "total_current_assets": 97973924, "total_assets": 431751985, "short_term_debt": 21092108, "long_term_debt": 23051152, "total_debt": 44143260, "total_liabilities": 311424585, "total_equity": 95862701, "shares_outstanding": 4232520, "goodwill_and_intangibles": 38202027 }, "cash_flow": { "operating_cash_flow": 50607108, "capital_expenditure": 14632414, "free_cash_flow": 65239522, "dividends_paid": 51231657, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134195, "ticker_id": 7403, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-407158453", "ebitda": "-394027079", "netIncome": "-424780446", "grossProfit": "15421738", "depreciation": "None", "totalRevenue": "219294306", "costOfRevenue": "203872568", "interestIncome": "None", "incomeBeforeTax": "-419648713", "interestExpense": "12490260", "operatingIncome": "-406599154", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13090905", "reportedCurrency": "USD", "netInterestIncome": "-12490260", "nonInterestIncome": "None", "operatingExpenses": "422020892", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-559299", "costofGoodsAndServicesSold": "203872568", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13131374", "sellingGeneralAndAdministrative": "20000188", "netIncomeFromContinuingOperations": "-432739618" }, "balance": { "goodwill": "17010637", "inventory": "3533285", "commonStock": "650224", "currentDebt": "None", "investments": "None", "totalAssets": "431751985", "longTermDebt": "23051152", "shortTermDebt": "21092108", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21191390", "reportedCurrency": "USD", "retainedEarnings": "-363285925", "totalLiabilities": "311424585", "otherCurrentAssets": "1869806", "totalCurrentAssets": "97973924", "currentLongTermDebt": "15169576", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58315569", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333778061", "currentAccountsPayable": "23930048", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82094352", "shortLongTermDebtTotal": "267201513", "totalShareholderEquity": "95862701", "capitalLeaseObligations": "228980785", "otherCurrentLiabilities": "8811023", "totalCurrentLiabilities": "54862969", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "256561616", "cashAndShortTermInvestments": "34255264", "commonStockSharesOutstanding": "4232520", "intangibleAssetsExcludingGoodwill": "21191390", "cashAndCashEquivalentsAtCarryingValue": "34255264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432739618", "profitLoss": "None", "dividendPayout": "51231657", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-719107", "operatingCashflow": "50607108", "capitalExpenditures": "14632414", "changeInReceivables": "58077067", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48132730", "cashflowFromInvestment": "-4337398", "stockBasedCompensation": "189581", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51231657", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1863020", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4764115", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13131374", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219294306, "cost_of_revenue": 203872568, "gross_profit": 15421738, "research_and_development": null, "selling_general_admin": 20000188, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -407158453, "depreciation_amortisation": 13131374, "ebitda": -394027079, "interest_expense": 12490260, "interest_income": null, "other_non_operating": null, "pretax_income": -419648713, "tax_provision": 13090905, "effective_tax_rate": null, "net_income": -424780446, "net_income_continuing_ops": -432739618, "net_income_to_common": -424780446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34255264, "short_term_investments": null, "net_receivables": 58315569, "inventory": 3533285, "other_current_assets": null, "total_current_assets": 97973924, "net_ppe": null, "goodwill": 17010637, "intangible_assets": 21191390, "goodwill_and_intangibles": 38202027, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 333778061, "total_assets": 431751985, "short_term_debt": 21092108, "accounts_payable": 23930048, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54862969, "long_term_debt": 23051152, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 256561616, "total_liabilities": 311424585, "total_debt": 44143260, "preferred_stock": null, "minority_interest": null, "retained_earnings": -363285925, "total_equity": 95862701, "shares_outstanding": 4232520, "operating_cash_flow": 50607108, "stock_based_compensation": 189581, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14632414, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4337398, "dividends_paid": 51231657, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48132730, "free_cash_flow": 65239522, "net_change_in_cash": -1863020 }, "raw_data": { "income": { "ebit": "-407158453", "ebitda": "-394027079", "netIncome": "-424780446", "grossProfit": "15421738", "depreciation": "None", "totalRevenue": "219294306", "costOfRevenue": "203872568", "interestIncome": "None", "incomeBeforeTax": "-419648713", "interestExpense": "12490260", "operatingIncome": "-406599154", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13090905", "reportedCurrency": "USD", "netInterestIncome": "-12490260", "nonInterestIncome": "None", "operatingExpenses": "422020892", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-559299", "costofGoodsAndServicesSold": "203872568", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13131374", "sellingGeneralAndAdministrative": "20000188", "netIncomeFromContinuingOperations": "-432739618" }, "balance": { "goodwill": "17010637", "inventory": "3533285", "commonStock": "650224", "currentDebt": "None", "investments": "None", "totalAssets": "431751985", "longTermDebt": "23051152", "shortTermDebt": "21092108", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21191390", "reportedCurrency": "USD", "retainedEarnings": "-363285925", "totalLiabilities": "311424585", "otherCurrentAssets": "1869806", "totalCurrentAssets": "97973924", "currentLongTermDebt": "15169576", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58315569", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333778061", "currentAccountsPayable": "23930048", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82094352", "shortLongTermDebtTotal": "267201513", "totalShareholderEquity": "95862701", "capitalLeaseObligations": "228980785", "otherCurrentLiabilities": "8811023", "totalCurrentLiabilities": "54862969", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "256561616", "cashAndShortTermInvestments": "34255264", "commonStockSharesOutstanding": "4232520", "intangibleAssetsExcludingGoodwill": "21191390", "cashAndCashEquivalentsAtCarryingValue": "34255264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432739618", "profitLoss": "None", "dividendPayout": "51231657", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-719107", "operatingCashflow": "50607108", "capitalExpenditures": "14632414", "changeInReceivables": "58077067", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48132730", "cashflowFromInvestment": "-4337398", "stockBasedCompensation": "189581", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51231657", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1863020", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4764115", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13131374", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 331531311, "cost_of_revenue": 152250353, "gross_profit": 179280958, "ebit": 175687038, "ebitda": 183447080, "pretax_income": 169491016, "tax_provision": 965731, "net_income": 132593328, "net_income_to_common": 132593328, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36118284, "total_current_assets": 154015179, "total_assets": 394650043, "short_term_debt": 13173431, "long_term_debt": 78821985, "total_debt": 91995416, "total_liabilities": 203069033, "total_equity": 114651306, "shares_outstanding": 3951947, "goodwill_and_intangibles": 1821946 }, "cash_flow": { "operating_cash_flow": 173432486, "capital_expenditure": 36926591, "free_cash_flow": 210359077, "dividends_paid": 144337923, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134200, "ticker_id": 7403, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175687038", "ebitda": "183447080", "netIncome": "132593328", "grossProfit": "179280958", "depreciation": "None", "totalRevenue": "331531311", "costOfRevenue": "152250353", "interestIncome": "None", "incomeBeforeTax": "169491016", "interestExpense": "6196026", "operatingIncome": "170264898", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "965731", "reportedCurrency": "USD", "netInterestIncome": "-6196026", "nonInterestIncome": "None", "operatingExpenses": "9016060", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "285880", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152250353", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7760042", "sellingGeneralAndAdministrative": "5462344", "netIncomeFromContinuingOperations": "168525285" }, "balance": { "goodwill": "1139297", "inventory": "2814178", "commonStock": "592792", "currentDebt": "None", "investments": "None", "totalAssets": "394650043", "longTermDebt": "78821985", "shortTermDebt": "13173431", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "682649", "reportedCurrency": "USD", "retainedEarnings": "102315623", "totalLiabilities": "203069033", "otherCurrentAssets": "323283", "totalCurrentAssets": "154015179", "currentLongTermDebt": "10230987", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114759434", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240634864", "currentAccountsPayable": "17653102", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "238356833", "shortLongTermDebtTotal": "178551505", "totalShareholderEquity": "114651306", "capitalLeaseObligations": "89498533", "otherCurrentLiabilities": "6690507", "totalCurrentLiabilities": "37690959", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165378074", "cashAndShortTermInvestments": "36118284", "commonStockSharesOutstanding": "3951947", "intangibleAssetsExcludingGoodwill": "682649", "cashAndCashEquivalentsAtCarryingValue": "36118284", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168525285", "profitLoss": "None", "dividendPayout": "144337923", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1088489", "operatingCashflow": "173432486", "capitalExpenditures": "36926591", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125853033", "cashflowFromInvestment": "-36975444", "stockBasedCompensation": "10344239", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144337923", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7662464", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 331531311, "cost_of_revenue": 152250353, "gross_profit": 179280958, "research_and_development": 285880, "selling_general_admin": 5462344, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175687038, "depreciation_amortisation": 7760042, "ebitda": 183447080, "interest_expense": 6196026, "interest_income": null, "other_non_operating": null, "pretax_income": 169491016, "tax_provision": 965731, "effective_tax_rate": null, "net_income": 132593328, "net_income_continuing_ops": 168525285, "net_income_to_common": 132593328, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36118284, "short_term_investments": null, "net_receivables": 114759434, "inventory": 2814178, "other_current_assets": null, "total_current_assets": 154015179, "net_ppe": null, "goodwill": 1139297, "intangible_assets": 682649, "goodwill_and_intangibles": 1821946, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 240634864, "total_assets": 394650043, "short_term_debt": 13173431, "accounts_payable": 17653102, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37690959, "long_term_debt": 78821985, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165378074, "total_liabilities": 203069033, "total_debt": 91995416, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102315623, "total_equity": 114651306, "shares_outstanding": 3951947, "operating_cash_flow": 173432486, "stock_based_compensation": 10344239, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36926591, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36975444, "dividends_paid": 144337923, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125853033, "free_cash_flow": 210359077, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175687038", "ebitda": "183447080", "netIncome": "132593328", "grossProfit": "179280958", "depreciation": "None", "totalRevenue": "331531311", "costOfRevenue": "152250353", "interestIncome": "None", "incomeBeforeTax": "169491016", "interestExpense": "6196026", "operatingIncome": "170264898", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "965731", "reportedCurrency": "USD", "netInterestIncome": "-6196026", "nonInterestIncome": "None", "operatingExpenses": "9016060", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "285880", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152250353", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7760042", "sellingGeneralAndAdministrative": "5462344", "netIncomeFromContinuingOperations": "168525285" }, "balance": { "goodwill": "1139297", "inventory": "2814178", "commonStock": "592792", "currentDebt": "None", "investments": "None", "totalAssets": "394650043", "longTermDebt": "78821985", "shortTermDebt": "13173431", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "682649", "reportedCurrency": "USD", "retainedEarnings": "102315623", "totalLiabilities": "203069033", "otherCurrentAssets": "323283", "totalCurrentAssets": "154015179", "currentLongTermDebt": "10230987", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114759434", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240634864", "currentAccountsPayable": "17653102", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "238356833", "shortLongTermDebtTotal": "178551505", "totalShareholderEquity": "114651306", "capitalLeaseObligations": "89498533", "otherCurrentLiabilities": "6690507", "totalCurrentLiabilities": "37690959", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165378074", "cashAndShortTermInvestments": "36118284", "commonStockSharesOutstanding": "3951947", "intangibleAssetsExcludingGoodwill": "682649", "cashAndCashEquivalentsAtCarryingValue": "36118284", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168525285", "profitLoss": "None", "dividendPayout": "144337923", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1088489", "operatingCashflow": "173432486", "capitalExpenditures": "36926591", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125853033", "cashflowFromInvestment": "-36975444", "stockBasedCompensation": "10344239", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144337923", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7662464", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 274029061, "cost_of_revenue": 116422902, "gross_profit": 157606159, "ebit": 152172176, "ebitda": 158070537, "pretax_income": 145739235, "tax_provision": 181341, "net_income": 105969885, "net_income_to_common": 105969885, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25514275, "total_current_assets": 135507414, "total_assets": 308554805, "short_term_debt": 20385070, "long_term_debt": 81903657, "total_debt": 102288727, "total_liabilities": 161185980, "total_equity": 85806895, "shares_outstanding": 4291578, "goodwill_and_intangibles": 1139297 }, "cash_flow": { "operating_cash_flow": 81264270, "capital_expenditure": 61191925, "free_cash_flow": 142456195, "dividends_paid": 59051265, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134205, "ticker_id": 7403, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152172176", "ebitda": "158070537", "netIncome": "105969885", "grossProfit": "157606159", "depreciation": "None", "totalRevenue": "274029061", "costOfRevenue": "116422902", "interestIncome": "None", "incomeBeforeTax": "145739235", "interestExpense": "6432941", "operatingIncome": "153173887", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "181341", "reportedCurrency": "USD", "netInterestIncome": "-6432941", "nonInterestIncome": "None", "operatingExpenses": "4432272", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "557257", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116422902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5898361", "sellingGeneralAndAdministrative": "4432272", "netIncomeFromContinuingOperations": "145557894" }, "balance": { "goodwill": "1139297", "inventory": "1725689", "commonStock": "5282", "currentDebt": "None", "investments": "None", "totalAssets": "308554805", "longTermDebt": "81903657", "shortTermDebt": "20385070", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18218962", "totalLiabilities": "161185980", "otherCurrentAssets": "130569", "totalCurrentAssets": "135507414", "currentLongTermDebt": "18645091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108136880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173047391", "currentAccountsPayable": "8630661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170809411", "shortLongTermDebtTotal": "150120034", "totalShareholderEquity": "85806895", "capitalLeaseObligations": "49571286", "otherCurrentLiabilities": "2396634", "totalCurrentLiabilities": "31451016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "129734964", "cashAndShortTermInvestments": "25514275", "commonStockSharesOutstanding": "4291578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25514275", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145557894", "profitLoss": "None", "dividendPayout": "59051265", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-825773", "operatingCashflow": "81264270", "capitalExpenditures": "61191925", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2562320", "cashflowFromInvestment": "-61191925", "stockBasedCompensation": "2571689", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59051265", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5960766", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274029061, "cost_of_revenue": 116422902, "gross_profit": 157606159, "research_and_development": 557257, "selling_general_admin": 4432272, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152172176, "depreciation_amortisation": 5898361, "ebitda": 158070537, "interest_expense": 6432941, "interest_income": null, "other_non_operating": null, "pretax_income": 145739235, "tax_provision": 181341, "effective_tax_rate": null, "net_income": 105969885, "net_income_continuing_ops": 145557894, "net_income_to_common": 105969885, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25514275, "short_term_investments": null, "net_receivables": 108136880, "inventory": 1725689, "other_current_assets": null, "total_current_assets": 135507414, "net_ppe": null, "goodwill": 1139297, "intangible_assets": null, "goodwill_and_intangibles": 1139297, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 173047391, "total_assets": 308554805, "short_term_debt": 20385070, "accounts_payable": 8630661, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31451016, "long_term_debt": 81903657, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129734964, "total_liabilities": 161185980, "total_debt": 102288727, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18218962, "total_equity": 85806895, "shares_outstanding": 4291578, "operating_cash_flow": 81264270, "stock_based_compensation": 2571689, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61191925, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61191925, "dividends_paid": 59051265, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2562320, "free_cash_flow": 142456195, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152172176", "ebitda": "158070537", "netIncome": "105969885", "grossProfit": "157606159", "depreciation": "None", "totalRevenue": "274029061", "costOfRevenue": "116422902", "interestIncome": "None", "incomeBeforeTax": "145739235", "interestExpense": "6432941", "operatingIncome": "153173887", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "181341", "reportedCurrency": "USD", "netInterestIncome": "-6432941", "nonInterestIncome": "None", "operatingExpenses": "4432272", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "557257", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116422902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5898361", "sellingGeneralAndAdministrative": "4432272", "netIncomeFromContinuingOperations": "145557894" }, "balance": { "goodwill": "1139297", "inventory": "1725689", "commonStock": "5282", "currentDebt": "None", "investments": "None", "totalAssets": "308554805", "longTermDebt": "81903657", "shortTermDebt": "20385070", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18218962", "totalLiabilities": "161185980", "otherCurrentAssets": "130569", "totalCurrentAssets": "135507414", "currentLongTermDebt": "18645091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108136880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173047391", "currentAccountsPayable": "8630661", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170809411", "shortLongTermDebtTotal": "150120034", "totalShareholderEquity": "85806895", "capitalLeaseObligations": "49571286", "otherCurrentLiabilities": "2396634", "totalCurrentLiabilities": "31451016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "129734964", "cashAndShortTermInvestments": "25514275", "commonStockSharesOutstanding": "4291578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25514275", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145557894", "profitLoss": "None", "dividendPayout": "59051265", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-825773", "operatingCashflow": "81264270", "capitalExpenditures": "61191925", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2562320", "cashflowFromInvestment": "-61191925", "stockBasedCompensation": "2571689", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59051265", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5960766", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 97057120, "cost_of_revenue": 1660886, "gross_profit": 97057120, "ebit": 35619898, "ebitda": 38097474, "pretax_income": 32089376, "tax_provision": 15605909, "net_income": 20923151, "net_income_to_common": 20923151, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8004250, "total_current_assets": 45743237, "total_assets": 179224529, "short_term_debt": 63683578, "long_term_debt": 40877963, "total_debt": 104561541, "total_liabilities": 128388954, "total_equity": 28309764, "shares_outstanding": 4139627, "goodwill_and_intangibles": 5007482 }, "cash_flow": { "operating_cash_flow": 12124664, "capital_expenditure": 32275356, "free_cash_flow": 44400020, "dividends_paid": 18903003, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134209, "ticker_id": 7403, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35619898", "ebitda": "38097474", "netIncome": "20923151", "grossProfit": "97057120", "depreciation": "None", "totalRevenue": "97057120", "costOfRevenue": "1660886", "interestIncome": "None", "incomeBeforeTax": "32089376", "interestExpense": "3530522", "operatingIncome": "34710736", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15605909", "reportedCurrency": "USD", "netInterestIncome": "-3530522", "nonInterestIncome": "None", "operatingExpenses": "62346384", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "768103", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660886", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2477576", "sellingGeneralAndAdministrative": "59868808", "netIncomeFromContinuingOperations": "32089376" }, "balance": { "goodwill": "3471508", "inventory": "899915", "commonStock": "4649", "currentDebt": "None", "investments": "None", "totalAssets": "179224529", "longTermDebt": "40877963", "shortTermDebt": "63683578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1535974", "reportedCurrency": "USD", "retainedEarnings": "-12568795", "totalLiabilities": "128388954", "otherCurrentAssets": "700074", "totalCurrentAssets": "45743237", "currentLongTermDebt": "13353451", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36138998", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133481293", "currentAccountsPayable": "1752659", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131279523", "shortLongTermDebtTotal": "119939616", "totalShareholderEquity": "28309764", "capitalLeaseObligations": "65708202", "otherCurrentLiabilities": "6531119", "totalCurrentLiabilities": "72132916", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "56256038", "cashAndShortTermInvestments": "8004250", "commonStockSharesOutstanding": "4139627", "intangibleAssetsExcludingGoodwill": "1535974", "cashAndCashEquivalentsAtCarryingValue": "8004250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32089376", "profitLoss": "None", "dividendPayout": "18903003", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-486271", "operatingCashflow": "12124664", "capitalExpenditures": "32275356", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21713333", "cashflowFromInvestment": "-31234106", "stockBasedCompensation": "450054", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18903003", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4112500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2477576", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97057120, "cost_of_revenue": 1660886, "gross_profit": 97057120, "research_and_development": 768103, "selling_general_admin": 59868808, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35619898, "depreciation_amortisation": 2477576, "ebitda": 38097474, "interest_expense": 3530522, "interest_income": null, "other_non_operating": null, "pretax_income": 32089376, "tax_provision": 15605909, "effective_tax_rate": null, "net_income": 20923151, "net_income_continuing_ops": 32089376, "net_income_to_common": 20923151, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8004250, "short_term_investments": null, "net_receivables": 36138998, "inventory": 899915, "other_current_assets": null, "total_current_assets": 45743237, "net_ppe": null, "goodwill": 3471508, "intangible_assets": 1535974, "goodwill_and_intangibles": 5007482, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 133481293, "total_assets": 179224529, "short_term_debt": 63683578, "accounts_payable": 1752659, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72132916, "long_term_debt": 40877963, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56256038, "total_liabilities": 128388954, "total_debt": 104561541, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12568795, "total_equity": 28309764, "shares_outstanding": 4139627, "operating_cash_flow": 12124664, "stock_based_compensation": 450054, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32275356, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31234106, "dividends_paid": 18903003, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21713333, "free_cash_flow": 44400020, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35619898", "ebitda": "38097474", "netIncome": "20923151", "grossProfit": "97057120", "depreciation": "None", "totalRevenue": "97057120", "costOfRevenue": "1660886", "interestIncome": "None", "incomeBeforeTax": "32089376", "interestExpense": "3530522", "operatingIncome": "34710736", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15605909", "reportedCurrency": "USD", "netInterestIncome": "-3530522", "nonInterestIncome": "None", "operatingExpenses": "62346384", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "768103", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660886", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2477576", "sellingGeneralAndAdministrative": "59868808", "netIncomeFromContinuingOperations": "32089376" }, "balance": { "goodwill": "3471508", "inventory": "899915", "commonStock": "4649", "currentDebt": "None", "investments": "None", "totalAssets": "179224529", "longTermDebt": "40877963", "shortTermDebt": "63683578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1535974", "reportedCurrency": "USD", "retainedEarnings": "-12568795", "totalLiabilities": "128388954", "otherCurrentAssets": "700074", "totalCurrentAssets": "45743237", "currentLongTermDebt": "13353451", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36138998", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133481293", "currentAccountsPayable": "1752659", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131279523", "shortLongTermDebtTotal": "119939616", "totalShareholderEquity": "28309764", "capitalLeaseObligations": "65708202", "otherCurrentLiabilities": "6531119", "totalCurrentLiabilities": "72132916", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "56256038", "cashAndShortTermInvestments": "8004250", "commonStockSharesOutstanding": "4139627", "intangibleAssetsExcludingGoodwill": "1535974", "cashAndCashEquivalentsAtCarryingValue": "8004250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32089376", "profitLoss": "None", "dividendPayout": "18903003", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-486271", "operatingCashflow": "12124664", "capitalExpenditures": "32275356", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21713333", "cashflowFromInvestment": "-31234106", "stockBasedCompensation": "450054", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18903003", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4112500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2477576", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 91373, "cost_of_revenue": 62298, "gross_profit": 29075, "ebit": -1830561, "ebitda": -1830561, "pretax_income": -2814245, "tax_provision": -161141, "net_income": -2814245, "net_income_to_common": -2814245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119267, "total_current_assets": 305417, "total_assets": 449428, "short_term_debt": 477055, "long_term_debt": null, "total_debt": 477055, "total_liabilities": 1946781, "total_equity": -1497353, "shares_outstanding": 7184203, "goodwill_and_intangibles": 2572015 }, "cash_flow": { "operating_cash_flow": -480049, "capital_expenditure": 0, "free_cash_flow": -480049, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134213, "ticker_id": 7403, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1830561", "ebitda": "-1830561", "netIncome": "-2814245", "grossProfit": "29075", "depreciation": "None", "totalRevenue": "91373", "costOfRevenue": "62298", "interestIncome": "None", "incomeBeforeTax": "-2814245", "interestExpense": "642070", "operatingIncome": "-1830561", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-161141", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1797338", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "545223", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62298", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "522", "sellingGeneralAndAdministrative": "1163766", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "27073", "commonStock": "1775", "currentDebt": "None", "investments": "None", "totalAssets": "449428", "longTermDebt": "None", "shortTermDebt": "477055", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2572015", "reportedCurrency": "USD", "retainedEarnings": "-5452275", "totalLiabilities": "1946781", "otherCurrentAssets": "-27073", "totalCurrentAssets": "305417", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144011", "currentAccountsPayable": "567006", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1379775", "totalShareholderEquity": "-1497353", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "332194", "totalCurrentLiabilities": "1044060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "902720", "cashAndShortTermInvestments": "119267", "commonStockSharesOutstanding": "7184203", "intangibleAssetsExcludingGoodwill": "2572015", "cashAndCashEquivalentsAtCarryingValue": "119267", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-950129", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "127", "operatingCashflow": "-480049", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "704571", "cashflowFromInvestment": "-116964", "stockBasedCompensation": "208025", "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": "522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91373, "cost_of_revenue": 62298, "gross_profit": 29075, "research_and_development": 545223, "selling_general_admin": 1163766, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1830561, "depreciation_amortisation": 522, "ebitda": -1830561, "interest_expense": 642070, "interest_income": null, "other_non_operating": null, "pretax_income": -2814245, "tax_provision": -161141, "effective_tax_rate": null, "net_income": -2814245, "net_income_continuing_ops": null, "net_income_to_common": -2814245, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119267, "short_term_investments": null, "net_receivables": 186150, "inventory": 27073, "other_current_assets": null, "total_current_assets": 305417, "net_ppe": null, "goodwill": null, "intangible_assets": 2572015, "goodwill_and_intangibles": 2572015, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 144011, "total_assets": 449428, "short_term_debt": 477055, "accounts_payable": 567006, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044060, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 902720, "total_liabilities": 1946781, "total_debt": 477055, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5452275, "total_equity": -1497353, "shares_outstanding": 7184203, "operating_cash_flow": -480049, "stock_based_compensation": 208025, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116964, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 704571, "free_cash_flow": -480049, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1830561", "ebitda": "-1830561", "netIncome": "-2814245", "grossProfit": "29075", "depreciation": "None", "totalRevenue": "91373", "costOfRevenue": "62298", "interestIncome": "None", "incomeBeforeTax": "-2814245", "interestExpense": "642070", "operatingIncome": "-1830561", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-161141", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1797338", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "545223", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62298", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "522", "sellingGeneralAndAdministrative": "1163766", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "27073", "commonStock": "1775", "currentDebt": "None", "investments": "None", "totalAssets": "449428", "longTermDebt": "None", "shortTermDebt": "477055", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2572015", "reportedCurrency": "USD", "retainedEarnings": "-5452275", "totalLiabilities": "1946781", "otherCurrentAssets": "-27073", "totalCurrentAssets": "305417", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186150", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144011", "currentAccountsPayable": "567006", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1379775", "totalShareholderEquity": "-1497353", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "332194", "totalCurrentLiabilities": "1044060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "902720", "cashAndShortTermInvestments": "119267", "commonStockSharesOutstanding": "7184203", "intangibleAssetsExcludingGoodwill": "2572015", "cashAndCashEquivalentsAtCarryingValue": "119267", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-950129", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "127", "operatingCashflow": "-480049", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "704571", "cashflowFromInvestment": "-116964", "stockBasedCompensation": "208025", "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": "522", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 216485000, "cost_of_revenue": 124755000, "gross_profit": 91730000, "ebit": 81242000, "ebitda": 86734000, "pretax_income": 76560000, "tax_provision": 13797000, "net_income": 46807000, "net_income_to_common": 46807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207347000, "total_current_assets": 579649000, "total_assets": 957318000, "short_term_debt": 26414000, "long_term_debt": 24261000, "total_debt": 50675000, "total_liabilities": 515265000, "total_equity": 346293000, "shares_outstanding": 7177528, "goodwill_and_intangibles": 34824000 }, "cash_flow": { "operating_cash_flow": 75518000, "capital_expenditure": 1201000, "free_cash_flow": 76719000, "dividends_paid": 15357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134178, "ticker_id": 7403, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81242000", "ebitda": "86734000", "netIncome": "46807000", "grossProfit": "91730000", "depreciation": "None", "totalRevenue": "216485000", "costOfRevenue": "124755000", "interestIncome": "None", "incomeBeforeTax": "76560000", "interestExpense": "4682000", "operatingIncome": "81265000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13797000", "reportedCurrency": "USD", "netInterestIncome": "-4682000", "nonInterestIncome": "None", "operatingExpenses": "10465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5492000", "sellingGeneralAndAdministrative": "14380000", "netIncomeFromContinuingOperations": "62763000" }, "balance": { "goodwill": "13919000", "inventory": "4679000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "957318000", "longTermDebt": "24261000", "shortTermDebt": "26414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "20905000", "reportedCurrency": "USD", "retainedEarnings": "-239380000", "totalLiabilities": "515265000", "otherCurrentAssets": "28063000", "totalCurrentAssets": "579649000", "currentLongTermDebt": "16874000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "377669000", "currentAccountsPayable": "46452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349086000", "totalShareholderEquity": "346293000", "capitalLeaseObligations": "307951000", "otherCurrentLiabilities": "95976000", "totalCurrentLiabilities": "184436000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "330829000", "cashAndShortTermInvestments": "207347000", "commonStockSharesOutstanding": "7177528", "intangibleAssetsExcludingGoodwill": "20905000", "cashAndCashEquivalentsAtCarryingValue": "207347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46807000", "profitLoss": "None", "dividendPayout": "15357000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "75518000", "capitalExpenditures": "1201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49549000", "cashflowFromInvestment": "-1201000", "stockBasedCompensation": "-3915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216485000, "cost_of_revenue": 124755000, "gross_profit": 91730000, "research_and_development": null, "selling_general_admin": 14380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81242000, "depreciation_amortisation": 5492000, "ebitda": 86734000, "interest_expense": 4682000, "interest_income": null, "other_non_operating": null, "pretax_income": 76560000, "tax_provision": 13797000, "effective_tax_rate": null, "net_income": 46807000, "net_income_continuing_ops": 62763000, "net_income_to_common": 46807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207347000, "short_term_investments": null, "net_receivables": 339560000, "inventory": 4679000, "other_current_assets": null, "total_current_assets": 579649000, "net_ppe": null, "goodwill": 13919000, "intangible_assets": 20905000, "goodwill_and_intangibles": 34824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 377669000, "total_assets": 957318000, "short_term_debt": 26414000, "accounts_payable": 46452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184436000, "long_term_debt": 24261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 330829000, "total_liabilities": 515265000, "total_debt": 50675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239380000, "total_equity": 346293000, "shares_outstanding": 7177528, "operating_cash_flow": 75518000, "stock_based_compensation": -3915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1201000, "dividends_paid": 15357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49549000, "free_cash_flow": 76719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81242000", "ebitda": "86734000", "netIncome": "46807000", "grossProfit": "91730000", "depreciation": "None", "totalRevenue": "216485000", "costOfRevenue": "124755000", "interestIncome": "None", "incomeBeforeTax": "76560000", "interestExpense": "4682000", "operatingIncome": "81265000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13797000", "reportedCurrency": "USD", "netInterestIncome": "-4682000", "nonInterestIncome": "None", "operatingExpenses": "10465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5492000", "sellingGeneralAndAdministrative": "14380000", "netIncomeFromContinuingOperations": "62763000" }, "balance": { "goodwill": "13919000", "inventory": "4679000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "957318000", "longTermDebt": "24261000", "shortTermDebt": "26414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "20905000", "reportedCurrency": "USD", "retainedEarnings": "-239380000", "totalLiabilities": "515265000", "otherCurrentAssets": "28063000", "totalCurrentAssets": "579649000", "currentLongTermDebt": "16874000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "377669000", "currentAccountsPayable": "46452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349086000", "totalShareholderEquity": "346293000", "capitalLeaseObligations": "307951000", "otherCurrentLiabilities": "95976000", "totalCurrentLiabilities": "184436000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "330829000", "cashAndShortTermInvestments": "207347000", "commonStockSharesOutstanding": "7177528", "intangibleAssetsExcludingGoodwill": "20905000", "cashAndCashEquivalentsAtCarryingValue": "207347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46807000", "profitLoss": "None", "dividendPayout": "15357000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "75518000", "capitalExpenditures": "1201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49549000", "cashflowFromInvestment": "-1201000", "stockBasedCompensation": "-3915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 151679000, "cost_of_revenue": 105541000, "gross_profit": 46138000, "ebit": 30918000, "ebitda": 36105000, "pretax_income": 25894000, "tax_provision": 9286000, "net_income": 11834000, "net_income_to_common": 11834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185574000, "total_current_assets": 538811000, "total_assets": 918525000, "short_term_debt": 23305000, "long_term_debt": 29174000, "total_debt": 52479000, "total_liabilities": 495088000, "total_equity": 329447000, "shares_outstanding": 7177528, "goodwill_and_intangibles": 35149000 }, "cash_flow": { "operating_cash_flow": 70389000, "capital_expenditure": 1409000, "free_cash_flow": 71798000, "dividends_paid": 7364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134179, "ticker_id": 7403, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30918000", "ebitda": "36105000", "netIncome": "11834000", "grossProfit": "46138000", "depreciation": "None", "totalRevenue": "151679000", "costOfRevenue": "105541000", "interestIncome": "None", "incomeBeforeTax": "25894000", "interestExpense": "4976000", "operatingIncome": "30918000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9286000", "reportedCurrency": "USD", "netInterestIncome": "-4976000", "nonInterestIncome": "None", "operatingExpenses": "15220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5187000", "sellingGeneralAndAdministrative": "17823000", "netIncomeFromContinuingOperations": "16608000" }, "balance": { "goodwill": "13919000", "inventory": "2866000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "918525000", "longTermDebt": "29174000", "shortTermDebt": "23305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21230000", "reportedCurrency": "USD", "retainedEarnings": "-286187000", "totalLiabilities": "495088000", "otherCurrentAssets": "24953000", "totalCurrentAssets": "538811000", "currentLongTermDebt": "14076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379714000", "currentAccountsPayable": "48967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351393000", "totalShareholderEquity": "329447000", "capitalLeaseObligations": "308143000", "otherCurrentLiabilities": "84772000", "totalCurrentLiabilities": "157911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337177000", "cashAndShortTermInvestments": "185574000", "commonStockSharesOutstanding": "7177528", "intangibleAssetsExcludingGoodwill": "21230000", "cashAndCashEquivalentsAtCarryingValue": "185574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11834000", "profitLoss": "None", "dividendPayout": "7364000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "292000", "operatingCashflow": "70389000", "capitalExpenditures": "1409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45791000", "cashflowFromInvestment": "-5072000", "stockBasedCompensation": "41943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151679000, "cost_of_revenue": 105541000, "gross_profit": 46138000, "research_and_development": null, "selling_general_admin": 17823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30918000, "depreciation_amortisation": 5187000, "ebitda": 36105000, "interest_expense": 4976000, "interest_income": null, "other_non_operating": null, "pretax_income": 25894000, "tax_provision": 9286000, "effective_tax_rate": null, "net_income": 11834000, "net_income_continuing_ops": 16608000, "net_income_to_common": 11834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185574000, "short_term_investments": null, "net_receivables": 325418000, "inventory": 2866000, "other_current_assets": null, "total_current_assets": 538811000, "net_ppe": null, "goodwill": 13919000, "intangible_assets": 21230000, "goodwill_and_intangibles": 35149000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379714000, "total_assets": 918525000, "short_term_debt": 23305000, "accounts_payable": 48967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157911000, "long_term_debt": 29174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337177000, "total_liabilities": 495088000, "total_debt": 52479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -286187000, "total_equity": 329447000, "shares_outstanding": 7177528, "operating_cash_flow": 70389000, "stock_based_compensation": 41943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5072000, "dividends_paid": 7364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45791000, "free_cash_flow": 71798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30918000", "ebitda": "36105000", "netIncome": "11834000", "grossProfit": "46138000", "depreciation": "None", "totalRevenue": "151679000", "costOfRevenue": "105541000", "interestIncome": "None", "incomeBeforeTax": "25894000", "interestExpense": "4976000", "operatingIncome": "30918000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9286000", "reportedCurrency": "USD", "netInterestIncome": "-4976000", "nonInterestIncome": "None", "operatingExpenses": "15220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5187000", "sellingGeneralAndAdministrative": "17823000", "netIncomeFromContinuingOperations": "16608000" }, "balance": { "goodwill": "13919000", "inventory": "2866000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "918525000", "longTermDebt": "29174000", "shortTermDebt": "23305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21230000", "reportedCurrency": "USD", "retainedEarnings": "-286187000", "totalLiabilities": "495088000", "otherCurrentAssets": "24953000", "totalCurrentAssets": "538811000", "currentLongTermDebt": "14076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379714000", "currentAccountsPayable": "48967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351393000", "totalShareholderEquity": "329447000", "capitalLeaseObligations": "308143000", "otherCurrentLiabilities": "84772000", "totalCurrentLiabilities": "157911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "337177000", "cashAndShortTermInvestments": "185574000", "commonStockSharesOutstanding": "7177528", "intangibleAssetsExcludingGoodwill": "21230000", "cashAndCashEquivalentsAtCarryingValue": "185574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11834000", "profitLoss": "None", "dividendPayout": "7364000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "292000", "operatingCashflow": "70389000", "capitalExpenditures": "1409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45791000", "cashflowFromInvestment": "-5072000", "stockBasedCompensation": "41943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 267804000, "cost_of_revenue": 112923000, "gross_profit": 154881000, "ebit": 129391000, "ebitda": 134394000, "pretax_income": 123939000, "tax_provision": 27140000, "net_income": 55435000, "net_income_to_common": 55435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166048000, "total_current_assets": 592651000, "total_assets": 964518000, "short_term_debt": 32527000, "long_term_debt": 25574000, "total_debt": 58101000, "total_liabilities": 526485000, "total_equity": 317166000, "shares_outstanding": 7177528, "goodwill_and_intangibles": 35474000 }, "cash_flow": { "operating_cash_flow": 99514000, "capital_expenditure": 302000, "free_cash_flow": 99816000, "dividends_paid": 23398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134181, "ticker_id": 7403, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129391000", "ebitda": "134394000", "netIncome": "55435000", "grossProfit": "154881000", "depreciation": "None", "totalRevenue": "267804000", "costOfRevenue": "112923000", "interestIncome": "None", "incomeBeforeTax": "123939000", "interestExpense": "5452000", "operatingIncome": "130367000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27140000", "reportedCurrency": "USD", "netInterestIncome": "-5452000", "nonInterestIncome": "None", "operatingExpenses": "24514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5003000", "sellingGeneralAndAdministrative": "11297000", "netIncomeFromContinuingOperations": "96799000" }, "balance": { "goodwill": "13919000", "inventory": "3158000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "964518000", "longTermDebt": "25574000", "shortTermDebt": "32527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "21555000", "reportedCurrency": "USD", "retainedEarnings": "-298021000", "totalLiabilities": "526485000", "otherCurrentAssets": "36036000", "totalCurrentAssets": "592651000", "currentLongTermDebt": "23308000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "387409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371867000", "currentAccountsPayable": "49557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389024000", "totalShareholderEquity": "317166000", "capitalLeaseObligations": "309719000", "otherCurrentLiabilities": "103372000", "totalCurrentLiabilities": "185456000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341029000", "cashAndShortTermInvestments": "166048000", "commonStockSharesOutstanding": "7177528", "intangibleAssetsExcludingGoodwill": "21555000", "cashAndCashEquivalentsAtCarryingValue": "166048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96799000", "profitLoss": "None", "dividendPayout": "23398000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-883000", "operatingCashflow": "99514000", "capitalExpenditures": "302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29897000", "cashflowFromInvestment": "-302000", "stockBasedCompensation": "13217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267804000, "cost_of_revenue": 112923000, "gross_profit": 154881000, "research_and_development": null, "selling_general_admin": 11297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129391000, "depreciation_amortisation": 5003000, "ebitda": 134394000, "interest_expense": 5452000, "interest_income": null, "other_non_operating": null, "pretax_income": 123939000, "tax_provision": 27140000, "effective_tax_rate": null, "net_income": 55435000, "net_income_continuing_ops": 96799000, "net_income_to_common": 55435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166048000, "short_term_investments": null, "net_receivables": 387409000, "inventory": 3158000, "other_current_assets": null, "total_current_assets": 592651000, "net_ppe": null, "goodwill": 13919000, "intangible_assets": 21555000, "goodwill_and_intangibles": 35474000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 371867000, "total_assets": 964518000, "short_term_debt": 32527000, "accounts_payable": 49557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185456000, "long_term_debt": 25574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341029000, "total_liabilities": 526485000, "total_debt": 58101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -298021000, "total_equity": 317166000, "shares_outstanding": 7177528, "operating_cash_flow": 99514000, "stock_based_compensation": 13217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302000, "dividends_paid": 23398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29897000, "free_cash_flow": 99816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129391000", "ebitda": "134394000", "netIncome": "55435000", "grossProfit": "154881000", "depreciation": "None", "totalRevenue": "267804000", "costOfRevenue": "112923000", "interestIncome": "None", "incomeBeforeTax": "123939000", "interestExpense": "5452000", "operatingIncome": "130367000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27140000", "reportedCurrency": "USD", "netInterestIncome": "-5452000", "nonInterestIncome": "None", "operatingExpenses": "24514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5003000", "sellingGeneralAndAdministrative": "11297000", "netIncomeFromContinuingOperations": "96799000" }, "balance": { "goodwill": "13919000", "inventory": "3158000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "964518000", "longTermDebt": "25574000", "shortTermDebt": "32527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "21555000", "reportedCurrency": "USD", "retainedEarnings": "-298021000", "totalLiabilities": "526485000", "otherCurrentAssets": "36036000", "totalCurrentAssets": "592651000", "currentLongTermDebt": "23308000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "387409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371867000", "currentAccountsPayable": "49557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389024000", "totalShareholderEquity": "317166000", "capitalLeaseObligations": "309719000", "otherCurrentLiabilities": "103372000", "totalCurrentLiabilities": "185456000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341029000", "cashAndShortTermInvestments": "166048000", "commonStockSharesOutstanding": "7177528", "intangibleAssetsExcludingGoodwill": "21555000", "cashAndCashEquivalentsAtCarryingValue": "166048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96799000", "profitLoss": "None", "dividendPayout": "23398000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-883000", "operatingCashflow": "99514000", "capitalExpenditures": "302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29897000", "cashflowFromInvestment": "-302000", "stockBasedCompensation": "13217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 243985000, "cost_of_revenue": 119061000, "gross_profit": 124924000, "ebit": 33679000, "ebitda": null, "pretax_income": 23732000, "tax_provision": null, "net_income": -17697000, "net_income_to_common": -17697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96733000, "total_current_assets": 473025000, "total_assets": 841028000, "short_term_debt": null, "long_term_debt": 20463000, "total_debt": 20463000, "total_liabilities": 504151000, "total_equity": 235250000, "shares_outstanding": 6595109, "goodwill_and_intangibles": 28799000 }, "cash_flow": { "operating_cash_flow": 27257000, "capital_expenditure": 751000, "free_cash_flow": 28008000, "dividends_paid": 11412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134182, "ticker_id": 7403, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-17697000", "grossProfit": "124924000", "depreciation": "None", "totalRevenue": "243985000", "costOfRevenue": "119061000", "interestIncome": "None", "incomeBeforeTax": "23732000", "interestExpense": "5678000", "operatingIncome": "33679000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5678000", "nonInterestIncome": "None", "operatingExpenses": "210306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "91245000", "netIncomeFromContinuingOperations": "16144000" }, "balance": { "goodwill": "13919000", "inventory": "2275000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "841028000", "longTermDebt": "20463000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14880000", "reportedCurrency": "USD", "retainedEarnings": "-353456000", "totalLiabilities": "504151000", "otherCurrentAssets": "19060000", "totalCurrentAssets": "473025000", "currentLongTermDebt": "26810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368003000", "currentAccountsPayable": "30051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "235250000", "capitalLeaseObligations": "297973000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "194874000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "309277000", "cashAndShortTermInvestments": "96733000", "commonStockSharesOutstanding": "6595109", "intangibleAssetsExcludingGoodwill": "14880000", "cashAndCashEquivalentsAtCarryingValue": "96733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17697000", "profitLoss": "None", "dividendPayout": "11412000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "843000", "operatingCashflow": "27257000", "capitalExpenditures": "751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15449000", "cashflowFromInvestment": "None", "stockBasedCompensation": "78747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243985000, "cost_of_revenue": 119061000, "gross_profit": 124924000, "research_and_development": null, "selling_general_admin": 91245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33679000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 5678000, "interest_income": null, "other_non_operating": null, "pretax_income": 23732000, "tax_provision": null, "effective_tax_rate": null, "net_income": -17697000, "net_income_continuing_ops": 16144000, "net_income_to_common": -17697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96733000, "short_term_investments": null, "net_receivables": 354957000, "inventory": 2275000, "other_current_assets": null, "total_current_assets": 473025000, "net_ppe": null, "goodwill": 13919000, "intangible_assets": 14880000, "goodwill_and_intangibles": 28799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 368003000, "total_assets": 841028000, "short_term_debt": null, "accounts_payable": 30051000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194874000, "long_term_debt": 20463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309277000, "total_liabilities": 504151000, "total_debt": 20463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -353456000, "total_equity": 235250000, "shares_outstanding": 6595109, "operating_cash_flow": 27257000, "stock_based_compensation": 78747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 11412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15449000, "free_cash_flow": 28008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-17697000", "grossProfit": "124924000", "depreciation": "None", "totalRevenue": "243985000", "costOfRevenue": "119061000", "interestIncome": "None", "incomeBeforeTax": "23732000", "interestExpense": "5678000", "operatingIncome": "33679000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5678000", "nonInterestIncome": "None", "operatingExpenses": "210306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "91245000", "netIncomeFromContinuingOperations": "16144000" }, "balance": { "goodwill": "13919000", "inventory": "2275000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "841028000", "longTermDebt": "20463000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14880000", "reportedCurrency": "USD", "retainedEarnings": "-353456000", "totalLiabilities": "504151000", "otherCurrentAssets": "19060000", "totalCurrentAssets": "473025000", "currentLongTermDebt": "26810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368003000", "currentAccountsPayable": "30051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "235250000", "capitalLeaseObligations": "297973000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "194874000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "309277000", "cashAndShortTermInvestments": "96733000", "commonStockSharesOutstanding": "6595109", "intangibleAssetsExcludingGoodwill": "14880000", "cashAndCashEquivalentsAtCarryingValue": "96733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17697000", "profitLoss": "None", "dividendPayout": "11412000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "843000", "operatingCashflow": "27257000", "capitalExpenditures": "751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15449000", "cashflowFromInvestment": "None", "stockBasedCompensation": "78747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 211789000, "cost_of_revenue": 93451000, "gross_profit": 118338000, "ebit": 68884000, "ebitda": 73976000, "pretax_income": 62764000, "tax_provision": 18541000, "net_income": 14634000, "net_income_to_common": 14634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84729000, "total_current_assets": 401517000, "total_assets": 761916000, "short_term_debt": 30891000, "long_term_debt": 21733000, "total_debt": 52624000, "total_liabilities": 487036000, "total_equity": 197108000, "shares_outstanding": 5853000, "goodwill_and_intangibles": 29124000 }, "cash_flow": { "operating_cash_flow": 50965000, "capital_expenditure": 64000, "free_cash_flow": 51029000, "dividends_paid": 7364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134183, "ticker_id": 7403, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68884000", "ebitda": "73976000", "netIncome": "14634000", "grossProfit": "118338000", "depreciation": "None", "totalRevenue": "211789000", "costOfRevenue": "93451000", "interestIncome": "None", "incomeBeforeTax": "62764000", "interestExpense": "6120000", "operatingIncome": "72209000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18541000", "reportedCurrency": "USD", "netInterestIncome": "-6120000", "nonInterestIncome": "None", "operatingExpenses": "46129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5092000", "sellingGeneralAndAdministrative": "10035000", "netIncomeFromContinuingOperations": "44223000" }, "balance": { "goodwill": "13919000", "inventory": "3118000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "761916000", "longTermDebt": "21733000", "shortTermDebt": "30891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15205000", "reportedCurrency": "USD", "retainedEarnings": "-342259000", "totalLiabilities": "487036000", "otherCurrentAssets": "14330000", "totalCurrentAssets": "401517000", "currentLongTermDebt": "20761000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360399000", "currentAccountsPayable": "25515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "341361000", "totalShareholderEquity": "197108000", "capitalLeaseObligations": "298867000", "otherCurrentLiabilities": "74853000", "totalCurrentLiabilities": "176566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "310470000", "cashAndShortTermInvestments": "84729000", "commonStockSharesOutstanding": "5853000", "intangibleAssetsExcludingGoodwill": "15205000", "cashAndCashEquivalentsAtCarryingValue": "84729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44223000", "profitLoss": "None", "dividendPayout": "7364000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-268000", "operatingCashflow": "50965000", "capitalExpenditures": "64000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6812000", "cashflowFromInvestment": "-64000", "stockBasedCompensation": "36094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211789000, "cost_of_revenue": 93451000, "gross_profit": 118338000, "research_and_development": null, "selling_general_admin": 10035000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68884000, "depreciation_amortisation": 5092000, "ebitda": 73976000, "interest_expense": 6120000, "interest_income": null, "other_non_operating": null, "pretax_income": 62764000, "tax_provision": 18541000, "effective_tax_rate": null, "net_income": 14634000, "net_income_continuing_ops": 44223000, "net_income_to_common": 14634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84729000, "short_term_investments": null, "net_receivables": 299340000, "inventory": 3118000, "other_current_assets": null, "total_current_assets": 401517000, "net_ppe": null, "goodwill": 13919000, "intangible_assets": 15205000, "goodwill_and_intangibles": 29124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360399000, "total_assets": 761916000, "short_term_debt": 30891000, "accounts_payable": 25515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176566000, "long_term_debt": 21733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310470000, "total_liabilities": 487036000, "total_debt": 52624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342259000, "total_equity": 197108000, "shares_outstanding": 5853000, "operating_cash_flow": 50965000, "stock_based_compensation": 36094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000, "dividends_paid": 7364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6812000, "free_cash_flow": 51029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68884000", "ebitda": "73976000", "netIncome": "14634000", "grossProfit": "118338000", "depreciation": "None", "totalRevenue": "211789000", "costOfRevenue": "93451000", "interestIncome": "None", "incomeBeforeTax": "62764000", "interestExpense": "6120000", "operatingIncome": "72209000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18541000", "reportedCurrency": "USD", "netInterestIncome": "-6120000", "nonInterestIncome": "None", "operatingExpenses": "46129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5092000", "sellingGeneralAndAdministrative": "10035000", "netIncomeFromContinuingOperations": "44223000" }, "balance": { "goodwill": "13919000", "inventory": "3118000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "761916000", "longTermDebt": "21733000", "shortTermDebt": "30891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15205000", "reportedCurrency": "USD", "retainedEarnings": "-342259000", "totalLiabilities": "487036000", "otherCurrentAssets": "14330000", "totalCurrentAssets": "401517000", "currentLongTermDebt": "20761000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360399000", "currentAccountsPayable": "25515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "341361000", "totalShareholderEquity": "197108000", "capitalLeaseObligations": "298867000", "otherCurrentLiabilities": "74853000", "totalCurrentLiabilities": "176566000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "310470000", "cashAndShortTermInvestments": "84729000", "commonStockSharesOutstanding": "5853000", "intangibleAssetsExcludingGoodwill": "15205000", "cashAndCashEquivalentsAtCarryingValue": "84729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44223000", "profitLoss": "None", "dividendPayout": "7364000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-268000", "operatingCashflow": "50965000", "capitalExpenditures": "64000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6812000", "cashflowFromInvestment": "-64000", "stockBasedCompensation": "36094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 257617716, "cost_of_revenue": 115991662, "gross_profit": 141626054, "ebit": 113630015, "ebitda": 118910503, "pretax_income": 108577934, "tax_provision": 8608746, "net_income": 61695604, "net_income_to_common": 61695604, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43581412, "total_current_assets": 292478885, "total_assets": 655320393, "short_term_debt": 27734299, "long_term_debt": 22465896, "total_debt": 50200195, "total_liabilities": 453428516, "total_equity": 146344749, "shares_outstanding": 5100030, "goodwill_and_intangibles": 29449000 }, "cash_flow": { "operating_cash_flow": 53462, "capital_expenditure": 395246, "free_cash_flow": 448708, "dividends_paid": 2778738, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134184, "ticker_id": 7403, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113630015", "ebitda": "118910503", "netIncome": "61695604", "grossProfit": "141626054", "depreciation": "None", "totalRevenue": "257617716", "costOfRevenue": "115991662", "interestIncome": "None", "incomeBeforeTax": "108577934", "interestExpense": "5052081", "operatingIncome": "114209398", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8608746", "reportedCurrency": "USD", "netInterestIncome": "-5052081", "nonInterestIncome": "None", "operatingExpenses": "27416656", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115991662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5280488", "sellingGeneralAndAdministrative": "27428296", "netIncomeFromContinuingOperations": "99969188" }, "balance": { "goodwill": "13918719", "inventory": "2849814", "commonStock": "5511", "currentDebt": "None", "investments": "None", "totalAssets": "655320393", "longTermDebt": "22465896", "shortTermDebt": "27734299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15530281", "reportedCurrency": "USD", "retainedEarnings": "-356893371", "totalLiabilities": "453428516", "otherCurrentAssets": "9996244", "totalCurrentAssets": "292478885", "currentLongTermDebt": "17949486", "longTermInvestments": "None", "shortTermInvestments": "-710635653", "currentNetReceivables": "236051415", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362841508", "currentAccountsPayable": "13958959", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340296690", "totalShareholderEquity": "146344749", "capitalLeaseObligations": "299881308", "otherCurrentLiabilities": "72053479", "totalCurrentLiabilities": "140866125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "312562391", "cashAndShortTermInvestments": "43581412", "commonStockSharesOutstanding": "5100030", "intangibleAssetsExcludingGoodwill": "15530281", "cashAndCashEquivalentsAtCarryingValue": "43581412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99969188", "profitLoss": "None", "dividendPayout": "2778738", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-590646", "operatingCashflow": "53462", "capitalExpenditures": "395246", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2986085", "cashflowFromInvestment": "-395246", "stockBasedCompensation": "14680454", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2778738", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5280488", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257617716, "cost_of_revenue": 115991662, "gross_profit": 141626054, "research_and_development": null, "selling_general_admin": 27428296, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113630015, "depreciation_amortisation": 5280488, "ebitda": 118910503, "interest_expense": 5052081, "interest_income": null, "other_non_operating": null, "pretax_income": 108577934, "tax_provision": 8608746, "effective_tax_rate": null, "net_income": 61695604, "net_income_continuing_ops": 99969188, "net_income_to_common": 61695604, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43581412, "short_term_investments": -710635653, "net_receivables": 236051415, "inventory": 2849814, "other_current_assets": null, "total_current_assets": 292478885, "net_ppe": null, "goodwill": 13918719, "intangible_assets": 15530281, "goodwill_and_intangibles": 29449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362841508, "total_assets": 655320393, "short_term_debt": 27734299, "accounts_payable": 13958959, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140866125, "long_term_debt": 22465896, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312562391, "total_liabilities": 453428516, "total_debt": 50200195, "preferred_stock": null, "minority_interest": null, "retained_earnings": -356893371, "total_equity": 146344749, "shares_outstanding": 5100030, "operating_cash_flow": 53462, "stock_based_compensation": 14680454, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 395246, "acquisitions": null, "other_investing": null, "investing_cash_flow": -395246, "dividends_paid": 2778738, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2986085, "free_cash_flow": 448708, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113630015", "ebitda": "118910503", "netIncome": "61695604", "grossProfit": "141626054", "depreciation": "None", "totalRevenue": "257617716", "costOfRevenue": "115991662", "interestIncome": "None", "incomeBeforeTax": "108577934", "interestExpense": "5052081", "operatingIncome": "114209398", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8608746", "reportedCurrency": "USD", "netInterestIncome": "-5052081", "nonInterestIncome": "None", "operatingExpenses": "27416656", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115991662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5280488", "sellingGeneralAndAdministrative": "27428296", "netIncomeFromContinuingOperations": "99969188" }, "balance": { "goodwill": "13918719", "inventory": "2849814", "commonStock": "5511", "currentDebt": "None", "investments": "None", "totalAssets": "655320393", "longTermDebt": "22465896", "shortTermDebt": "27734299", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15530281", "reportedCurrency": "USD", "retainedEarnings": "-356893371", "totalLiabilities": "453428516", "otherCurrentAssets": "9996244", "totalCurrentAssets": "292478885", "currentLongTermDebt": "17949486", "longTermInvestments": "None", "shortTermInvestments": "-710635653", "currentNetReceivables": "236051415", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362841508", "currentAccountsPayable": "13958959", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340296690", "totalShareholderEquity": "146344749", "capitalLeaseObligations": "299881308", "otherCurrentLiabilities": "72053479", "totalCurrentLiabilities": "140866125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "312562391", "cashAndShortTermInvestments": "43581412", "commonStockSharesOutstanding": "5100030", "intangibleAssetsExcludingGoodwill": "15530281", "cashAndCashEquivalentsAtCarryingValue": "43581412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99969188", "profitLoss": "None", "dividendPayout": "2778738", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-590646", "operatingCashflow": "53462", "capitalExpenditures": "395246", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2986085", "cashflowFromInvestment": "-395246", "stockBasedCompensation": "14680454", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2778738", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5280488", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 78794869, "cost_of_revenue": 56878055, "gross_profit": 21916814, "ebit": 2800548, "ebitda": 7773026, "pretax_income": -2580492, "tax_provision": 4584518, "net_income": -8788313, "net_income_to_common": -8788313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46909281, "total_current_assets": 119795334, "total_assets": 438488604, "short_term_debt": 17821748000, "long_term_debt": 26801811, "total_debt": 17848549811, "total_liabilities": 358710179, "total_equity": 79778425, "shares_outstanding": 7454551, "goodwill_and_intangibles": 13934574392 }, "cash_flow": { "operating_cash_flow": 6789476, "capital_expenditure": 617159, "free_cash_flow": 7406635, "dividends_paid": 1797665, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134186, "ticker_id": 7403, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2800548", "ebitda": "7773026", "netIncome": "-8788313", "grossProfit": "21916814", "depreciation": "None", "totalRevenue": "78794869", "costOfRevenue": "56878055", "interestIncome": "None", "incomeBeforeTax": "-2580492", "interestExpense": "5381040", "operatingIncome": "9662745", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4584518", "reportedCurrency": "USD", "netInterestIncome": "-5381040", "nonInterestIncome": "None", "operatingExpenses": "12254069", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56878055", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4972478", "sellingGeneralAndAdministrative": "11828848", "netIncomeFromContinuingOperations": "-7165010" }, "balance": { "goodwill": "13918719000", "inventory": "2259168", "commonStock": "5216", "currentDebt": "None", "investments": "None", "totalAssets": "438488604", "longTermDebt": "26801811", "shortTermDebt": "17821748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15855392", "reportedCurrency": "USD", "retainedEarnings": "-418588975", "totalLiabilities": "358710179", "otherCurrentAssets": "7881549", "totalCurrentAssets": "119795334", "currentLongTermDebt": "13884049", "longTermInvestments": "None", "shortTermInvestments": "46862371719", "currentNetReceivables": "62745336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318693270", "currentAccountsPayable": "10320933", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299855073", "totalShareholderEquity": "79778425", "capitalLeaseObligations": "262553730", "otherCurrentLiabilities": "39416065", "totalCurrentLiabilities": "67558746", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "291151433", "cashAndShortTermInvestments": "46909281", "commonStockSharesOutstanding": "7454551", "intangibleAssetsExcludingGoodwill": "15855392", "cashAndCashEquivalentsAtCarryingValue": "46909281", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7165010", "profitLoss": "None", "dividendPayout": "1797665", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "500280", "operatingCashflow": "6789476", "capitalExpenditures": "617159", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420992", "cashflowFromInvestment": "-267178", "stockBasedCompensation": "1963518", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1797665", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4972478", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78794869, "cost_of_revenue": 56878055, "gross_profit": 21916814, "research_and_development": null, "selling_general_admin": 11828848, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2800548, "depreciation_amortisation": 4972478, "ebitda": 7773026, "interest_expense": 5381040, "interest_income": null, "other_non_operating": null, "pretax_income": -2580492, "tax_provision": 4584518, "effective_tax_rate": null, "net_income": -8788313, "net_income_continuing_ops": -7165010, "net_income_to_common": -8788313, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46909281, "short_term_investments": 46862371719, "net_receivables": 62745336000, "inventory": 2259168, "other_current_assets": null, "total_current_assets": 119795334, "net_ppe": null, "goodwill": 13918719000, "intangible_assets": 15855392, "goodwill_and_intangibles": 13934574392, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 318693270, "total_assets": 438488604, "short_term_debt": 17821748000, "accounts_payable": 10320933, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67558746, "long_term_debt": 26801811, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 291151433, "total_liabilities": 358710179, "total_debt": 17848549811, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418588975, "total_equity": 79778425, "shares_outstanding": 7454551, "operating_cash_flow": 6789476, "stock_based_compensation": 1963518, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 617159, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267178, "dividends_paid": 1797665, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -420992, "free_cash_flow": 7406635, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2800548", "ebitda": "7773026", "netIncome": "-8788313", "grossProfit": "21916814", "depreciation": "None", "totalRevenue": "78794869", "costOfRevenue": "56878055", "interestIncome": "None", "incomeBeforeTax": "-2580492", "interestExpense": "5381040", "operatingIncome": "9662745", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4584518", "reportedCurrency": "USD", "netInterestIncome": "-5381040", "nonInterestIncome": "None", "operatingExpenses": "12254069", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56878055", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4972478", "sellingGeneralAndAdministrative": "11828848", "netIncomeFromContinuingOperations": "-7165010" }, "balance": { "goodwill": "13918719000", "inventory": "2259168", "commonStock": "5216", "currentDebt": "None", "investments": "None", "totalAssets": "438488604", "longTermDebt": "26801811", "shortTermDebt": "17821748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15855392", "reportedCurrency": "USD", "retainedEarnings": "-418588975", "totalLiabilities": "358710179", "otherCurrentAssets": "7881549", "totalCurrentAssets": "119795334", "currentLongTermDebt": "13884049", "longTermInvestments": "None", "shortTermInvestments": "46862371719", "currentNetReceivables": "62745336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318693270", "currentAccountsPayable": "10320933", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299855073", "totalShareholderEquity": "79778425", "capitalLeaseObligations": "262553730", "otherCurrentLiabilities": "39416065", "totalCurrentLiabilities": "67558746", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "291151433", "cashAndShortTermInvestments": "46909281", "commonStockSharesOutstanding": "7454551", "intangibleAssetsExcludingGoodwill": "15855392", "cashAndCashEquivalentsAtCarryingValue": "46909281", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7165010", "profitLoss": "None", "dividendPayout": "1797665", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "500280", "operatingCashflow": "6789476", "capitalExpenditures": "617159", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420992", "cashflowFromInvestment": "-267178", "stockBasedCompensation": "1963518", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1797665", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4972478", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 76082261, "cost_of_revenue": 53521030, "gross_profit": 22561231, "ebit": 8958654, "ebitda": 13491458, "pretax_income": 3904122, "tax_provision": 893892, "net_income": -364048, "net_income_to_common": -364048, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40807975, "total_current_assets": 113870438, "total_assets": 422403251, "short_term_debt": 24702356, "long_term_debt": 22406516, "total_debt": 47108872, "total_liabilities": 340381215, "total_equity": 62733967, "shares_outstanding": 4974620, "goodwill_and_intangibles": 30099223 }, "cash_flow": { "operating_cash_flow": 13259869, "capital_expenditure": 558492, "free_cash_flow": 13818361, "dividends_paid": 1380563, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134187, "ticker_id": 7403, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8958654", "ebitda": "13491458", "netIncome": "-364048", "grossProfit": "22561231", "depreciation": "None", "totalRevenue": "76082261", "costOfRevenue": "53521030", "interestIncome": "None", "incomeBeforeTax": "3904122", "interestExpense": "5054532", "operatingIncome": "5299056", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "893892", "reportedCurrency": "USD", "netInterestIncome": "-5054532", "nonInterestIncome": "None", "operatingExpenses": "17262175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53521030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4532804", "sellingGeneralAndAdministrative": "10591149", "netIncomeFromContinuingOperations": "3010230" }, "balance": { "goodwill": "13918719", "inventory": "2759448", "commonStock": "4988", "currentDebt": "None", "investments": "None", "totalAssets": "422403251", "longTermDebt": "22406516", "shortTermDebt": "24702356", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16180504", "reportedCurrency": "USD", "retainedEarnings": "-409800662", "totalLiabilities": "340381215", "otherCurrentAssets": "5066994", "totalCurrentAssets": "113870438", "currentLongTermDebt": "17133240", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65236021", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308532813", "currentAccountsPayable": "23538845", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288619973", "totalShareholderEquity": "62733967", "capitalLeaseObligations": "249080217", "otherCurrentLiabilities": "18592325", "totalCurrentLiabilities": "71658392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "268722823", "cashAndShortTermInvestments": "40807975", "commonStockSharesOutstanding": "4974620", "intangibleAssetsExcludingGoodwill": "16180504", "cashAndCashEquivalentsAtCarryingValue": "40807975", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3009743", "profitLoss": "None", "dividendPayout": "1380563", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "216136", "operatingCashflow": "13259869", "capitalExpenditures": "558492", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1188152", "cashflowFromInvestment": "-1269798", "stockBasedCompensation": "-61074", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1380563", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4533006", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76082261, "cost_of_revenue": 53521030, "gross_profit": 22561231, "research_and_development": null, "selling_general_admin": 10591149, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8958654, "depreciation_amortisation": 4532804, "ebitda": 13491458, "interest_expense": 5054532, "interest_income": null, "other_non_operating": null, "pretax_income": 3904122, "tax_provision": 893892, "effective_tax_rate": null, "net_income": -364048, "net_income_continuing_ops": 3010230, "net_income_to_common": -364048, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40807975, "short_term_investments": null, "net_receivables": 65236021, "inventory": 2759448, "other_current_assets": null, "total_current_assets": 113870438, "net_ppe": null, "goodwill": 13918719, "intangible_assets": 16180504, "goodwill_and_intangibles": 30099223, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 308532813, "total_assets": 422403251, "short_term_debt": 24702356, "accounts_payable": 23538845, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71658392, "long_term_debt": 22406516, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268722823, "total_liabilities": 340381215, "total_debt": 47108872, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409800662, "total_equity": 62733967, "shares_outstanding": 4974620, "operating_cash_flow": 13259869, "stock_based_compensation": -61074, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 558492, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1269798, "dividends_paid": 1380563, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1188152, "free_cash_flow": 13818361, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8958654", "ebitda": "13491458", "netIncome": "-364048", "grossProfit": "22561231", "depreciation": "None", "totalRevenue": "76082261", "costOfRevenue": "53521030", "interestIncome": "None", "incomeBeforeTax": "3904122", "interestExpense": "5054532", "operatingIncome": "5299056", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "893892", "reportedCurrency": "USD", "netInterestIncome": "-5054532", "nonInterestIncome": "None", "operatingExpenses": "17262175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53521030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4532804", "sellingGeneralAndAdministrative": "10591149", "netIncomeFromContinuingOperations": "3010230" }, "balance": { "goodwill": "13918719", "inventory": "2759448", "commonStock": "4988", "currentDebt": "None", "investments": "None", "totalAssets": "422403251", "longTermDebt": "22406516", "shortTermDebt": "24702356", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16180504", "reportedCurrency": "USD", "retainedEarnings": "-409800662", "totalLiabilities": "340381215", "otherCurrentAssets": "5066994", "totalCurrentAssets": "113870438", "currentLongTermDebt": "17133240", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65236021", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308532813", "currentAccountsPayable": "23538845", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288619973", "totalShareholderEquity": "62733967", "capitalLeaseObligations": "249080217", "otherCurrentLiabilities": "18592325", "totalCurrentLiabilities": "71658392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "268722823", "cashAndShortTermInvestments": "40807975", "commonStockSharesOutstanding": "4974620", "intangibleAssetsExcludingGoodwill": "16180504", "cashAndCashEquivalentsAtCarryingValue": "40807975", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3009743", "profitLoss": "None", "dividendPayout": "1380563", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "216136", "operatingCashflow": "13259869", "capitalExpenditures": "558492", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1188152", "cashflowFromInvestment": "-1269798", "stockBasedCompensation": "-61074", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1380563", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4533006", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 67453787, "cost_of_revenue": 57296609, "gross_profit": 10157178, "ebit": 4291540, "ebitda": 8477742, "pretax_income": -152822, "tax_provision": 389665, "net_income": -364075, "net_income_to_common": -364075, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30006419, "total_current_assets": 100358343, "total_assets": 404283854, "short_term_debt": 18119183, "long_term_debt": 26308017, "total_debt": 44427200, "total_liabilities": 324271704, "total_equity": 63018939, "shares_outstanding": 4595170, "goodwill_and_intangibles": 37168634 }, "cash_flow": { "operating_cash_flow": 3051000, "capital_expenditure": 733000, "free_cash_flow": 3784000, "dividends_paid": 481000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134188, "ticker_id": 7403, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4291540", "ebitda": "8477742", "netIncome": "-364075", "grossProfit": "10157178", "depreciation": "None", "totalRevenue": "67453787", "costOfRevenue": "57296609", "interestIncome": "None", "incomeBeforeTax": "-152822", "interestExpense": "4444362", "operatingIncome": "1449601", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "389665", "reportedCurrency": "USD", "netInterestIncome": "-4444362", "nonInterestIncome": "None", "operatingExpenses": "8707577", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57296609", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4186202", "sellingGeneralAndAdministrative": "8707577", "netIncomeFromContinuingOperations": "-542487" }, "balance": { "goodwill": "17066263", "inventory": "2975486", "commonStock": "49719", "currentDebt": "None", "investments": "None", "totalAssets": "404283854", "longTermDebt": "26308017", "shortTermDebt": "18119183", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "20102371", "reportedCurrency": "USD", "retainedEarnings": "-409436614", "totalLiabilities": "324271704", "otherCurrentAssets": "1629346", "totalCurrentAssets": "100358343", "currentLongTermDebt": "12165583", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65747092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303925511", "currentAccountsPayable": "24074867", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272391546", "totalShareholderEquity": "63018939", "capitalLeaseObligations": "233917946", "otherCurrentLiabilities": "16183943", "totalCurrentLiabilities": "59888184", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264383520", "cashAndShortTermInvestments": "30006419", "commonStockSharesOutstanding": "4595170", "intangibleAssetsExcludingGoodwill": "20102371", "cashAndCashEquivalentsAtCarryingValue": "30006419", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-542000", "profitLoss": "None", "dividendPayout": "481000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "3051000", "capitalExpenditures": "733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5686000", "cashflowFromInvestment": "-733000", "stockBasedCompensation": "49000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "481000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351518", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67453787, "cost_of_revenue": 57296609, "gross_profit": 10157178, "research_and_development": null, "selling_general_admin": 8707577, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4291540, "depreciation_amortisation": 4186202, "ebitda": 8477742, "interest_expense": 4444362, "interest_income": null, "other_non_operating": null, "pretax_income": -152822, "tax_provision": 389665, "effective_tax_rate": null, "net_income": -364075, "net_income_continuing_ops": -542487, "net_income_to_common": -364075, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30006419, "short_term_investments": null, "net_receivables": 65747092, "inventory": 2975486, "other_current_assets": null, "total_current_assets": 100358343, "net_ppe": null, "goodwill": 17066263, "intangible_assets": 20102371, "goodwill_and_intangibles": 37168634, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 303925511, "total_assets": 404283854, "short_term_debt": 18119183, "accounts_payable": 24074867, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59888184, "long_term_debt": 26308017, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264383520, "total_liabilities": 324271704, "total_debt": 44427200, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409436614, "total_equity": 63018939, "shares_outstanding": 4595170, "operating_cash_flow": 3051000, "stock_based_compensation": 49000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -733000, "dividends_paid": 481000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5686000, "free_cash_flow": 3784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4291540", "ebitda": "8477742", "netIncome": "-364075", "grossProfit": "10157178", "depreciation": "None", "totalRevenue": "67453787", "costOfRevenue": "57296609", "interestIncome": "None", "incomeBeforeTax": "-152822", "interestExpense": "4444362", "operatingIncome": "1449601", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "389665", "reportedCurrency": "USD", "netInterestIncome": "-4444362", "nonInterestIncome": "None", "operatingExpenses": "8707577", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57296609", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4186202", "sellingGeneralAndAdministrative": "8707577", "netIncomeFromContinuingOperations": "-542487" }, "balance": { "goodwill": "17066263", "inventory": "2975486", "commonStock": "49719", "currentDebt": "None", "investments": "None", "totalAssets": "404283854", "longTermDebt": "26308017", "shortTermDebt": "18119183", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "20102371", "reportedCurrency": "USD", "retainedEarnings": "-409436614", "totalLiabilities": "324271704", "otherCurrentAssets": "1629346", "totalCurrentAssets": "100358343", "currentLongTermDebt": "12165583", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65747092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303925511", "currentAccountsPayable": "24074867", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272391546", "totalShareholderEquity": "63018939", "capitalLeaseObligations": "233917946", "otherCurrentLiabilities": "16183943", "totalCurrentLiabilities": "59888184", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264383520", "cashAndShortTermInvestments": "30006419", "commonStockSharesOutstanding": "4595170", "intangibleAssetsExcludingGoodwill": "20102371", "cashAndCashEquivalentsAtCarryingValue": "30006419", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-542000", "profitLoss": "None", "dividendPayout": "481000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "3051000", "capitalExpenditures": "733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5686000", "cashflowFromInvestment": "-733000", "stockBasedCompensation": "49000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "481000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351518", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 69669473, "cost_of_revenue": 56456161, "gross_profit": 13213312, "ebit": -26473357, "ebitda": -21790633, "pretax_income": -30709911, "tax_provision": -2998554, "net_income": -31617897, "net_income_to_common": -31617897, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22002056, "total_current_assets": 90848403, "total_assets": 398245497, "short_term_debt": 20076363, "long_term_debt": 26314733, "total_debt": 46391096, "total_liabilities": 319139391, "total_equity": 61453190, "shares_outstanding": 4215720, "goodwill_and_intangibles": 37578899 }, "cash_flow": { "operating_cash_flow": -1776218, "capital_expenditure": 825655, "free_cash_flow": -950563, "dividends_paid": 879049, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134189, "ticker_id": 7403, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26473357", "ebitda": "-21790633", "netIncome": "-31617897", "grossProfit": "13213312", "depreciation": "None", "totalRevenue": "69669473", "costOfRevenue": "56456161", "interestIncome": "None", "incomeBeforeTax": "-30709911", "interestExpense": "4236553", "operatingIncome": "-26144897", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2998554", "reportedCurrency": "USD", "netInterestIncome": "-4236553", "nonInterestIncome": "None", "operatingExpenses": "39358209", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56456161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4682724", "sellingGeneralAndAdministrative": "9136709", "netIncomeFromContinuingOperations": "-27711357" }, "balance": { "goodwill": "17066263", "inventory": "3390584", "commonStock": "676680", "currentDebt": "None", "investments": "None", "totalAssets": "398245497", "longTermDebt": "26314733", "shortTermDebt": "20076363", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20512636", "reportedCurrency": "USD", "retainedEarnings": "-409072539", "totalLiabilities": "319139391", "otherCurrentAssets": "2679394", "totalCurrentAssets": "90848403", "currentLongTermDebt": "14180397", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62776369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307397094", "currentAccountsPayable": "25281393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275756948", "totalShareholderEquity": "61453190", "capitalLeaseObligations": "235261818", "otherCurrentLiabilities": "12955296", "totalCurrentLiabilities": "58313052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "260826339", "cashAndShortTermInvestments": "22002056", "commonStockSharesOutstanding": "4215720", "intangibleAssetsExcludingGoodwill": "20512636", "cashAndCashEquivalentsAtCarryingValue": "22002056", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27711357", "profitLoss": "None", "dividendPayout": "879049", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-707868", "operatingCashflow": "-1776218", "capitalExpenditures": "825655", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3914058", "cashflowFromInvestment": "865599", "stockBasedCompensation": "637159", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "879049", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351518", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4682724", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69669473, "cost_of_revenue": 56456161, "gross_profit": 13213312, "research_and_development": null, "selling_general_admin": 9136709, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26473357, "depreciation_amortisation": 4682724, "ebitda": -21790633, "interest_expense": 4236553, "interest_income": null, "other_non_operating": null, "pretax_income": -30709911, "tax_provision": -2998554, "effective_tax_rate": null, "net_income": -31617897, "net_income_continuing_ops": -27711357, "net_income_to_common": -31617897, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22002056, "short_term_investments": null, "net_receivables": 62776369, "inventory": 3390584, "other_current_assets": null, "total_current_assets": 90848403, "net_ppe": null, "goodwill": 17066263, "intangible_assets": 20512636, "goodwill_and_intangibles": 37578899, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 307397094, "total_assets": 398245497, "short_term_debt": 20076363, "accounts_payable": 25281393, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58313052, "long_term_debt": 26314733, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260826339, "total_liabilities": 319139391, "total_debt": 46391096, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409072539, "total_equity": 61453190, "shares_outstanding": 4215720, "operating_cash_flow": -1776218, "stock_based_compensation": 637159, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 825655, "acquisitions": null, "other_investing": null, "investing_cash_flow": 865599, "dividends_paid": 879049, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3914058, "free_cash_flow": -950563, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26473357", "ebitda": "-21790633", "netIncome": "-31617897", "grossProfit": "13213312", "depreciation": "None", "totalRevenue": "69669473", "costOfRevenue": "56456161", "interestIncome": "None", "incomeBeforeTax": "-30709911", "interestExpense": "4236553", "operatingIncome": "-26144897", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2998554", "reportedCurrency": "USD", "netInterestIncome": "-4236553", "nonInterestIncome": "None", "operatingExpenses": "39358209", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56456161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4682724", "sellingGeneralAndAdministrative": "9136709", "netIncomeFromContinuingOperations": "-27711357" }, "balance": { "goodwill": "17066263", "inventory": "3390584", "commonStock": "676680", "currentDebt": "None", "investments": "None", "totalAssets": "398245497", "longTermDebt": "26314733", "shortTermDebt": "20076363", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20512636", "reportedCurrency": "USD", "retainedEarnings": "-409072539", "totalLiabilities": "319139391", "otherCurrentAssets": "2679394", "totalCurrentAssets": "90848403", "currentLongTermDebt": "14180397", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62776369", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307397094", "currentAccountsPayable": "25281393", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275756948", "totalShareholderEquity": "61453190", "capitalLeaseObligations": "235261818", "otherCurrentLiabilities": "12955296", "totalCurrentLiabilities": "58313052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "260826339", "cashAndShortTermInvestments": "22002056", "commonStockSharesOutstanding": "4215720", "intangibleAssetsExcludingGoodwill": "20512636", "cashAndCashEquivalentsAtCarryingValue": "22002056", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27711357", "profitLoss": "None", "dividendPayout": "879049", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-707868", "operatingCashflow": "-1776218", "capitalExpenditures": "825655", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3914058", "cashflowFromInvestment": "865599", "stockBasedCompensation": "637159", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "879049", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351518", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4682724", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 62722972, "cost_of_revenue": 50910818, "gross_profit": 11812154, "ebit": -777762, "ebitda": 1109956, "pretax_income": -4866199, "tax_provision": -342259, "net_income": -5542391, "net_income_to_common": -5542391, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26826733, "total_current_assets": 89852170, "total_assets": 479633542, "short_term_debt": 28750206, "long_term_debt": 19303829, "total_debt": 48054035, "total_liabilities": 374728810, "total_equity": 89927789, "shares_outstanding": 4433704, "goodwill_and_intangibles": 39559168 }, "cash_flow": { "operating_cash_flow": 1968338, "capital_expenditure": 2875585, "free_cash_flow": 4843923, "dividends_paid": 1649228, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134191, "ticker_id": 7403, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-777762", "ebitda": "1109956", "netIncome": "-5542391", "grossProfit": "11812154", "depreciation": "None", "totalRevenue": "62722972", "costOfRevenue": "50910818", "interestIncome": "None", "incomeBeforeTax": "-4866199", "interestExpense": "4098179", "operatingIncome": "-821226", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-342259", "reportedCurrency": "USD", "netInterestIncome": "-4098179", "nonInterestIncome": "None", "operatingExpenses": "12633380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50910818", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1887718", "sellingGeneralAndAdministrative": "7843975", "netIncomeFromContinuingOperations": "-4523940" }, "balance": { "goodwill": "17935036", "inventory": "2682716", "commonStock": "670712", "currentDebt": "None", "investments": "None", "totalAssets": "479633542", "longTermDebt": "19303829", "shortTermDebt": "28750206", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "21624132", "reportedCurrency": "USD", "retainedEarnings": "-377454642", "totalLiabilities": "374728810", "otherCurrentAssets": "5645296", "totalCurrentAssets": "89852170", "currentLongTermDebt": "23016332", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54697425", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389781372", "currentAccountsPayable": "17643235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327720007", "totalShareholderEquity": "89927789", "capitalLeaseObligations": "285399846", "otherCurrentLiabilities": "20873273", "totalCurrentLiabilities": "67266714", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307462096", "cashAndShortTermInvestments": "26826733", "commonStockSharesOutstanding": "4433704", "intangibleAssetsExcludingGoodwill": "21624132", "cashAndCashEquivalentsAtCarryingValue": "26826733", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4523940", "profitLoss": "None", "dividendPayout": "1649228", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-231940", "operatingCashflow": "1968338", "capitalExpenditures": "2875585", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4276513", "cashflowFromInvestment": "-3619422", "stockBasedCompensation": "49167", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1649228", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4745941", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62722972, "cost_of_revenue": 50910818, "gross_profit": 11812154, "research_and_development": null, "selling_general_admin": 7843975, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -777762, "depreciation_amortisation": 1887718, "ebitda": 1109956, "interest_expense": 4098179, "interest_income": null, "other_non_operating": null, "pretax_income": -4866199, "tax_provision": -342259, "effective_tax_rate": null, "net_income": -5542391, "net_income_continuing_ops": -4523940, "net_income_to_common": -5542391, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26826733, "short_term_investments": null, "net_receivables": 54697425, "inventory": 2682716, "other_current_assets": null, "total_current_assets": 89852170, "net_ppe": null, "goodwill": 17935036, "intangible_assets": 21624132, "goodwill_and_intangibles": 39559168, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 389781372, "total_assets": 479633542, "short_term_debt": 28750206, "accounts_payable": 17643235, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67266714, "long_term_debt": 19303829, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307462096, "total_liabilities": 374728810, "total_debt": 48054035, "preferred_stock": null, "minority_interest": null, "retained_earnings": -377454642, "total_equity": 89927789, "shares_outstanding": 4433704, "operating_cash_flow": 1968338, "stock_based_compensation": 49167, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2875585, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3619422, "dividends_paid": 1649228, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4276513, "free_cash_flow": 4843923, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-777762", "ebitda": "1109956", "netIncome": "-5542391", "grossProfit": "11812154", "depreciation": "None", "totalRevenue": "62722972", "costOfRevenue": "50910818", "interestIncome": "None", "incomeBeforeTax": "-4866199", "interestExpense": "4098179", "operatingIncome": "-821226", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-342259", "reportedCurrency": "USD", "netInterestIncome": "-4098179", "nonInterestIncome": "None", "operatingExpenses": "12633380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50910818", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1887718", "sellingGeneralAndAdministrative": "7843975", "netIncomeFromContinuingOperations": "-4523940" }, "balance": { "goodwill": "17935036", "inventory": "2682716", "commonStock": "670712", "currentDebt": "None", "investments": "None", "totalAssets": "479633542", "longTermDebt": "19303829", "shortTermDebt": "28750206", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "21624132", "reportedCurrency": "USD", "retainedEarnings": "-377454642", "totalLiabilities": "374728810", "otherCurrentAssets": "5645296", "totalCurrentAssets": "89852170", "currentLongTermDebt": "23016332", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54697425", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389781372", "currentAccountsPayable": "17643235", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327720007", "totalShareholderEquity": "89927789", "capitalLeaseObligations": "285399846", "otherCurrentLiabilities": "20873273", "totalCurrentLiabilities": "67266714", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307462096", "cashAndShortTermInvestments": "26826733", "commonStockSharesOutstanding": "4433704", "intangibleAssetsExcludingGoodwill": "21624132", "cashAndCashEquivalentsAtCarryingValue": "26826733", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4523940", "profitLoss": "None", "dividendPayout": "1649228", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-231940", "operatingCashflow": "1968338", "capitalExpenditures": "2875585", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4276513", "cashflowFromInvestment": "-3619422", "stockBasedCompensation": "49167", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1649228", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4745941", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "income_statement": { "revenue": 58924454, "cost_of_revenue": 49277531, "gross_profit": 9646923, "ebit": -239010, "ebitda": 3937758, "pretax_income": -5082058, "tax_provision": -815612, "net_income": -3479047, "net_income_to_common": -3479047, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32754330, "total_current_assets": 92075194, "total_assets": 436234448, "short_term_debt": 25050337, "long_term_debt": 25106830, "total_debt": 50157167, "total_liabilities": 328008269, "total_equity": 92618459, "shares_outstanding": 4377090, "goodwill_and_intangibles": 37429188 }, "cash_flow": { "operating_cash_flow": 12319, "capital_expenditure": 3069919, "free_cash_flow": 3082238, "dividends_paid": 1149163, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 134192, "ticker_id": 7403, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:24:28.859047+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-239010", "ebitda": "3937758", "netIncome": "-3479047", "grossProfit": "9646923", "depreciation": "None", "totalRevenue": "58924454", "costOfRevenue": "49277531", "interestIncome": "None", "incomeBeforeTax": "-5082058", "interestExpense": "4843048", "operatingIncome": "-362540", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-815612", "reportedCurrency": "USD", "netInterestIncome": "-4843048", "nonInterestIncome": "None", "operatingExpenses": "10009461", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "123528", "costofGoodsAndServicesSold": "49277531", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4176768", "sellingGeneralAndAdministrative": "10009461", "netIncomeFromContinuingOperations": "-4266446" }, "balance": { "goodwill": "17010637", "inventory": "2450776", "commonStock": "660742", "currentDebt": "None", "investments": "None", "totalAssets": "436234448", "longTermDebt": "25106830", "shortTermDebt": "25050337", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "20418551", "reportedCurrency": "USD", "retainedEarnings": "-371912251", "totalLiabilities": "328008269", "otherCurrentAssets": "4858546", "totalCurrentAssets": "92075194", "currentLongTermDebt": "19393029", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52011542", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344159254", "currentAccountsPayable": "20343482", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83062145", "shortLongTermDebtTotal": "286887215", "totalShareholderEquity": "92618459", "capitalLeaseObligations": "242387357", "otherCurrentLiabilities": "12049472", "totalCurrentLiabilities": "57443291", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270564978", "cashAndShortTermInvestments": "32754330", "commonStockSharesOutstanding": "4377090", "intangibleAssetsExcludingGoodwill": "20418551", "cashAndCashEquivalentsAtCarryingValue": "32754330", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4266446", "profitLoss": "None", "dividendPayout": "1149163", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1034669", "operatingCashflow": "12319", "capitalExpenditures": "3069919", "changeInReceivables": "-495968", "changeInExchangeRate": "None", "cashflowFromFinancing": "2975395", "cashflowFromInvestment": "-3069919", "stockBasedCompensation": "249645", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1149163", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-82205", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4169160", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58924454, "cost_of_revenue": 49277531, "gross_profit": 9646923, "research_and_development": null, "selling_general_admin": 10009461, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -239010, "depreciation_amortisation": 4176768, "ebitda": 3937758, "interest_expense": 4843048, "interest_income": null, "other_non_operating": null, "pretax_income": -5082058, "tax_provision": -815612, "effective_tax_rate": null, "net_income": -3479047, "net_income_continuing_ops": -4266446, "net_income_to_common": -3479047, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32754330, "short_term_investments": null, "net_receivables": 52011542, "inventory": 2450776, "other_current_assets": null, "total_current_assets": 92075194, "net_ppe": null, "goodwill": 17010637, "intangible_assets": 20418551, "goodwill_and_intangibles": 37429188, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344159254, "total_assets": 436234448, "short_term_debt": 25050337, "accounts_payable": 20343482, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57443291, "long_term_debt": 25106830, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 270564978, "total_liabilities": 328008269, "total_debt": 50157167, "preferred_stock": null, "minority_interest": null, "retained_earnings": -371912251, "total_equity": 92618459, "shares_outstanding": 4377090, "operating_cash_flow": 12319, "stock_based_compensation": 249645, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3069919, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3069919, "dividends_paid": 1149163, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2975395, "free_cash_flow": 3082238, "net_change_in_cash": -82205 }, "raw_data": { "income": { "ebit": "-239010", "ebitda": "3937758", "netIncome": "-3479047", "grossProfit": "9646923", "depreciation": "None", "totalRevenue": "58924454", "costOfRevenue": "49277531", "interestIncome": "None", "incomeBeforeTax": "-5082058", "interestExpense": "4843048", "operatingIncome": "-362540", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-815612", "reportedCurrency": "USD", "netInterestIncome": "-4843048", "nonInterestIncome": "None", "operatingExpenses": "10009461", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "123528", "costofGoodsAndServicesSold": "49277531", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4176768", "sellingGeneralAndAdministrative": "10009461", "netIncomeFromContinuingOperations": "-4266446" }, "balance": { "goodwill": "17010637", "inventory": "2450776", "commonStock": "660742", "currentDebt": "None", "investments": "None", "totalAssets": "436234448", "longTermDebt": "25106830", "shortTermDebt": "25050337", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "20418551", "reportedCurrency": "USD", "retainedEarnings": "-371912251", "totalLiabilities": "328008269", "otherCurrentAssets": "4858546", "totalCurrentAssets": "92075194", "currentLongTermDebt": "19393029", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52011542", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344159254", "currentAccountsPayable": "20343482", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83062145", "shortLongTermDebtTotal": "286887215", "totalShareholderEquity": "92618459", "capitalLeaseObligations": "242387357", "otherCurrentLiabilities": "12049472", "totalCurrentLiabilities": "57443291", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270564978", "cashAndShortTermInvestments": "32754330", "commonStockSharesOutstanding": "4377090", "intangibleAssetsExcludingGoodwill": "20418551", "cashAndCashEquivalentsAtCarryingValue": "32754330", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4266446", "profitLoss": "None", "dividendPayout": "1149163", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1034669", "operatingCashflow": "12319", "capitalExpenditures": "3069919", "changeInReceivables": "-495968", "changeInExchangeRate": "None", "cashflowFromFinancing": "2975395", "cashflowFromInvestment": "-3069919", "stockBasedCompensation": "249645", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1149163", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-82205", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4169160", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }