{ "ticker": { "uuid": "e64b124d-b6b5-4cdc-87fe-7f7c6cdcee37", "symbol": "LB", "name": "LandBridge Company LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e64b124d-b6b5-4cdc-87fe-7f7c6cdcee37/", "api_url": "https://sharemaestro.com/factors/api/tickers/e64b124d-b6b5-4cdc-87fe-7f7c6cdcee37/" }, "ticker_metadata": { "id": 2456, "uuid": "e64b124d-b6b5-4cdc-87fe-7f7c6cdcee37", "symbol": "LB", "name": "LandBridge Company LLC", "asset_type": "equity", "market_cap": 5405053000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "L Brands, Inc. (formerly known as Limited Brands, Inc. and The Limited, Inc.) is an American fashion retailer based in Columbus, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e64b124d-b6b5-4cdc-87fe-7f7c6cdcee37", "symbol": "LB", "name": "LandBridge Company LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e64b124d-b6b5-4cdc-87fe-7f7c6cdcee37/", "api_url": "https://sharemaestro.com/factors/api/tickers/e64b124d-b6b5-4cdc-87fe-7f7c6cdcee37/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.08, "quality": 0.98, "momentum": 0.2, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 70.28, "market_cap": 1956384360, "pe_ratio": 47.3609, "earnings_yield": 0.0211, "ebitda_to_ev": 0.0576, "shareholder_yield": 0.0517, "roe": 0.1199, "piotroski_f_score": 8, "momentum_12_1": -0.1112, "volatility_252d": 0.5557 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:38.052705+00:00", "batch_id": "" }, "size": { "price_close": 70.28, "market_cap": 1956384360, "market_cap_usd": 1956384360, "enterprise_value": 2462244360, "shares_outstanding": 27837000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 47.3609, "pb_ratio": 5.679, "ptbv_ratio": 9.3032, "ps_ratio": 9.4902, "pcf_ratio": 12.9151, "pfcf_ratio": 11.3015, "ev_ebitda": 17.3581, "ev_ebit": 19.1531, "ev_sales": 11.9441, "ev_fcf": 14.2237, "earnings_yield": 0.0211, "fcf_yield": 0.0703, "price_to_sales": 9.4902, "price_to_book": 5.679, "price_to_cashflow": 12.9151, "ebitda_to_ev": 0.0576, "sales_yield": 0.0837 }, "yield": { "dividend_yield": 0.0517, "buyback_yield": 0, "shareholder_yield": 0.0517, "debt_paydown_yield": null, "total_yield": 0.0517 }, "quality": { "gross_margin": 0.909, "operating_margin": 0.6236, "net_margin": 0.2004, "ebitda_margin": 0.6881, "fcf_margin": 0.8397, "roe": 0.1199, "roa": 0.0303, "roic": 0.1345, "roc_greenblatt": null, "asset_turnover": 0.1513, "cash_conversion": 4.1907, "accruals_ratio": -0.0809, "sbc_to_revenue": 0.2204, "piotroski_f_score": 8, "altman_z_score": 2.6461, "earnings_stability_5y": 39.4708, "revenue_stability_5y": 0.6, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1376, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6085, "net_debt_to_ebitda": 3.5662, "debt_to_assets": 0.3931, "interest_coverage": 3.7495, "current_ratio": 3.149, "quick_ratio": 3.149, "net_debt": 505860000, "local_beta": 0.0022, "volatility_252d": 0.5557, "volatility_60d": 1.3431, "max_drawdown_12m": -0.3488, "risk_adjusted_momentum": -0.2002 }, "growth": { "revenue_growth_1y": 0.5283, "revenue_growth_3y_cagr": 0.5667, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.5722, "book_value_growth_1y": 1.0569, "revenue_growth": 0.5283, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0833, "price_return_3m": -0.0291, "price_return_6m": 0.1815, "price_return_9m": 0.3542, "price_return_12m": -0.0372, "price_return_12m_ex1m": -0.1112, "momentum_6m": 0.1815, "momentum_12m": -0.0372, "momentum_12_1": -0.1112, "distance_from_52w_high": -0.1047, "distance_from_52w_low": 0.4526, "relative_strength": -0.1371 }, "raw_ttm": { "revenue_ttm": 206147000, "gross_profit_ttm": 187384000, "ebit_ttm": 128556000, "ebitda_ttm": 141850000, "net_income_ttm": 41308000, "eps_diluted_ttm": 1.4839, "operating_cash_flow_ttm": 151480000, "capital_expenditure_ttm": 21629000, "fcf_ttm": 173109000, "dividends_paid_ttm": 101239000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 34286000, "cash_and_equivalents": 29679000, "total_current_assets": 59264000, "total_current_liabilities": 18820000, "net_ppe": null, "total_assets": 1362236000, "total_debt": 535539000, "total_equity": 344495000, "net_working_capital": 11198000, "book_value_per_share": 12.3754, "retained_earnings": 28584000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 210292000, "tangible_book_per_share": 7.5544 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 81, "rank_ptbv": 80, "rank_ps": 89, "rank_pcf": 57, "rank_ev_ebitda": 71, "rank_ev_ebit": 67, "rank_earnings_yield": 83, "rank_fcf_yield": 55, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 36, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 5, "rank_fcf_margin": 7, "rank_piotroski": 8, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 65 }, "composites": { "value_composite": 92, "quality_composite": 2, "momentum_composite": 80, "growth_composite": 14, "yield_composite": 10, "svqf_composite": 92, "vc1_composite": 93, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.28, "os_score": 0.17, "value_percentile": 0.08, "quality_percentile": 0.98, "momentum_percentile": 0.2, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4434, "ticker_id": 2456, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:38.052705+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.28, "market_cap": 1956384360, "market_cap_usd": 1956384360, "enterprise_value": 2462244360, "shares_outstanding": 27837000, "fx_rate_to_usd": null, "pe_ratio": 47.36090733, "pb_ratio": 5.67899203, "ptbv_ratio": 9.30318015, "ps_ratio": 9.4902393, "pcf_ratio": 12.91513309, "pfcf_ratio": 11.30145954, "ev_ebitda": 17.35808502, "ev_ebit": 19.15308784, "ev_sales": 11.94411929, "ev_fcf": 14.22366463, "earnings_yield": 0.02111446, "fcf_yield": 0.07030537, "dividend_yield": 0.05174801, "buyback_yield": 0, "shareholder_yield": 0.05174801, "debt_paydown_yield": null, "total_yield": 0.05174801, "gross_margin": 0.90898243, "operating_margin": 0.62361325, "net_margin": 0.20038128, "ebitda_margin": 0.68810121, "fcf_margin": 0.83973572, "roe": 0.11990885, "roa": 0.03032367, "roic": 0.13453819, "roc_greenblatt": null, "asset_turnover": 0.15132987, "cash_conversion": 4.19068945, "accruals_ratio": -0.08087585, "sbc_to_revenue": 0.22043978, "debt_to_equity": 1.6084994, "net_debt_to_ebitda": 3.56616144, "debt_to_assets": 0.39313232, "interest_coverage": 3.74951875, "current_ratio": 3.14899044, "quick_ratio": 3.14899044, "net_debt": 505860000, "revenue_growth_1y": 0.52826006, "revenue_growth_3y_cagr": 0.5666538, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.57223733, "book_value_growth_1y": 1.05691232, "piotroski_f_score": 8, "altman_z_score": 2.64612789, "earnings_stability_5y": 39.470814, "revenue_stability_5y": 0.600017, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08331073, "price_return_3m": -0.02914767, "price_return_6m": 0.18149021, "price_return_9m": 0.35417128, "price_return_12m": -0.03718246, "price_return_12m_ex1m": -0.1112268, "distance_from_52w_high": -0.10474987, "distance_from_52w_low": 0.45260334, "relative_strength": -0.13714604, "local_beta": 0.0022, "volatility_252d": 0.555673, "volatility_60d": 1.343115, "max_drawdown_12m": -0.3487839, "revenue_ttm": 206147000, "gross_profit_ttm": 187384000, "ebit_ttm": 128556000, "ebitda_ttm": 141850000, "net_income_ttm": 41308000, "eps_diluted_ttm": 1.48392427, "operating_cash_flow_ttm": 151480000, "capital_expenditure_ttm": 21629000, "fcf_ttm": 173109000, "dividends_paid_ttm": 101239000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 34286000, "cash_and_equivalents": 29679000, "total_current_assets": 59264000, "total_current_liabilities": 18820000, "net_ppe": null, "total_assets": 1362236000, "total_debt": 535539000, "total_equity": 344495000, "net_working_capital": 11198000, "book_value_per_share": 12.37543557, "retained_earnings": 28584000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 210292000, "tangible_book_per_share": 7.55440601, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 84, "rank_pb": 81, "rank_ptbv": 80, "rank_ps": 89, "rank_pcf": 57, "rank_ev_ebitda": 71, "rank_ev_ebit": 67, "rank_earnings_yield": 83, "rank_fcf_yield": 55, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 36, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 5, "rank_fcf_margin": 7, "rank_piotroski": 8, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 65, "value_composite": 92, "quality_composite": 2, "momentum_composite": 80, "growth_composite": 14, "yield_composite": 10, "svqf_composite": 92, "vc1_composite": 93, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 70.28, "os": 0.17, "value": 0.08, "quality": 0.98, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 47.3609, "earnings_yield": 0.0211, "shareholder_yield": 0.0517, "roe": 0.1199, "momentum_12_1": -0.1112, "complete_fields": { "id": 4434, "ticker_id": 2456, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:38.052705+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.28, "market_cap": 1956384360, "market_cap_usd": 1956384360, "enterprise_value": 2462244360, "shares_outstanding": 27837000, "fx_rate_to_usd": null, "pe_ratio": 47.36090733, "pb_ratio": 5.67899203, "ptbv_ratio": 9.30318015, "ps_ratio": 9.4902393, "pcf_ratio": 12.91513309, "pfcf_ratio": 11.30145954, "ev_ebitda": 17.35808502, "ev_ebit": 19.15308784, "ev_sales": 11.94411929, "ev_fcf": 14.22366463, "earnings_yield": 0.02111446, "fcf_yield": 0.07030537, "dividend_yield": 0.05174801, "buyback_yield": 0, "shareholder_yield": 0.05174801, "debt_paydown_yield": null, "total_yield": 0.05174801, "gross_margin": 0.90898243, "operating_margin": 0.62361325, "net_margin": 0.20038128, "ebitda_margin": 0.68810121, "fcf_margin": 0.83973572, "roe": 0.11990885, "roa": 0.03032367, "roic": 0.13453819, "roc_greenblatt": null, "asset_turnover": 0.15132987, "cash_conversion": 4.19068945, "accruals_ratio": -0.08087585, "sbc_to_revenue": 0.22043978, "debt_to_equity": 1.6084994, "net_debt_to_ebitda": 3.56616144, "debt_to_assets": 0.39313232, "interest_coverage": 3.74951875, "current_ratio": 3.14899044, "quick_ratio": 3.14899044, "net_debt": 505860000, "revenue_growth_1y": 0.52826006, "revenue_growth_3y_cagr": 0.5666538, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.57223733, "book_value_growth_1y": 1.05691232, "piotroski_f_score": 8, "altman_z_score": 2.64612789, "earnings_stability_5y": 39.470814, "revenue_stability_5y": 0.600017, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08331073, "price_return_3m": -0.02914767, "price_return_6m": 0.18149021, "price_return_9m": 0.35417128, "price_return_12m": -0.03718246, "price_return_12m_ex1m": -0.1112268, "distance_from_52w_high": -0.10474987, "distance_from_52w_low": 0.45260334, "relative_strength": -0.13714604, "local_beta": 0.0022, "volatility_252d": 0.555673, "volatility_60d": 1.343115, "max_drawdown_12m": -0.3487839, "revenue_ttm": 206147000, "gross_profit_ttm": 187384000, "ebit_ttm": 128556000, "ebitda_ttm": 141850000, "net_income_ttm": 41308000, "eps_diluted_ttm": 1.48392427, "operating_cash_flow_ttm": 151480000, "capital_expenditure_ttm": 21629000, "fcf_ttm": 173109000, "dividends_paid_ttm": 101239000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 34286000, "cash_and_equivalents": 29679000, "total_current_assets": 59264000, "total_current_liabilities": 18820000, "net_ppe": null, "total_assets": 1362236000, "total_debt": 535539000, "total_equity": 344495000, "net_working_capital": 11198000, "book_value_per_share": 12.37543557, "retained_earnings": 28584000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 210292000, "tangible_book_per_share": 7.55440601, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 84, "rank_pb": 81, "rank_ptbv": 80, "rank_ps": 89, "rank_pcf": 57, "rank_ev_ebitda": 71, "rank_ev_ebit": 67, "rank_earnings_yield": 83, "rank_fcf_yield": 55, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 36, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 5, "rank_fcf_margin": 7, "rank_piotroski": 8, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 65, "value_composite": 92, "quality_composite": 2, "momentum_composite": 80, "growth_composite": 14, "yield_composite": 10, "svqf_composite": 92, "vc1_composite": 93, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 199093000, "cost_of_revenue": 18014000, "gross_profit": 181079000, "ebit": 114171000, "ebitda": 125641000, "pretax_income": 81465000, "tax_provision": 9066000, "net_income": 30128000, "net_income_to_common": 30128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30741000, "total_current_assets": 59815000, "total_assets": 1366056000, "short_term_debt": 692000, "long_term_debt": 559593000, "total_debt": 560285000, "total_liabilities": 572071000, "total_equity": 340302000, "shares_outstanding": 27840000, "goodwill_and_intangibles": 136962000 }, "cash_flow": { "operating_cash_flow": 126273000, "capital_expenditure": 4236000, "free_cash_flow": 130509000, "dividends_paid": 63713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288357, "ticker_id": 2456, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114171000", "ebitda": "125641000", "netIncome": "30128000", "grossProfit": "181079000", "depreciation": "None", "totalRevenue": "199093000", "costOfRevenue": "18014000", "interestIncome": "32706000", "incomeBeforeTax": "81465000", "interestExpense": "32706000", "operatingIncome": "118500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9066000", "reportedCurrency": "USD", "netInterestIncome": "-32706000", "nonInterestIncome": "None", "operatingExpenses": "62448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11470000", "sellingGeneralAndAdministrative": "62448000", "netIncomeFromContinuingOperations": "72399000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317069000", "currentDebt": "None", "investments": "None", "totalAssets": "1366056000", "longTermDebt": "559593000", "shortTermDebt": "692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "136962000", "reportedCurrency": "USD", "retainedEarnings": "23233000", "totalLiabilities": "572071000", "otherCurrentAssets": "9711000", "totalCurrentAssets": "59815000", "currentLongTermDebt": "692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306241000", "currentAccountsPayable": "562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084450000", "shortLongTermDebtTotal": "692000", "totalShareholderEquity": "340302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8569000", "totalCurrentLiabilities": "12286000", "otherNonCurrentLiabilities": "192000", "totalNonCurrentLiabilities": "559785000", "cashAndShortTermInvestments": "30741000", "commonStockSharesOutstanding": "27840000", "intangibleAssetsExcludingGoodwill": "136962000", "cashAndCashEquivalentsAtCarryingValue": "30741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72399000", "profitLoss": "None", "dividendPayout": "63713000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126273000", "capitalExpenditures": "4236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100510000", "cashflowFromInvestment": "-233074000", "stockBasedCompensation": "45319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199093000, "cost_of_revenue": 18014000, "gross_profit": 181079000, "research_and_development": null, "selling_general_admin": 62448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114171000, "depreciation_amortisation": 11470000, "ebitda": 125641000, "interest_expense": 32706000, "interest_income": null, "other_non_operating": null, "pretax_income": 81465000, "tax_provision": 9066000, "effective_tax_rate": null, "net_income": 30128000, "net_income_continuing_ops": 72399000, "net_income_to_common": 30128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30741000, "short_term_investments": null, "net_receivables": 19363000, "inventory": null, "other_current_assets": null, "total_current_assets": 59815000, "net_ppe": null, "goodwill": null, "intangible_assets": 136962000, "goodwill_and_intangibles": 136962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1306241000, "total_assets": 1366056000, "short_term_debt": 692000, "accounts_payable": 562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12286000, "long_term_debt": 559593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 559785000, "total_liabilities": 572071000, "total_debt": 560285000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23233000, "total_equity": 340302000, "shares_outstanding": 27840000, "operating_cash_flow": 126273000, "stock_based_compensation": 45319000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233074000, "dividends_paid": 63713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100510000, "free_cash_flow": 130509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114171000", "ebitda": "125641000", "netIncome": "30128000", "grossProfit": "181079000", "depreciation": "None", "totalRevenue": "199093000", "costOfRevenue": "18014000", "interestIncome": "32706000", "incomeBeforeTax": "81465000", "interestExpense": "32706000", "operatingIncome": "118500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9066000", "reportedCurrency": "USD", "netInterestIncome": "-32706000", "nonInterestIncome": "None", "operatingExpenses": "62448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11470000", "sellingGeneralAndAdministrative": "62448000", "netIncomeFromContinuingOperations": "72399000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317069000", "currentDebt": "None", "investments": "None", "totalAssets": "1366056000", "longTermDebt": "559593000", "shortTermDebt": "692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "136962000", "reportedCurrency": "USD", "retainedEarnings": "23233000", "totalLiabilities": "572071000", "otherCurrentAssets": "9711000", "totalCurrentAssets": "59815000", "currentLongTermDebt": "692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306241000", "currentAccountsPayable": "562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084450000", "shortLongTermDebtTotal": "692000", "totalShareholderEquity": "340302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8569000", "totalCurrentLiabilities": "12286000", "otherNonCurrentLiabilities": "192000", "totalNonCurrentLiabilities": "559785000", "cashAndShortTermInvestments": "30741000", "commonStockSharesOutstanding": "27840000", "intangibleAssetsExcludingGoodwill": "136962000", "cashAndCashEquivalentsAtCarryingValue": "30741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72399000", "profitLoss": "None", "dividendPayout": "63713000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126273000", "capitalExpenditures": "4236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100510000", "cashflowFromInvestment": "-233074000", "stockBasedCompensation": "45319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 109954000, "cost_of_revenue": 10988000, "gross_profit": 98966000, "ebit": -16269000, "ebitda": -7469000, "pretax_income": -39604000, "tax_provision": 1875000, "net_income": 5110000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37032000, "total_current_assets": 52815000, "total_assets": 1003474000, "short_term_debt": 424000, "long_term_debt": 380815000, "total_debt": 381239000, "total_liabilities": 395408000, "total_equity": 436012000, "shares_outstanding": 73370073, "goodwill_and_intangibles": 45265000 }, "cash_flow": { "operating_cash_flow": 67636000, "capital_expenditure": 985000, "free_cash_flow": 68621000, "dividends_paid": 178244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288362, "ticker_id": 2456, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16269000", "ebitda": "-7469000", "netIncome": "5110000", "grossProfit": "98966000", "depreciation": "None", "totalRevenue": "109954000", "costOfRevenue": "10988000", "interestIncome": "23335000", "incomeBeforeTax": "-39604000", "interestExpense": "23335000", "operatingIncome": "-16510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1875000", "reportedCurrency": "USD", "netInterestIncome": "-23335000", "nonInterestIncome": "None", "operatingExpenses": "115476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8800000", "sellingGeneralAndAdministrative": "112302000", "netIncomeFromContinuingOperations": "-41479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "432663000", "currentDebt": "None", "investments": "None", "totalAssets": "1003474000", "longTermDebt": "380815000", "shortTermDebt": "424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45265000", "reportedCurrency": "USD", "retainedEarnings": "3349000", "totalLiabilities": "395408000", "otherCurrentAssets": "1128000", "totalCurrentAssets": "52815000", "currentLongTermDebt": "424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950659000", "currentAccountsPayable": "489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902742000", "shortLongTermDebtTotal": "381239000", "totalShareholderEquity": "436012000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9990000", "totalCurrentLiabilities": "14410000", "otherNonCurrentLiabilities": "183000", "totalNonCurrentLiabilities": "380998000", "cashAndShortTermInvestments": "37032000", "commonStockSharesOutstanding": "73370073", "intangibleAssetsExcludingGoodwill": "45265000", "cashAndCashEquivalentsAtCarryingValue": "37032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41479000", "profitLoss": "None", "dividendPayout": "178244000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67636000", "capitalExpenditures": "985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "655925000", "cashflowFromInvestment": "-724352000", "stockBasedCompensation": "95335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "737554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109954000, "cost_of_revenue": 10988000, "gross_profit": 98966000, "research_and_development": null, "selling_general_admin": 112302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16269000, "depreciation_amortisation": 8800000, "ebitda": -7469000, "interest_expense": 23335000, "interest_income": null, "other_non_operating": null, "pretax_income": -39604000, "tax_provision": 1875000, "effective_tax_rate": null, "net_income": 5110000, "net_income_continuing_ops": -41479000, "net_income_to_common": 5110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37032000, "short_term_investments": null, "net_receivables": 14655000, "inventory": null, "other_current_assets": null, "total_current_assets": 52815000, "net_ppe": null, "goodwill": null, "intangible_assets": 45265000, "goodwill_and_intangibles": 45265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 950659000, "total_assets": 1003474000, "short_term_debt": 424000, "accounts_payable": 489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14410000, "long_term_debt": 380815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 380998000, "total_liabilities": 395408000, "total_debt": 381239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3349000, "total_equity": 436012000, "shares_outstanding": 73370073, "operating_cash_flow": 67636000, "stock_based_compensation": 95335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -724352000, "dividends_paid": 178244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 655925000, "free_cash_flow": 68621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16269000", "ebitda": "-7469000", "netIncome": "5110000", "grossProfit": "98966000", "depreciation": "None", "totalRevenue": "109954000", "costOfRevenue": "10988000", "interestIncome": "23335000", "incomeBeforeTax": "-39604000", "interestExpense": "23335000", "operatingIncome": "-16510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1875000", "reportedCurrency": "USD", "netInterestIncome": "-23335000", "nonInterestIncome": "None", "operatingExpenses": "115476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8800000", "sellingGeneralAndAdministrative": "112302000", "netIncomeFromContinuingOperations": "-41479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "432663000", "currentDebt": "None", "investments": "None", "totalAssets": "1003474000", "longTermDebt": "380815000", "shortTermDebt": "424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45265000", "reportedCurrency": "USD", "retainedEarnings": "3349000", "totalLiabilities": "395408000", "otherCurrentAssets": "1128000", "totalCurrentAssets": "52815000", "currentLongTermDebt": "424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950659000", "currentAccountsPayable": "489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902742000", "shortLongTermDebtTotal": "381239000", "totalShareholderEquity": "436012000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9990000", "totalCurrentLiabilities": "14410000", "otherNonCurrentLiabilities": "183000", "totalNonCurrentLiabilities": "380998000", "cashAndShortTermInvestments": "37032000", "commonStockSharesOutstanding": "73370073", "intangibleAssetsExcludingGoodwill": "45265000", "cashAndCashEquivalentsAtCarryingValue": "37032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41479000", "profitLoss": "None", "dividendPayout": "178244000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67636000", "capitalExpenditures": "985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "655925000", "cashflowFromInvestment": "-724352000", "stockBasedCompensation": "95335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "737554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 72865000, "cost_of_revenue": 12207000, "gross_profit": 60658000, "ebit": 70558000, "ebitda": 79158000, "pretax_income": 63542000, "tax_provision": 370000, "net_income": 63172000, "net_income_to_common": 63172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37823000, "total_current_assets": 52278000, "total_assets": 288949000, "short_term_debt": 20339000, "long_term_debt": 108343000, "total_debt": 128682000, "total_liabilities": 138202000, "total_equity": 150747000, "shares_outstanding": 14500000, "goodwill_and_intangibles": 28643000 }, "cash_flow": { "operating_cash_flow": 53042000, "capital_expenditure": 2783000, "free_cash_flow": 55825000, "dividends_paid": 105165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288367, "ticker_id": 2456, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70558000", "ebitda": "79158000", "netIncome": "63172000", "grossProfit": "60658000", "depreciation": "None", "totalRevenue": "72865000", "costOfRevenue": "12207000", "interestIncome": "7016000", "incomeBeforeTax": "63542000", "interestExpense": "7016000", "operatingIncome": "70009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "370000", "reportedCurrency": "USD", "netInterestIncome": "-29421000", "nonInterestIncome": "None", "operatingExpenses": "-9351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8600000", "sellingGeneralAndAdministrative": "12091000", "netIncomeFromContinuingOperations": "57271000" }, "balance": { "goodwill": "None", "inventory": "-735000", "commonStock": "150747000", "currentDebt": "None", "investments": "None", "totalAssets": "288949000", "longTermDebt": "108343000", "shortTermDebt": "20339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28643000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "138202000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "52278000", "currentLongTermDebt": "20339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236671000", "currentAccountsPayable": "200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "203018000", "shortLongTermDebtTotal": "128682000", "totalShareholderEquity": "150747000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5598000", "totalCurrentLiabilities": "27100000", "otherNonCurrentLiabilities": "2759000", "totalNonCurrentLiabilities": "111102000", "cashAndShortTermInvestments": "37823000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "28643000", "cashAndCashEquivalentsAtCarryingValue": "37823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63172000", "profitLoss": "None", "dividendPayout": "105165000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53042000", "capitalExpenditures": "2783000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37798000", "cashflowFromInvestment": "-2772000", "stockBasedCompensation": "-17230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72865000, "cost_of_revenue": 12207000, "gross_profit": 60658000, "research_and_development": null, "selling_general_admin": 12091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70558000, "depreciation_amortisation": 8600000, "ebitda": 79158000, "interest_expense": 7016000, "interest_income": null, "other_non_operating": null, "pretax_income": 63542000, "tax_provision": 370000, "effective_tax_rate": null, "net_income": 63172000, "net_income_continuing_ops": 57271000, "net_income_to_common": 63172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37823000, "short_term_investments": null, "net_receivables": 13420000, "inventory": -735000, "other_current_assets": null, "total_current_assets": 52278000, "net_ppe": null, "goodwill": null, "intangible_assets": 28643000, "goodwill_and_intangibles": 28643000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236671000, "total_assets": 288949000, "short_term_debt": 20339000, "accounts_payable": 200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27100000, "long_term_debt": 108343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111102000, "total_liabilities": 138202000, "total_debt": 128682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 150747000, "shares_outstanding": 14500000, "operating_cash_flow": 53042000, "stock_based_compensation": -17230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2783000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2772000, "dividends_paid": 105165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37798000, "free_cash_flow": 55825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70558000", "ebitda": "79158000", "netIncome": "63172000", "grossProfit": "60658000", "depreciation": "None", "totalRevenue": "72865000", "costOfRevenue": "12207000", "interestIncome": "7016000", "incomeBeforeTax": "63542000", "interestExpense": "7016000", "operatingIncome": "70009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "370000", "reportedCurrency": "USD", "netInterestIncome": "-29421000", "nonInterestIncome": "None", "operatingExpenses": "-9351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8600000", "sellingGeneralAndAdministrative": "12091000", "netIncomeFromContinuingOperations": "57271000" }, "balance": { "goodwill": "None", "inventory": "-735000", "commonStock": "150747000", "currentDebt": "None", "investments": "None", "totalAssets": "288949000", "longTermDebt": "108343000", "shortTermDebt": "20339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28643000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "138202000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "52278000", "currentLongTermDebt": "20339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236671000", "currentAccountsPayable": "200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "203018000", "shortLongTermDebtTotal": "128682000", "totalShareholderEquity": "150747000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5598000", "totalCurrentLiabilities": "27100000", "otherNonCurrentLiabilities": "2759000", "totalNonCurrentLiabilities": "111102000", "cashAndShortTermInvestments": "37823000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "28643000", "cashAndCashEquivalentsAtCarryingValue": "37823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63172000", "profitLoss": "None", "dividendPayout": "105165000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53042000", "capitalExpenditures": "2783000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37798000", "cashflowFromInvestment": "-2772000", "stockBasedCompensation": "-17230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 51777000, "cost_of_revenue": 10560000, "gross_profit": 41217000, "ebit": -3089000, "ebitda": 3631000, "pretax_income": -6197000, "tax_provision": 164000, "net_income": -6361000, "net_income_to_common": -6361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25351000, "total_current_assets": 37308000, "total_assets": 276020000, "short_term_debt": 12193000, "long_term_debt": 45917000, "total_debt": 58110000, "total_liabilities": 66061000, "total_equity": 209959000, "shares_outstanding": 14500000, "goodwill_and_intangibles": 30878000 }, "cash_flow": { "operating_cash_flow": 20500000, "capital_expenditure": 3291000, "free_cash_flow": 23791000, "dividends_paid": 1135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288372, "ticker_id": 2456, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3089000", "ebitda": "3631000", "netIncome": "-6361000", "grossProfit": "41217000", "depreciation": "None", "totalRevenue": "51777000", "costOfRevenue": "10560000", "interestIncome": "3108000", "incomeBeforeTax": "-6197000", "interestExpense": "3108000", "operatingIncome": "-3232000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "164000", "reportedCurrency": "USD", "netInterestIncome": "-3108000", "nonInterestIncome": "None", "operatingExpenses": "44449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6720000", "sellingGeneralAndAdministrative": "41801000", "netIncomeFromContinuingOperations": "-6361000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "209959000", "currentDebt": "None", "investments": "None", "totalAssets": "276020000", "longTermDebt": "45917000", "shortTermDebt": "12193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "30878000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "66061000", "otherCurrentAssets": "630000", "totalCurrentAssets": "37308000", "currentLongTermDebt": "11693000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238712000", "currentAccountsPayable": "38000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207313000", "shortLongTermDebtTotal": "61010000", "totalShareholderEquity": "209959000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3419000", "totalCurrentLiabilities": "17189000", "otherNonCurrentLiabilities": "2955000", "totalNonCurrentLiabilities": "48872000", "cashAndShortTermInvestments": "25351000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "30878000", "cashAndCashEquivalentsAtCarryingValue": "25351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6361000", "profitLoss": "None", "dividendPayout": "1135000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20500000", "capitalExpenditures": "3291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3269000", "cashflowFromInvestment": "-11672000", "stockBasedCompensation": "36360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51777000, "cost_of_revenue": 10560000, "gross_profit": 41217000, "research_and_development": null, "selling_general_admin": 41801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3089000, "depreciation_amortisation": 6720000, "ebitda": 3631000, "interest_expense": 3108000, "interest_income": null, "other_non_operating": null, "pretax_income": -6197000, "tax_provision": 164000, "effective_tax_rate": null, "net_income": -6361000, "net_income_continuing_ops": -6361000, "net_income_to_common": -6361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25351000, "short_term_investments": null, "net_receivables": 11327000, "inventory": 1, "other_current_assets": null, "total_current_assets": 37308000, "net_ppe": null, "goodwill": null, "intangible_assets": 30878000, "goodwill_and_intangibles": 30878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 238712000, "total_assets": 276020000, "short_term_debt": 12193000, "accounts_payable": 38000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17189000, "long_term_debt": 45917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48872000, "total_liabilities": 66061000, "total_debt": 58110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 209959000, "shares_outstanding": 14500000, "operating_cash_flow": 20500000, "stock_based_compensation": 36360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11672000, "dividends_paid": 1135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3269000, "free_cash_flow": 23791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3089000", "ebitda": "3631000", "netIncome": "-6361000", "grossProfit": "41217000", "depreciation": "None", "totalRevenue": "51777000", "costOfRevenue": "10560000", "interestIncome": "3108000", "incomeBeforeTax": "-6197000", "interestExpense": "3108000", "operatingIncome": "-3232000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "164000", "reportedCurrency": "USD", "netInterestIncome": "-3108000", "nonInterestIncome": "None", "operatingExpenses": "44449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6720000", "sellingGeneralAndAdministrative": "41801000", "netIncomeFromContinuingOperations": "-6361000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "209959000", "currentDebt": "None", "investments": "None", "totalAssets": "276020000", "longTermDebt": "45917000", "shortTermDebt": "12193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "30878000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "66061000", "otherCurrentAssets": "630000", "totalCurrentAssets": "37308000", "currentLongTermDebt": "11693000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238712000", "currentAccountsPayable": "38000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207313000", "shortLongTermDebtTotal": "61010000", "totalShareholderEquity": "209959000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3419000", "totalCurrentLiabilities": "17189000", "otherNonCurrentLiabilities": "2955000", "totalNonCurrentLiabilities": "48872000", "cashAndShortTermInvestments": "25351000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "30878000", "cashAndCashEquivalentsAtCarryingValue": "25351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6361000", "profitLoss": "None", "dividendPayout": "1135000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20500000", "capitalExpenditures": "3291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3269000", "cashflowFromInvestment": "-11672000", "stockBasedCompensation": "36360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 51005000, "cost_of_revenue": 6091000, "gross_profit": 44914000, "ebit": 29168000, "ebitda": 33593000, "pretax_income": 19657000, "tax_provision": 1789000, "net_income": 17868000, "net_income_to_common": 17868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29679000, "total_current_assets": 59264000, "total_assets": 1362236000, "short_term_debt": 433000, "long_term_debt": 535106000, "total_debt": 535539000, "total_liabilities": 554120000, "total_equity": 344495000, "shares_outstanding": 27837000, "goodwill_and_intangibles": 134203000 }, "cash_flow": { "operating_cash_flow": 41120000, "capital_expenditure": 2175000, "free_cash_flow": 43295000, "dividends_paid": 9251000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288355, "ticker_id": 2456, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29168000", "ebitda": "33593000", "netIncome": "17868000", "grossProfit": "44914000", "depreciation": "None", "totalRevenue": "51005000", "costOfRevenue": "6091000", "interestIncome": "None", "incomeBeforeTax": "19657000", "interestExpense": "9511000", "operatingIncome": "29178000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1789000", "reportedCurrency": "USD", "netInterestIncome": "-9511000", "nonInterestIncome": "None", "operatingExpenses": "15726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4425000", "sellingGeneralAndAdministrative": "15726000", "netIncomeFromContinuingOperations": "17868000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1362236000", "longTermDebt": "535106000", "shortTermDebt": "433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "134203000", "reportedCurrency": "USD", "retainedEarnings": "28584000", "totalLiabilities": "554120000", "otherCurrentAssets": "11099000", "totalCurrentAssets": "59264000", "currentLongTermDebt": "433000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302972000", "currentAccountsPayable": "369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "433000", "totalShareholderEquity": "344495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16578000", "totalCurrentLiabilities": "18820000", "otherNonCurrentLiabilities": "194000", "totalNonCurrentLiabilities": "535300000", "cashAndShortTermInvestments": "29679000", "commonStockSharesOutstanding": "27837000", "intangibleAssetsExcludingGoodwill": "134203000", "cashAndCashEquivalentsAtCarryingValue": "29679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8550000", "profitLoss": "None", "dividendPayout": "9251000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41120000", "capitalExpenditures": "2175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40034000", "cashflowFromInvestment": "-2148000", "stockBasedCompensation": "11264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9251000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51005000, "cost_of_revenue": 6091000, "gross_profit": 44914000, "research_and_development": null, "selling_general_admin": 15726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29168000, "depreciation_amortisation": 4425000, "ebitda": 33593000, "interest_expense": 9511000, "interest_income": null, "other_non_operating": null, "pretax_income": 19657000, "tax_provision": 1789000, "effective_tax_rate": null, "net_income": 17868000, "net_income_continuing_ops": 17868000, "net_income_to_common": 17868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29679000, "short_term_investments": null, "net_receivables": 18486000, "inventory": null, "other_current_assets": null, "total_current_assets": 59264000, "net_ppe": null, "goodwill": null, "intangible_assets": 134203000, "goodwill_and_intangibles": 134203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1302972000, "total_assets": 1362236000, "short_term_debt": 433000, "accounts_payable": 369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18820000, "long_term_debt": 535106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 535300000, "total_liabilities": 554120000, "total_debt": 535539000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28584000, "total_equity": 344495000, "shares_outstanding": 27837000, "operating_cash_flow": 41120000, "stock_based_compensation": 11264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2148000, "dividends_paid": 9251000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40034000, "free_cash_flow": 43295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29168000", "ebitda": "33593000", "netIncome": "17868000", "grossProfit": "44914000", "depreciation": "None", "totalRevenue": "51005000", "costOfRevenue": "6091000", "interestIncome": "None", "incomeBeforeTax": "19657000", "interestExpense": "9511000", "operatingIncome": "29178000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1789000", "reportedCurrency": "USD", "netInterestIncome": "-9511000", "nonInterestIncome": "None", "operatingExpenses": "15726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4425000", "sellingGeneralAndAdministrative": "15726000", "netIncomeFromContinuingOperations": "17868000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1362236000", "longTermDebt": "535106000", "shortTermDebt": "433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "134203000", "reportedCurrency": "USD", "retainedEarnings": "28584000", "totalLiabilities": "554120000", "otherCurrentAssets": "11099000", "totalCurrentAssets": "59264000", "currentLongTermDebt": "433000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302972000", "currentAccountsPayable": "369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "433000", "totalShareholderEquity": "344495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16578000", "totalCurrentLiabilities": "18820000", "otherNonCurrentLiabilities": "194000", "totalNonCurrentLiabilities": "535300000", "cashAndShortTermInvestments": "29679000", "commonStockSharesOutstanding": "27837000", "intangibleAssetsExcludingGoodwill": "134203000", "cashAndCashEquivalentsAtCarryingValue": "29679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8550000", "profitLoss": "None", "dividendPayout": "9251000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41120000", "capitalExpenditures": "2175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40034000", "cashflowFromInvestment": "-2148000", "stockBasedCompensation": "11264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9251000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 56778000, "cost_of_revenue": 5551000, "gross_profit": 51227000, "ebit": 39955000, "ebitda": 43695000, "pretax_income": 20785000, "tax_provision": 2611000, "net_income": 8056000, "net_income_to_common": 8056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30741000, "total_current_assets": 59815000, "total_assets": 1366056000, "short_term_debt": 0, "long_term_debt": 559593000, "total_debt": 559593000, "total_liabilities": 572071000, "total_equity": 340302000, "shares_outstanding": 27837000, "goodwill_and_intangibles": 136962000 }, "cash_flow": { "operating_cash_flow": 38116000, "capital_expenditure": 17027000, "free_cash_flow": 55143000, "dividends_paid": 52773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288356, "ticker_id": 2456, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39955000", "ebitda": "43695000", "netIncome": "8056000", "grossProfit": "51227000", "depreciation": "None", "totalRevenue": "56778000", "costOfRevenue": "5551000", "interestIncome": "8961000", "incomeBeforeTax": "20785000", "interestExpense": "8961000", "operatingIncome": "39955000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2611000", "reportedCurrency": "USD", "netInterestIncome": "-8961000", "nonInterestIncome": "None", "operatingExpenses": "11272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3740000", "sellingGeneralAndAdministrative": "11272000", "netIncomeFromContinuingOperations": "18174000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317069000", "currentDebt": "None", "investments": "None", "totalAssets": "1366056000", "longTermDebt": "559593000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "136962000", "reportedCurrency": "USD", "retainedEarnings": "23233000", "totalLiabilities": "572071000", "otherCurrentAssets": "4766000", "totalCurrentAssets": "59815000", "currentLongTermDebt": "692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306241000", "currentAccountsPayable": "562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084450000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "340302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7000", "totalCurrentLiabilities": "12286000", "otherNonCurrentLiabilities": "192000", "totalNonCurrentLiabilities": "559785000", "cashAndShortTermInvestments": "30741000", "commonStockSharesOutstanding": "27837000", "intangibleAssetsExcludingGoodwill": "136962000", "cashAndCashEquivalentsAtCarryingValue": "30741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8055999", "profitLoss": "None", "dividendPayout": "52773000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38116000", "capitalExpenditures": "17027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176330000", "cashflowFromInvestment": "-212021000", "stockBasedCompensation": "11683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56778000, "cost_of_revenue": 5551000, "gross_profit": 51227000, "research_and_development": null, "selling_general_admin": 11272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39955000, "depreciation_amortisation": 3740000, "ebitda": 43695000, "interest_expense": 8961000, "interest_income": null, "other_non_operating": null, "pretax_income": 20785000, "tax_provision": 2611000, "effective_tax_rate": null, "net_income": 8056000, "net_income_continuing_ops": 18174000, "net_income_to_common": 8056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30741000, "short_term_investments": null, "net_receivables": 19363000, "inventory": null, "other_current_assets": null, "total_current_assets": 59815000, "net_ppe": null, "goodwill": null, "intangible_assets": 136962000, "goodwill_and_intangibles": 136962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1306241000, "total_assets": 1366056000, "short_term_debt": 0, "accounts_payable": 562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12286000, "long_term_debt": 559593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 559785000, "total_liabilities": 572071000, "total_debt": 559593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23233000, "total_equity": 340302000, "shares_outstanding": 27837000, "operating_cash_flow": 38116000, "stock_based_compensation": 11683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212021000, "dividends_paid": 52773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 176330000, "free_cash_flow": 55143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39955000", "ebitda": "43695000", "netIncome": "8056000", "grossProfit": "51227000", "depreciation": "None", "totalRevenue": "56778000", "costOfRevenue": "5551000", "interestIncome": "8961000", "incomeBeforeTax": "20785000", "interestExpense": "8961000", "operatingIncome": "39955000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2611000", "reportedCurrency": "USD", "netInterestIncome": "-8961000", "nonInterestIncome": "None", "operatingExpenses": "11272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3740000", "sellingGeneralAndAdministrative": "11272000", "netIncomeFromContinuingOperations": "18174000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317069000", "currentDebt": "None", "investments": "None", "totalAssets": "1366056000", "longTermDebt": "559593000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "136962000", "reportedCurrency": "USD", "retainedEarnings": "23233000", "totalLiabilities": "572071000", "otherCurrentAssets": "4766000", "totalCurrentAssets": "59815000", "currentLongTermDebt": "692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306241000", "currentAccountsPayable": "562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084450000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "340302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7000", "totalCurrentLiabilities": "12286000", "otherNonCurrentLiabilities": "192000", "totalNonCurrentLiabilities": "559785000", "cashAndShortTermInvestments": "30741000", "commonStockSharesOutstanding": "27837000", "intangibleAssetsExcludingGoodwill": "136962000", "cashAndCashEquivalentsAtCarryingValue": "30741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8055999", "profitLoss": "None", "dividendPayout": "52773000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38116000", "capitalExpenditures": "17027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176330000", "cashflowFromInvestment": "-212021000", "stockBasedCompensation": "11683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 50831000, "cost_of_revenue": 3022000, "gross_profit": 47809000, "ebit": 30885000, "ebitda": 33469000, "pretax_income": 22996000, "tax_provision": 2705000, "net_income": 8107000, "net_income_to_common": 8107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30741000, "total_current_assets": 59815000, "total_assets": 1366056000, "short_term_debt": 692000, "long_term_debt": 366081000, "total_debt": 366773000, "total_liabilities": 572071000, "total_equity": 340302000, "shares_outstanding": 76518549, "goodwill_and_intangibles": 136962000 }, "cash_flow": { "operating_cash_flow": 34912000, "capital_expenditure": 1187000, "free_cash_flow": 36099000, "dividends_paid": 14850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288358, "ticker_id": 2456, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30885000", "ebitda": "33469000", "netIncome": "8107000", "grossProfit": "47809000", "depreciation": "None", "totalRevenue": "50831000", "costOfRevenue": "3022000", "interestIncome": "7889000", "incomeBeforeTax": "22996000", "interestExpense": "7889000", "operatingIncome": "30885000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2705000", "reportedCurrency": "USD", "netInterestIncome": "-7889000", "nonInterestIncome": "None", "operatingExpenses": "16924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2584000", "sellingGeneralAndAdministrative": "15864000", "netIncomeFromContinuingOperations": "20291000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254007000", "currentDebt": "None", "investments": "None", "totalAssets": "1366056000", "longTermDebt": "366081000", "shortTermDebt": "692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "136962000", "reportedCurrency": "USD", "retainedEarnings": "23233000", "totalLiabilities": "572071000", "otherCurrentAssets": "9711000", "totalCurrentAssets": "59815000", "currentLongTermDebt": "924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306241000", "currentAccountsPayable": "562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "917975000", "shortLongTermDebtTotal": "692000", "totalShareholderEquity": "340302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8569000", "totalCurrentLiabilities": "12286000", "otherNonCurrentLiabilities": "192000", "totalNonCurrentLiabilities": "559785000", "cashAndShortTermInvestments": "30741000", "commonStockSharesOutstanding": "76518549", "intangibleAssetsExcludingGoodwill": "136962000", "cashAndCashEquivalentsAtCarryingValue": "30741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20291000", "profitLoss": "None", "dividendPayout": "14850000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34912000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25834000", "cashflowFromInvestment": "-1107000", "stockBasedCompensation": "11225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50831000, "cost_of_revenue": 3022000, "gross_profit": 47809000, "research_and_development": null, "selling_general_admin": 15864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30885000, "depreciation_amortisation": 2584000, "ebitda": 33469000, "interest_expense": 7889000, "interest_income": null, "other_non_operating": null, "pretax_income": 22996000, "tax_provision": 2705000, "effective_tax_rate": null, "net_income": 8107000, "net_income_continuing_ops": 20291000, "net_income_to_common": 8107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30741000, "short_term_investments": null, "net_receivables": 19363000, "inventory": null, "other_current_assets": null, "total_current_assets": 59815000, "net_ppe": null, "goodwill": null, "intangible_assets": 136962000, "goodwill_and_intangibles": 136962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1306241000, "total_assets": 1366056000, "short_term_debt": 692000, "accounts_payable": 562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12286000, "long_term_debt": 366081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 559785000, "total_liabilities": 572071000, "total_debt": 366773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23233000, "total_equity": 340302000, "shares_outstanding": 76518549, "operating_cash_flow": 34912000, "stock_based_compensation": 11225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1107000, "dividends_paid": 14850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25834000, "free_cash_flow": 36099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30885000", "ebitda": "33469000", "netIncome": "8107000", "grossProfit": "47809000", "depreciation": "None", "totalRevenue": "50831000", "costOfRevenue": "3022000", "interestIncome": "7889000", "incomeBeforeTax": "22996000", "interestExpense": "7889000", "operatingIncome": "30885000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2705000", "reportedCurrency": "USD", "netInterestIncome": "-7889000", "nonInterestIncome": "None", "operatingExpenses": "16924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2584000", "sellingGeneralAndAdministrative": "15864000", "netIncomeFromContinuingOperations": "20291000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254007000", "currentDebt": "None", "investments": "None", "totalAssets": "1366056000", "longTermDebt": "366081000", "shortTermDebt": "692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "136962000", "reportedCurrency": "USD", "retainedEarnings": "23233000", "totalLiabilities": "572071000", "otherCurrentAssets": "9711000", "totalCurrentAssets": "59815000", "currentLongTermDebt": "924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306241000", "currentAccountsPayable": "562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "917975000", "shortLongTermDebtTotal": "692000", "totalShareholderEquity": "340302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8569000", "totalCurrentLiabilities": "12286000", "otherNonCurrentLiabilities": "192000", "totalNonCurrentLiabilities": "559785000", "cashAndShortTermInvestments": "30741000", "commonStockSharesOutstanding": "76518549", "intangibleAssetsExcludingGoodwill": "136962000", "cashAndCashEquivalentsAtCarryingValue": "30741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20291000", "profitLoss": "None", "dividendPayout": "14850000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34912000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25834000", "cashflowFromInvestment": "-1107000", "stockBasedCompensation": "11225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 47533000, "cost_of_revenue": 4099000, "gross_profit": 43434000, "ebit": 28548000, "ebitda": 31093000, "pretax_income": 20623000, "tax_provision": 2148000, "net_income": 7277000, "net_income_to_common": 7277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20345000, "total_current_assets": 44140000, "total_assets": 1066380000, "short_term_debt": 171000, "long_term_debt": 370872000, "total_debt": 371043000, "total_liabilities": 381415000, "total_equity": 266447999, "shares_outstanding": 76394121, "goodwill_and_intangibles": 42985000 }, "cash_flow": { "operating_cash_flow": 37332000, "capital_expenditure": 1240000, "free_cash_flow": 38572000, "dividends_paid": 24365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288359, "ticker_id": 2456, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28548000", "ebitda": "31093000", "netIncome": "7277000", "grossProfit": "43434000", "depreciation": "None", "totalRevenue": "47533000", "costOfRevenue": "4099000", "interestIncome": "7879000", "incomeBeforeTax": "20623000", "interestExpense": "7925000", "operatingIncome": "28502000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2148000", "reportedCurrency": "USD", "netInterestIncome": "-7879000", "nonInterestIncome": "None", "operatingExpenses": "14932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2545000", "sellingGeneralAndAdministrative": "14800000", "netIncomeFromContinuingOperations": "18475000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254022000", "currentDebt": "None", "investments": "None", "totalAssets": "1066380000", "longTermDebt": "370872000", "shortTermDebt": "171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42985000", "reportedCurrency": "USD", "retainedEarnings": "12426000", "totalLiabilities": "381415000", "otherCurrentAssets": "3212000", "totalCurrentAssets": "44140000", "currentLongTermDebt": "171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022240000", "currentAccountsPayable": "510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918312000", "shortLongTermDebtTotal": "371043000", "totalShareholderEquity": "266447999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8166000", "totalCurrentLiabilities": "10361000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "371054000", "cashAndShortTermInvestments": "20345000", "commonStockSharesOutstanding": "76394121", "intangibleAssetsExcludingGoodwill": "42985000", "cashAndCashEquivalentsAtCarryingValue": "20345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18475000", "profitLoss": "None", "dividendPayout": "24365000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37332000", "capitalExpenditures": "1240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29843000", "cashflowFromInvestment": "-2079000", "stockBasedCompensation": "11271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47533000, "cost_of_revenue": 4099000, "gross_profit": 43434000, "research_and_development": null, "selling_general_admin": 14800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28548000, "depreciation_amortisation": 2545000, "ebitda": 31093000, "interest_expense": 7925000, "interest_income": null, "other_non_operating": null, "pretax_income": 20623000, "tax_provision": 2148000, "effective_tax_rate": null, "net_income": 7277000, "net_income_continuing_ops": 18475000, "net_income_to_common": 7277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20345000, "short_term_investments": null, "net_receivables": 20583000, "inventory": null, "other_current_assets": null, "total_current_assets": 44140000, "net_ppe": null, "goodwill": null, "intangible_assets": 42985000, "goodwill_and_intangibles": 42985000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1022240000, "total_assets": 1066380000, "short_term_debt": 171000, "accounts_payable": 510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10361000, "long_term_debt": 370872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 371054000, "total_liabilities": 381415000, "total_debt": 371043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12426000, "total_equity": 266447999, "shares_outstanding": 76394121, "operating_cash_flow": 37332000, "stock_based_compensation": 11271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2079000, "dividends_paid": 24365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29843000, "free_cash_flow": 38572000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28548000", "ebitda": "31093000", "netIncome": "7277000", "grossProfit": "43434000", "depreciation": "None", "totalRevenue": "47533000", "costOfRevenue": "4099000", "interestIncome": "7879000", "incomeBeforeTax": "20623000", "interestExpense": "7925000", "operatingIncome": "28502000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2148000", "reportedCurrency": "USD", "netInterestIncome": "-7879000", "nonInterestIncome": "None", "operatingExpenses": "14932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2545000", "sellingGeneralAndAdministrative": "14800000", "netIncomeFromContinuingOperations": "18475000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254022000", "currentDebt": "None", "investments": "None", "totalAssets": "1066380000", "longTermDebt": "370872000", "shortTermDebt": "171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42985000", "reportedCurrency": "USD", "retainedEarnings": "12426000", "totalLiabilities": "381415000", "otherCurrentAssets": "3212000", "totalCurrentAssets": "44140000", "currentLongTermDebt": "171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022240000", "currentAccountsPayable": "510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918312000", "shortLongTermDebtTotal": "371043000", "totalShareholderEquity": "266447999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8166000", "totalCurrentLiabilities": "10361000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "371054000", "cashAndShortTermInvestments": "20345000", "commonStockSharesOutstanding": "76394121", "intangibleAssetsExcludingGoodwill": "42985000", "cashAndCashEquivalentsAtCarryingValue": "20345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18475000", "profitLoss": "None", "dividendPayout": "24365000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37332000", "capitalExpenditures": "1240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29843000", "cashflowFromInvestment": "-2079000", "stockBasedCompensation": "11271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 43951000, "cost_of_revenue": 3059000, "gross_profit": 40892000, "ebit": 25037000, "ebitda": 27638000, "pretax_income": 17060000, "tax_provision": 1601000, "net_income": 6464000, "net_income_to_common": 6464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14935000, "total_current_assets": 43594000, "total_assets": 1008100000, "short_term_debt": 299000, "long_term_debt": 375467000, "total_debt": 375766000, "total_liabilities": 387443000, "total_equity": 440345000, "shares_outstanding": 76464778, "goodwill_and_intangibles": 44125000 }, "cash_flow": { "operating_cash_flow": 15913000, "capital_expenditure": 69000, "free_cash_flow": 15982000, "dividends_paid": 13558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288360, "ticker_id": 2456, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25037000", "ebitda": "27638000", "netIncome": "6464000", "grossProfit": "40892000", "depreciation": "None", "totalRevenue": "43951000", "costOfRevenue": "3059000", "interestIncome": "7977000", "incomeBeforeTax": "17060000", "interestExpense": "7977000", "operatingIncome": "25037000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1601000", "reportedCurrency": "USD", "netInterestIncome": "-7977000", "nonInterestIncome": "None", "operatingExpenses": "15855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2601000", "sellingGeneralAndAdministrative": "14728000", "netIncomeFromContinuingOperations": "15459000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "432881000", "currentDebt": "None", "investments": "None", "totalAssets": "1008100000", "longTermDebt": "375467000", "shortTermDebt": "299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44125000", "reportedCurrency": "USD", "retainedEarnings": "7464000", "totalLiabilities": "387443000", "otherCurrentAssets": "1446000", "totalCurrentAssets": "43594000", "currentLongTermDebt": "299000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964506000", "currentAccountsPayable": "596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918613000", "shortLongTermDebtTotal": "375766000", "totalShareholderEquity": "440345000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8002000", "totalCurrentLiabilities": "11794000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "375649000", "cashAndShortTermInvestments": "14935000", "commonStockSharesOutstanding": "76464778", "intangibleAssetsExcludingGoodwill": "44125000", "cashAndCashEquivalentsAtCarryingValue": "14935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15459000", "profitLoss": "None", "dividendPayout": "13558000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15913000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20143000", "cashflowFromInvestment": "-17867000", "stockBasedCompensation": "11140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43951000, "cost_of_revenue": 3059000, "gross_profit": 40892000, "research_and_development": null, "selling_general_admin": 14728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25037000, "depreciation_amortisation": 2601000, "ebitda": 27638000, "interest_expense": 7977000, "interest_income": null, "other_non_operating": null, "pretax_income": 17060000, "tax_provision": 1601000, "effective_tax_rate": null, "net_income": 6464000, "net_income_continuing_ops": 15459000, "net_income_to_common": 6464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14935000, "short_term_investments": null, "net_receivables": 27213000, "inventory": null, "other_current_assets": null, "total_current_assets": 43594000, "net_ppe": null, "goodwill": null, "intangible_assets": 44125000, "goodwill_and_intangibles": 44125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 964506000, "total_assets": 1008100000, "short_term_debt": 299000, "accounts_payable": 596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11794000, "long_term_debt": 375467000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375649000, "total_liabilities": 387443000, "total_debt": 375766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7464000, "total_equity": 440345000, "shares_outstanding": 76464778, "operating_cash_flow": 15913000, "stock_based_compensation": 11140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17867000, "dividends_paid": 13558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20143000, "free_cash_flow": 15982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25037000", "ebitda": "27638000", "netIncome": "6464000", "grossProfit": "40892000", "depreciation": "None", "totalRevenue": "43951000", "costOfRevenue": "3059000", "interestIncome": "7977000", "incomeBeforeTax": "17060000", "interestExpense": "7977000", "operatingIncome": "25037000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1601000", "reportedCurrency": "USD", "netInterestIncome": "-7977000", "nonInterestIncome": "None", "operatingExpenses": "15855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2601000", "sellingGeneralAndAdministrative": "14728000", "netIncomeFromContinuingOperations": "15459000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "432881000", "currentDebt": "None", "investments": "None", "totalAssets": "1008100000", "longTermDebt": "375467000", "shortTermDebt": "299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44125000", "reportedCurrency": "USD", "retainedEarnings": "7464000", "totalLiabilities": "387443000", "otherCurrentAssets": "1446000", "totalCurrentAssets": "43594000", "currentLongTermDebt": "299000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964506000", "currentAccountsPayable": "596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918613000", "shortLongTermDebtTotal": "375766000", "totalShareholderEquity": "440345000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8002000", "totalCurrentLiabilities": "11794000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "375649000", "cashAndShortTermInvestments": "14935000", "commonStockSharesOutstanding": "76464778", "intangibleAssetsExcludingGoodwill": "44125000", "cashAndCashEquivalentsAtCarryingValue": "14935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15459000", "profitLoss": "None", "dividendPayout": "13558000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15913000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20143000", "cashflowFromInvestment": "-17867000", "stockBasedCompensation": "11140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 36499000, "cost_of_revenue": 2955000, "gross_profit": 33544000, "ebit": 18019000, "ebitda": 20525000, "pretax_income": 10919000, "tax_provision": 2765000, "net_income": 2454000, "net_income_to_common": 2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37032000, "total_current_assets": 52815000, "total_assets": 1003474000, "short_term_debt": 424000, "long_term_debt": 380815000, "total_debt": 381239000, "total_liabilities": 395408000, "total_equity": 436012000, "shares_outstanding": 74917426, "goodwill_and_intangibles": 673265000 }, "cash_flow": { "operating_cash_flow": 26928000, "capital_expenditure": 224000, "free_cash_flow": 27152000, "dividends_paid": 7390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288361, "ticker_id": 2456, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18019000", "ebitda": "20525000", "netIncome": "2454000", "grossProfit": "33544000", "depreciation": "None", "totalRevenue": "36499000", "costOfRevenue": "2955000", "interestIncome": "7100000", "incomeBeforeTax": "10919000", "interestExpense": "7100000", "operatingIncome": "18019000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2765000", "reportedCurrency": "USD", "netInterestIncome": "-7100000", "nonInterestIncome": "None", "operatingExpenses": "15525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2506000", "sellingGeneralAndAdministrative": "14188000", "netIncomeFromContinuingOperations": "8154000" }, "balance": { "goodwill": "628000000", "inventory": "734000000", "commonStock": "432663000", "currentDebt": "None", "investments": "None", "totalAssets": "1003474000", "longTermDebt": "380815000", "shortTermDebt": "424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45265000", "reportedCurrency": "USD", "retainedEarnings": "3349000", "totalLiabilities": "395408000", "otherCurrentAssets": "1128000", "totalCurrentAssets": "52815000", "currentLongTermDebt": "424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950659000", "currentAccountsPayable": "489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902742000", "shortLongTermDebtTotal": "381239000", "totalShareholderEquity": "436012000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9374000", "totalCurrentLiabilities": "14410000", "otherNonCurrentLiabilities": "183000", "totalNonCurrentLiabilities": "380998000", "cashAndShortTermInvestments": "37032000", "commonStockSharesOutstanding": "74917426", "intangibleAssetsExcludingGoodwill": "45265000", "cashAndCashEquivalentsAtCarryingValue": "37032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8154000", "profitLoss": "None", "dividendPayout": "7390000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26928000", "capitalExpenditures": "224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288018000", "cashflowFromInvestment": "-292331000", "stockBasedCompensation": "11139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "737554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36499000, "cost_of_revenue": 2955000, "gross_profit": 33544000, "research_and_development": null, "selling_general_admin": 14188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18019000, "depreciation_amortisation": 2506000, "ebitda": 20525000, "interest_expense": 7100000, "interest_income": null, "other_non_operating": null, "pretax_income": 10919000, "tax_provision": 2765000, "effective_tax_rate": null, "net_income": 2454000, "net_income_continuing_ops": 8154000, "net_income_to_common": 2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37032000, "short_term_investments": null, "net_receivables": 14655000, "inventory": 734000000, "other_current_assets": null, "total_current_assets": 52815000, "net_ppe": null, "goodwill": 628000000, "intangible_assets": 45265000, "goodwill_and_intangibles": 673265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 950659000, "total_assets": 1003474000, "short_term_debt": 424000, "accounts_payable": 489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14410000, "long_term_debt": 380815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 380998000, "total_liabilities": 395408000, "total_debt": 381239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3349000, "total_equity": 436012000, "shares_outstanding": 74917426, "operating_cash_flow": 26928000, "stock_based_compensation": 11139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292331000, "dividends_paid": 7390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 288018000, "free_cash_flow": 27152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18019000", "ebitda": "20525000", "netIncome": "2454000", "grossProfit": "33544000", "depreciation": "None", "totalRevenue": "36499000", "costOfRevenue": "2955000", "interestIncome": "7100000", "incomeBeforeTax": "10919000", "interestExpense": "7100000", "operatingIncome": "18019000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2765000", "reportedCurrency": "USD", "netInterestIncome": "-7100000", "nonInterestIncome": "None", "operatingExpenses": "15525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2506000", "sellingGeneralAndAdministrative": "14188000", "netIncomeFromContinuingOperations": "8154000" }, "balance": { "goodwill": "628000000", "inventory": "734000000", "commonStock": "432663000", "currentDebt": "None", "investments": "None", "totalAssets": "1003474000", "longTermDebt": "380815000", "shortTermDebt": "424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45265000", "reportedCurrency": "USD", "retainedEarnings": "3349000", "totalLiabilities": "395408000", "otherCurrentAssets": "1128000", "totalCurrentAssets": "52815000", "currentLongTermDebt": "424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950659000", "currentAccountsPayable": "489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902742000", "shortLongTermDebtTotal": "381239000", "totalShareholderEquity": "436012000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9374000", "totalCurrentLiabilities": "14410000", "otherNonCurrentLiabilities": "183000", "totalNonCurrentLiabilities": "380998000", "cashAndShortTermInvestments": "37032000", "commonStockSharesOutstanding": "74917426", "intangibleAssetsExcludingGoodwill": "45265000", "cashAndCashEquivalentsAtCarryingValue": "37032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8154000", "profitLoss": "None", "dividendPayout": "7390000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26928000", "capitalExpenditures": "224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288018000", "cashflowFromInvestment": "-292331000", "stockBasedCompensation": "11139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "737554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 28487000, "cost_of_revenue": 2461000, "gross_profit": 26026000, "ebit": 3187000, "ebitda": 5225000, "pretax_income": -3884000, "tax_provision": -1128000, "net_income": 2656000, "net_income_to_common": 2656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14417000, "total_current_assets": 31606000, "total_assets": 689888000, "short_term_debt": 35547000, "long_term_debt": 242430000, "total_debt": 277977000, "total_liabilities": 285871000, "total_equity": 97209000, "shares_outstanding": 73151603, "goodwill_and_intangibles": 27484000 }, "cash_flow": { "operating_cash_flow": 7450000, "capital_expenditure": 303000, "free_cash_flow": 7753000, "dividends_paid": 170854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288363, "ticker_id": 2456, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3187000", "ebitda": "5225000", "netIncome": "2656000", "grossProfit": "26026000", "depreciation": "None", "totalRevenue": "28487000", "costOfRevenue": "2461000", "interestIncome": "7071000", "incomeBeforeTax": "-3884000", "interestExpense": "7071000", "operatingIncome": "3187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1128000", "reportedCurrency": "USD", "netInterestIncome": "-7071000", "nonInterestIncome": "None", "operatingExpenses": "22839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2038000", "sellingGeneralAndAdministrative": "22131000", "netIncomeFromContinuingOperations": "-2756000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "94553000", "currentDebt": "None", "investments": "None", "totalAssets": "689888000", "longTermDebt": "242430000", "shortTermDebt": "35547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27484000", "reportedCurrency": "USD", "retainedEarnings": "2656000", "totalLiabilities": "285871000", "otherCurrentAssets": "2271000", "totalCurrentAssets": "31606000", "currentLongTermDebt": "35547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658282000", "currentAccountsPayable": "182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628087000", "shortLongTermDebtTotal": "277977000", "totalShareholderEquity": "97209000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7529000", "totalCurrentLiabilities": "43258000", "otherNonCurrentLiabilities": "183000", "totalNonCurrentLiabilities": "242613000", "cashAndShortTermInvestments": "14417000", "commonStockSharesOutstanding": "73151603", "intangibleAssetsExcludingGoodwill": "27484000", "cashAndCashEquivalentsAtCarryingValue": "14417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2756000", "profitLoss": "None", "dividendPayout": "170854000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7450000", "capitalExpenditures": "303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16626000", "cashflowFromInvestment": "-1053000", "stockBasedCompensation": "11624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "398263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28487000, "cost_of_revenue": 2461000, "gross_profit": 26026000, "research_and_development": null, "selling_general_admin": 22131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3187000, "depreciation_amortisation": 2038000, "ebitda": 5225000, "interest_expense": 7071000, "interest_income": null, "other_non_operating": null, "pretax_income": -3884000, "tax_provision": -1128000, "effective_tax_rate": null, "net_income": 2656000, "net_income_continuing_ops": -2756000, "net_income_to_common": 2656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14417000, "short_term_investments": null, "net_receivables": 14918000, "inventory": null, "other_current_assets": null, "total_current_assets": 31606000, "net_ppe": null, "goodwill": null, "intangible_assets": 27484000, "goodwill_and_intangibles": 27484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658282000, "total_assets": 689888000, "short_term_debt": 35547000, "accounts_payable": 182000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43258000, "long_term_debt": 242430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242613000, "total_liabilities": 285871000, "total_debt": 277977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2656000, "total_equity": 97209000, "shares_outstanding": 73151603, "operating_cash_flow": 7450000, "stock_based_compensation": 11624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1053000, "dividends_paid": 170854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16626000, "free_cash_flow": 7753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3187000", "ebitda": "5225000", "netIncome": "2656000", "grossProfit": "26026000", "depreciation": "None", "totalRevenue": "28487000", "costOfRevenue": "2461000", "interestIncome": "7071000", "incomeBeforeTax": "-3884000", "interestExpense": "7071000", "operatingIncome": "3187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1128000", "reportedCurrency": "USD", "netInterestIncome": "-7071000", "nonInterestIncome": "None", "operatingExpenses": "22839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2038000", "sellingGeneralAndAdministrative": "22131000", "netIncomeFromContinuingOperations": "-2756000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "94553000", "currentDebt": "None", "investments": "None", "totalAssets": "689888000", "longTermDebt": "242430000", "shortTermDebt": "35547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27484000", "reportedCurrency": "USD", "retainedEarnings": "2656000", "totalLiabilities": "285871000", "otherCurrentAssets": "2271000", "totalCurrentAssets": "31606000", "currentLongTermDebt": "35547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658282000", "currentAccountsPayable": "182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628087000", "shortLongTermDebtTotal": "277977000", "totalShareholderEquity": "97209000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7529000", "totalCurrentLiabilities": "43258000", "otherNonCurrentLiabilities": "183000", "totalNonCurrentLiabilities": "242613000", "cashAndShortTermInvestments": "14417000", "commonStockSharesOutstanding": "73151603", "intangibleAssetsExcludingGoodwill": "27484000", "cashAndCashEquivalentsAtCarryingValue": "14417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2756000", "profitLoss": "None", "dividendPayout": "170854000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7450000", "capitalExpenditures": "303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16626000", "cashflowFromInvestment": "-1053000", "stockBasedCompensation": "11624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "398263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 25953000, "cost_of_revenue": 2755000, "gross_profit": 23198000, "ebit": -51236000, "ebitda": -49125000, "pretax_income": -57516000, "tax_provision": 137000, "net_income": -57653000, "net_income_to_common": -57653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24646000, "total_current_assets": 41143000, "total_assets": 710463000, "short_term_debt": 35148000, "long_term_debt": 360845000, "total_debt": 395993000, "total_liabilities": 414021000, "total_equity": 296442000, "shares_outstanding": 17425000, "goodwill_and_intangibles": 656048000 }, "cash_flow": { "operating_cash_flow": 16043000, "capital_expenditure": 369000, "free_cash_flow": 16412000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288364, "ticker_id": 2456, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51236000", "ebitda": "-49125000", "netIncome": "-57653000", "grossProfit": "23198000", "depreciation": "None", "totalRevenue": "25953000", "costOfRevenue": "2755000", "interestIncome": "302000", "incomeBeforeTax": "-57516000", "interestExpense": "6280000", "operatingIncome": "-51236000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "137000", "reportedCurrency": "USD", "netInterestIncome": "-6280000", "nonInterestIncome": "None", "operatingExpenses": "74434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2111000", "sellingGeneralAndAdministrative": "73823000", "netIncomeFromContinuingOperations": "-57653000" }, "balance": { "goodwill": "628000000", "inventory": "1", "commonStock": "296442000", "currentDebt": "None", "investments": "None", "totalAssets": "710463000", "longTermDebt": "360845000", "shortTermDebt": "35148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "28048000", "reportedCurrency": "USD", "retainedEarnings": "-1918000000", "totalLiabilities": "414021000", "otherCurrentAssets": "194000", "totalCurrentAssets": "41143000", "currentLongTermDebt": "35148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669320000", "currentAccountsPayable": "194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395993000", "totalShareholderEquity": "296442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-45983000", "totalCurrentLiabilities": "50359000", "otherNonCurrentLiabilities": "2817000", "totalNonCurrentLiabilities": "363662000", "cashAndShortTermInvestments": "24646000", "commonStockSharesOutstanding": "17425000", "intangibleAssetsExcludingGoodwill": "28048000", "cashAndCashEquivalentsAtCarryingValue": "24646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57653000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16043000", "capitalExpenditures": "369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375518000", "cashflowFromInvestment": "-375807000", "stockBasedCompensation": "71762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25953000, "cost_of_revenue": 2755000, "gross_profit": 23198000, "research_and_development": null, "selling_general_admin": 73823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51236000, "depreciation_amortisation": 2111000, "ebitda": -49125000, "interest_expense": 6280000, "interest_income": null, "other_non_operating": null, "pretax_income": -57516000, "tax_provision": 137000, "effective_tax_rate": null, "net_income": -57653000, "net_income_continuing_ops": -57653000, "net_income_to_common": -57653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24646000, "short_term_investments": null, "net_receivables": 16303000, "inventory": 1, "other_current_assets": null, "total_current_assets": 41143000, "net_ppe": null, "goodwill": 628000000, "intangible_assets": 28048000, "goodwill_and_intangibles": 656048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 669320000, "total_assets": 710463000, "short_term_debt": 35148000, "accounts_payable": 194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50359000, "long_term_debt": 360845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 363662000, "total_liabilities": 414021000, "total_debt": 395993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1918000000, "total_equity": 296442000, "shares_outstanding": 17425000, "operating_cash_flow": 16043000, "stock_based_compensation": 71762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375807000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 375518000, "free_cash_flow": 16412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51236000", "ebitda": "-49125000", "netIncome": "-57653000", "grossProfit": "23198000", "depreciation": "None", "totalRevenue": "25953000", "costOfRevenue": "2755000", "interestIncome": "302000", "incomeBeforeTax": "-57516000", "interestExpense": "6280000", "operatingIncome": "-51236000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "137000", "reportedCurrency": "USD", "netInterestIncome": "-6280000", "nonInterestIncome": "None", "operatingExpenses": "74434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2111000", "sellingGeneralAndAdministrative": "73823000", "netIncomeFromContinuingOperations": "-57653000" }, "balance": { "goodwill": "628000000", "inventory": "1", "commonStock": "296442000", "currentDebt": "None", "investments": "None", "totalAssets": "710463000", "longTermDebt": "360845000", "shortTermDebt": "35148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "28048000", "reportedCurrency": "USD", "retainedEarnings": "-1918000000", "totalLiabilities": "414021000", "otherCurrentAssets": "194000", "totalCurrentAssets": "41143000", "currentLongTermDebt": "35148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669320000", "currentAccountsPayable": "194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395993000", "totalShareholderEquity": "296442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-45983000", "totalCurrentLiabilities": "50359000", "otherNonCurrentLiabilities": "2817000", "totalNonCurrentLiabilities": "363662000", "cashAndShortTermInvestments": "24646000", "commonStockSharesOutstanding": "17425000", "intangibleAssetsExcludingGoodwill": "28048000", "cashAndCashEquivalentsAtCarryingValue": "24646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57653000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16043000", "capitalExpenditures": "369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375518000", "cashflowFromInvestment": "-375807000", "stockBasedCompensation": "71762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 19014000, "cost_of_revenue": 2818000, "gross_profit": 16196000, "ebit": 13761000, "ebitda": 15906000, "pretax_income": 10877000, "tax_provision": 101000, "net_income": 10776000, "net_income_to_common": 10776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8892000, "total_current_assets": 19376000, "total_assets": 310357000, "short_term_debt": 20245000, "long_term_debt": 260233000, "total_debt": 280478000, "total_liabilities": 148024000, "total_equity": 162333000, "shares_outstanding": 14500000, "goodwill_and_intangibles": 28611000 }, "cash_flow": { "operating_cash_flow": 17215000, "capital_expenditure": 89000, "free_cash_flow": 17304000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288365, "ticker_id": 2456, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13761000", "ebitda": "15906000", "netIncome": "10776000", "grossProfit": "16196000", "depreciation": "None", "totalRevenue": "19014000", "costOfRevenue": "2818000", "interestIncome": "None", "incomeBeforeTax": "10877000", "interestExpense": "2884000", "operatingIncome": "13520000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "101000", "reportedCurrency": "USD", "netInterestIncome": "-6694000", "nonInterestIncome": "None", "operatingExpenses": "2676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2145000", "sellingGeneralAndAdministrative": "2159000", "netIncomeFromContinuingOperations": "12212000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "162333000", "currentDebt": "None", "investments": "None", "totalAssets": "310357000", "longTermDebt": "260233000", "shortTermDebt": "20245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "28611000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "148024000", "otherCurrentAssets": "685000", "totalCurrentAssets": "19376000", "currentLongTermDebt": "35245000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290981000", "currentAccountsPayable": "545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138697000", "totalShareholderEquity": "162333000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5994000", "totalCurrentLiabilities": "26784000", "otherNonCurrentLiabilities": "2788000", "totalNonCurrentLiabilities": "121240000", "cashAndShortTermInvestments": "8892000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "28611000", "cashAndCashEquivalentsAtCarryingValue": "8892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10776000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17215000", "capitalExpenditures": "89000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9015000", "cashflowFromInvestment": "-55161000", "stockBasedCompensation": "810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19014000, "cost_of_revenue": 2818000, "gross_profit": 16196000, "research_and_development": null, "selling_general_admin": 2159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13761000, "depreciation_amortisation": 2145000, "ebitda": 15906000, "interest_expense": 2884000, "interest_income": null, "other_non_operating": null, "pretax_income": 10877000, "tax_provision": 101000, "effective_tax_rate": null, "net_income": 10776000, "net_income_continuing_ops": 12212000, "net_income_to_common": 10776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8892000, "short_term_investments": null, "net_receivables": 9799000, "inventory": null, "other_current_assets": null, "total_current_assets": 19376000, "net_ppe": null, "goodwill": null, "intangible_assets": 28611000, "goodwill_and_intangibles": 28611000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290981000, "total_assets": 310357000, "short_term_debt": 20245000, "accounts_payable": 545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26784000, "long_term_debt": 260233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121240000, "total_liabilities": 148024000, "total_debt": 280478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 162333000, "shares_outstanding": 14500000, "operating_cash_flow": 17215000, "stock_based_compensation": 810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55161000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9015000, "free_cash_flow": 17304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13761000", "ebitda": "15906000", "netIncome": "10776000", "grossProfit": "16196000", "depreciation": "None", "totalRevenue": "19014000", "costOfRevenue": "2818000", "interestIncome": "None", "incomeBeforeTax": "10877000", "interestExpense": "2884000", "operatingIncome": "13520000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "101000", "reportedCurrency": "USD", "netInterestIncome": "-6694000", "nonInterestIncome": "None", "operatingExpenses": "2676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2145000", "sellingGeneralAndAdministrative": "2159000", "netIncomeFromContinuingOperations": "12212000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "162333000", "currentDebt": "None", "investments": "None", "totalAssets": "310357000", "longTermDebt": "260233000", "shortTermDebt": "20245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "28611000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "148024000", "otherCurrentAssets": "685000", "totalCurrentAssets": "19376000", "currentLongTermDebt": "35245000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290981000", "currentAccountsPayable": "545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138697000", "totalShareholderEquity": "162333000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5994000", "totalCurrentLiabilities": "26784000", "otherNonCurrentLiabilities": "2788000", "totalNonCurrentLiabilities": "121240000", "cashAndShortTermInvestments": "8892000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "28611000", "cashAndCashEquivalentsAtCarryingValue": "8892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10776000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17215000", "capitalExpenditures": "89000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9015000", "cashflowFromInvestment": "-55161000", "stockBasedCompensation": "810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 37494000, "cost_of_revenue": 2793000, "gross_profit": 34701000, "ebit": 24934000, "ebitda": 27300000, "pretax_income": -314000, "tax_provision": 3065000, "net_income": -49298000, "net_income_to_common": -49298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37823000, "total_current_assets": 52278000, "total_assets": 288949000, "short_term_debt": 20339000, "long_term_debt": 108343000, "total_debt": 128682000, "total_liabilities": 138202000, "total_equity": 150747000, "shares_outstanding": 14500000, "goodwill_and_intangibles": 28643000 }, "cash_flow": { "operating_cash_flow": 12483000, "capital_expenditure": 149000, "free_cash_flow": 12632000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288366, "ticker_id": 2456, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24934000", "ebitda": "27300000", "netIncome": "-49298000", "grossProfit": "34701000", "depreciation": "None", "totalRevenue": "37494000", "costOfRevenue": "2793000", "interestIncome": "None", "incomeBeforeTax": "-314000", "interestExpense": "25248000", "operatingIncome": "24926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3065000", "reportedCurrency": "USD", "netInterestIncome": "-25248000", "nonInterestIncome": "None", "operatingExpenses": "9775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2366000", "sellingGeneralAndAdministrative": "8760000", "netIncomeFromContinuingOperations": "-3379000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "150747000", "currentDebt": "None", "investments": "None", "totalAssets": "288949000", "longTermDebt": "108343000", "shortTermDebt": "20339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28643000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "138202000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "52278000", "currentLongTermDebt": "20339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236671000", "currentAccountsPayable": "200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128682000", "totalShareholderEquity": "150747000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5598000", "totalCurrentLiabilities": "27100000", "otherNonCurrentLiabilities": "2759000", "totalNonCurrentLiabilities": "111102000", "cashAndShortTermInvestments": "37823000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "28643000", "cashAndCashEquivalentsAtCarryingValue": "37823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2522000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12483000", "capitalExpenditures": "149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8197000", "cashflowFromInvestment": "-149000", "stockBasedCompensation": "7204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37494000, "cost_of_revenue": 2793000, "gross_profit": 34701000, "research_and_development": null, "selling_general_admin": 8760000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24934000, "depreciation_amortisation": 2366000, "ebitda": 27300000, "interest_expense": 25248000, "interest_income": null, "other_non_operating": null, "pretax_income": -314000, "tax_provision": 3065000, "effective_tax_rate": null, "net_income": -49298000, "net_income_continuing_ops": -3379000, "net_income_to_common": -49298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37823000, "short_term_investments": null, "net_receivables": 13420000, "inventory": 1, "other_current_assets": null, "total_current_assets": 52278000, "net_ppe": null, "goodwill": null, "intangible_assets": 28643000, "goodwill_and_intangibles": 28643000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236671000, "total_assets": 288949000, "short_term_debt": 20339000, "accounts_payable": 200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27100000, "long_term_debt": 108343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111102000, "total_liabilities": 138202000, "total_debt": 128682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 150747000, "shares_outstanding": 14500000, "operating_cash_flow": 12483000, "stock_based_compensation": 7204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8197000, "free_cash_flow": 12632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24934000", "ebitda": "27300000", "netIncome": "-49298000", "grossProfit": "34701000", "depreciation": "None", "totalRevenue": "37494000", "costOfRevenue": "2793000", "interestIncome": "None", "incomeBeforeTax": "-314000", "interestExpense": "25248000", "operatingIncome": "24926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3065000", "reportedCurrency": "USD", "netInterestIncome": "-25248000", "nonInterestIncome": "None", "operatingExpenses": "9775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2366000", "sellingGeneralAndAdministrative": "8760000", "netIncomeFromContinuingOperations": "-3379000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "150747000", "currentDebt": "None", "investments": "None", "totalAssets": "288949000", "longTermDebt": "108343000", "shortTermDebt": "20339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28643000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "138202000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "52278000", "currentLongTermDebt": "20339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236671000", "currentAccountsPayable": "200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128682000", "totalShareholderEquity": "150747000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5598000", "totalCurrentLiabilities": "27100000", "otherNonCurrentLiabilities": "2759000", "totalNonCurrentLiabilities": "111102000", "cashAndShortTermInvestments": "37823000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "28643000", "cashAndCashEquivalentsAtCarryingValue": "37823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2522000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12483000", "capitalExpenditures": "149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8197000", "cashflowFromInvestment": "-149000", "stockBasedCompensation": "7204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 17799000, "cost_of_revenue": 1003000, "gross_profit": 16796000, "ebit": 19630000, "ebitda": 22193000, "pretax_income": 16737000, "tax_provision": 104000, "net_income": 16633000, "net_income_to_common": 16633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17292000, "total_current_assets": 32379000, "total_assets": 269336000, "short_term_debt": 20350000, "long_term_debt": 98060000, "total_debt": 118410000, "total_liabilities": 128315000, "total_equity": 0, "shares_outstanding": 14500000, "goodwill_and_intangibles": 29201000 }, "cash_flow": { "operating_cash_flow": 16209000, "capital_expenditure": 234000, "free_cash_flow": 16443000, "dividends_paid": 82165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288368, "ticker_id": 2456, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19630000", "ebitda": "22193000", "netIncome": "16633000", "grossProfit": "16796000", "depreciation": "None", "totalRevenue": "17799000", "costOfRevenue": "1003000", "interestIncome": "None", "incomeBeforeTax": "16737000", "interestExpense": "2893000", "operatingIncome": "19104000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-2893000", "nonInterestIncome": "None", "operatingExpenses": "-2308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2563000", "sellingGeneralAndAdministrative": "5571000", "netIncomeFromContinuingOperations": "16633000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "269336000", "longTermDebt": "98060000", "shortTermDebt": "20350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "29201000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "128315000", "otherCurrentAssets": "1040000", "totalCurrentAssets": "32379000", "currentLongTermDebt": "20350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236957000", "currentAccountsPayable": "495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118410000", "totalShareholderEquity": "0", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5653000", "totalCurrentLiabilities": "27086000", "otherNonCurrentLiabilities": "3169000", "totalNonCurrentLiabilities": "101229000", "cashAndShortTermInvestments": "17292000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "29201000", "cashAndCashEquivalentsAtCarryingValue": "17292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16633000", "profitLoss": "None", "dividendPayout": "82165000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16209000", "capitalExpenditures": "234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14667000", "cashflowFromInvestment": "-234000", "stockBasedCompensation": "-6933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17799000, "cost_of_revenue": 1003000, "gross_profit": 16796000, "research_and_development": null, "selling_general_admin": 5571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19630000, "depreciation_amortisation": 2563000, "ebitda": 22193000, "interest_expense": 2893000, "interest_income": null, "other_non_operating": null, "pretax_income": 16737000, "tax_provision": 104000, "effective_tax_rate": null, "net_income": 16633000, "net_income_continuing_ops": 16633000, "net_income_to_common": 16633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17292000, "short_term_investments": null, "net_receivables": 14047000, "inventory": null, "other_current_assets": null, "total_current_assets": 32379000, "net_ppe": null, "goodwill": null, "intangible_assets": 29201000, "goodwill_and_intangibles": 29201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236957000, "total_assets": 269336000, "short_term_debt": 20350000, "accounts_payable": 495000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27086000, "long_term_debt": 98060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101229000, "total_liabilities": 128315000, "total_debt": 118410000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 0, "shares_outstanding": 14500000, "operating_cash_flow": 16209000, "stock_based_compensation": -6933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234000, "dividends_paid": 82165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14667000, "free_cash_flow": 16443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19630000", "ebitda": "22193000", "netIncome": "16633000", "grossProfit": "16796000", "depreciation": "None", "totalRevenue": "17799000", "costOfRevenue": "1003000", "interestIncome": "None", "incomeBeforeTax": "16737000", "interestExpense": "2893000", "operatingIncome": "19104000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-2893000", "nonInterestIncome": "None", "operatingExpenses": "-2308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2563000", "sellingGeneralAndAdministrative": "5571000", "netIncomeFromContinuingOperations": "16633000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "269336000", "longTermDebt": "98060000", "shortTermDebt": "20350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "29201000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "128315000", "otherCurrentAssets": "1040000", "totalCurrentAssets": "32379000", "currentLongTermDebt": "20350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236957000", "currentAccountsPayable": "495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118410000", "totalShareholderEquity": "0", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5653000", "totalCurrentLiabilities": "27086000", "otherNonCurrentLiabilities": "3169000", "totalNonCurrentLiabilities": "101229000", "cashAndShortTermInvestments": "17292000", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "29201000", "cashAndCashEquivalentsAtCarryingValue": "17292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16633000", "profitLoss": "None", "dividendPayout": "82165000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16209000", "capitalExpenditures": "234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14667000", "cashflowFromInvestment": "-234000", "stockBasedCompensation": "-6933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "income_statement": { "revenue": 21722000, "cost_of_revenue": 999000, "gross_profit": 20723000, "ebit": 45323000, "ebitda": 47431000, "pretax_income": 44760000, "tax_provision": 96000, "net_income": 44664000, "net_income_to_common": 44664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 14500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12445000, "capital_expenditure": 780000, "free_cash_flow": 13225000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288369, "ticker_id": 2456, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:57.715729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45323000", "ebitda": "47431000", "netIncome": "44664000", "grossProfit": "20723000", "depreciation": "None", "totalRevenue": "21722000", "costOfRevenue": "999000", "interestIncome": "None", "incomeBeforeTax": "44760000", "interestExpense": "562000", "operatingIncome": "45322000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-562000", "nonInterestIncome": "None", "operatingExpenses": "-24599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2108000", "sellingGeneralAndAdministrative": "27459000", "netIncomeFromContinuingOperations": "44664000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44664000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12445000", "capitalExpenditures": "780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16697000", "cashflowFromInvestment": "-780000", "stockBasedCompensation": "-28736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21722000, "cost_of_revenue": 999000, "gross_profit": 20723000, "research_and_development": null, "selling_general_admin": 27459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45323000, "depreciation_amortisation": 2108000, "ebitda": 47431000, "interest_expense": 562000, "interest_income": null, "other_non_operating": null, "pretax_income": 44760000, "tax_provision": 96000, "effective_tax_rate": null, "net_income": 44664000, "net_income_continuing_ops": 44664000, "net_income_to_common": 44664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 14500000, "operating_cash_flow": 12445000, "stock_based_compensation": -28736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 780000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -780000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16697000, "free_cash_flow": 13225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45323000", "ebitda": "47431000", "netIncome": "44664000", "grossProfit": "20723000", "depreciation": "None", "totalRevenue": "21722000", "costOfRevenue": "999000", "interestIncome": "None", "incomeBeforeTax": "44760000", "interestExpense": "562000", "operatingIncome": "45322000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-562000", "nonInterestIncome": "None", "operatingExpenses": "-24599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2108000", "sellingGeneralAndAdministrative": "27459000", "netIncomeFromContinuingOperations": "44664000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44664000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12445000", "capitalExpenditures": "780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16697000", "cashflowFromInvestment": "-780000", "stockBasedCompensation": "-28736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "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" ] } } }