{ "ticker": { "uuid": "ec425150-9ccb-4487-bc78-7031960abfa1", "symbol": "MMLP", "name": "Martin Midstream Partners LP", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/ec425150-9ccb-4487-bc78-7031960abfa1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec425150-9ccb-4487-bc78-7031960abfa1/" }, "ticker_metadata": { "id": 7160, "uuid": "ec425150-9ccb-4487-bc78-7031960abfa1", "symbol": "MMLP", "name": "Martin Midstream Partners LP", "asset_type": "equity", "market_cap": 90769000, "stock_exchange_id": 2, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Martin Midstream Partners LP, is engaged in the completion, processing, storage and packaging of petroleum products and by-products primarily in the Gulf Coast region of the United States. The company is headquartered in Kilgore, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ec425150-9ccb-4487-bc78-7031960abfa1", "symbol": "MMLP", "name": "Martin Midstream Partners LP", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/ec425150-9ccb-4487-bc78-7031960abfa1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec425150-9ccb-4487-bc78-7031960abfa1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.43, "value": 0.46, "quality": 0.45, "momentum": 0.45, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 2.62, "market_cap": 102300520, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1633, "shareholder_yield": 0.0078, "roe": 0.218, "piotroski_f_score": 3, "momentum_12_1": -0.1579, "volatility_252d": 0.4778 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:03.990937+00:00", "batch_id": "" }, "size": { "price_close": 2.62, "market_cap": 102300520, "market_cap_usd": 102300520, "enterprise_value": 560716520, "shares_outstanding": 39046000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1438, "pcf_ratio": 2.6663, "pfcf_ratio": 1.5884, "ev_ebitda": 6.124, "ev_ebit": 13.5737, "ev_sales": 0.7884, "ev_fcf": 8.7061, "earnings_yield": null, "fcf_yield": 0.1149, "price_to_sales": 0.1438, "price_to_book": null, "price_to_cashflow": 2.6663, "ebitda_to_ev": 0.1633, "sales_yield": 1.2685 }, "yield": { "dividend_yield": 0.0078, "buyback_yield": 0, "shareholder_yield": 0.0078, "debt_paydown_yield": null, "total_yield": 0.0078 }, "quality": { "gross_margin": 0.2231, "operating_margin": 0.0581, "net_margin": -0.0284, "ebitda_margin": 0.1287, "fcf_margin": 0.0906, "roe": 0.218, "roa": -0.0376, "roic": 0.0847, "roc_greenblatt": null, "asset_turnover": 1.3242, "cash_conversion": -3.1866, "accruals_ratio": -0.1091, "sbc_to_revenue": 0.0003, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.1306, "revenue_stability_5y": 0.1508, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2954, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.7937, "net_debt_to_ebitda": 5.0067, "debt_to_assets": 0.8535, "interest_coverage": 0.7167, "current_ratio": 1.2585, "quick_ratio": 0.8385, "net_debt": 458416000, "local_beta": -0.0015, "volatility_252d": 0.4778, "volatility_60d": 1.1402, "max_drawdown_12m": -0.3437, "risk_adjusted_momentum": -0.3305 }, "growth": { "revenue_growth_1y": -0.0112, "revenue_growth_3y_cagr": -0.1109, "revenue_growth_5y_cagr": 0.0128, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0073, "book_value_growth_1y": null, "revenue_growth": -0.0112, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0077, "price_return_3m": -0.1132, "price_return_6m": 0.0313, "price_return_9m": -0.1662, "price_return_12m": -0.1514, "price_return_12m_ex1m": -0.1579, "momentum_6m": 0.0313, "momentum_12m": -0.1514, "momentum_12_1": -0.1579, "distance_from_52w_high": -0.2363, "distance_from_52w_low": 0.1636, "relative_strength": -0.3094 }, "raw_ttm": { "revenue_ttm": 711244000, "gross_profit_ttm": 158683000, "ebit_ttm": 41309000, "ebitda_ttm": 91561000, "net_income_ttm": -20211000, "eps_diluted_ttm": -0.5176, "operating_cash_flow_ttm": 38368000, "capital_expenditure_ttm": 26037000, "fcf_ttm": 64405000, "dividends_paid_ttm": 797000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57641000, "cash_and_equivalents": 49000, "total_current_assets": 148796000, "total_current_liabilities": 118232000, "net_ppe": null, "total_assets": 537129000, "total_debt": 458465000, "total_equity": -92709000, "net_working_capital": 30530000, "book_value_per_share": -2.3744, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -109380000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.455, "os_score": 0.43, "value_percentile": 0.46, "quality_percentile": 0.45, "momentum_percentile": 0.45, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 42, "all_cap_buyback_rank": 73, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1897, "ticker_id": 7160, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:03.990937+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.62, "market_cap": 102300520, "market_cap_usd": 102300520, "enterprise_value": 560716520, "shares_outstanding": 39046000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.14383323, "pcf_ratio": 2.66629796, "pfcf_ratio": 1.58839407, "ev_ebitda": 6.12396675, "ev_ebit": 13.57371323, "ev_sales": 0.78836028, "ev_fcf": 8.70610232, "earnings_yield": null, "fcf_yield": 0.11486196, "dividend_yield": 0.00779077, "buyback_yield": 0, "shareholder_yield": 0.00779077, "debt_paydown_yield": null, "total_yield": 0.00779077, "gross_margin": 0.22310628, "operating_margin": 0.05807993, "net_margin": -0.02841641, "ebitda_margin": 0.1287336, "fcf_margin": 0.09055261, "roe": 0.21800472, "roa": -0.03762783, "roic": 0.08471741, "roc_greenblatt": null, "asset_turnover": 1.32415863, "cash_conversion": -3.18663104, "accruals_ratio": -0.10905946, "sbc_to_revenue": 0.00026433, "debt_to_equity": -6.79370935, "net_debt_to_ebitda": 5.00667315, "debt_to_assets": 0.85354729, "interest_coverage": 0.71666002, "current_ratio": 1.25850869, "quick_ratio": 0.83852933, "net_debt": 458416000, "revenue_growth_1y": -0.01124789, "revenue_growth_3y_cagr": -0.11089485, "revenue_growth_5y_cagr": 0.01275432, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00729061, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.130594, "revenue_stability_5y": 0.150751, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00769231, "price_return_3m": -0.11315709, "price_return_6m": 0.03125246, "price_return_9m": -0.16621583, "price_return_12m": -0.15144449, "price_return_12m_ex1m": -0.15792201, "distance_from_52w_high": -0.23630746, "distance_from_52w_low": 0.16356531, "relative_strength": -0.30938554, "local_beta": -0.0015, "volatility_252d": 0.477846, "volatility_60d": 1.140175, "max_drawdown_12m": -0.34366164, "revenue_ttm": 711244000, "gross_profit_ttm": 158683000, "ebit_ttm": 41309000, "ebitda_ttm": 91561000, "net_income_ttm": -20211000, "eps_diluted_ttm": -0.51762024, "operating_cash_flow_ttm": 38368000, "capital_expenditure_ttm": 26037000, "fcf_ttm": 64405000, "dividends_paid_ttm": 797000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57641000, "cash_and_equivalents": 49000, "total_current_assets": 148796000, "total_current_liabilities": 118232000, "net_ppe": null, "total_assets": 537129000, "total_debt": 458465000, "total_equity": -92709000, "net_working_capital": 30530000, "book_value_per_share": -2.37435333, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -109380000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 42, "all_cap_buyback_rank": 73, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.62, "os": 0.43, "value": 0.46, "quality": 0.45, "momentum": 0.45, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0078, "roe": 0.218, "momentum_12_1": -0.1579, "complete_fields": { "id": 1897, "ticker_id": 7160, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:03.990937+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.62, "market_cap": 102300520, "market_cap_usd": 102300520, "enterprise_value": 560716520, "shares_outstanding": 39046000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.14383323, "pcf_ratio": 2.66629796, "pfcf_ratio": 1.58839407, "ev_ebitda": 6.12396675, "ev_ebit": 13.57371323, "ev_sales": 0.78836028, "ev_fcf": 8.70610232, "earnings_yield": null, "fcf_yield": 0.11486196, "dividend_yield": 0.00779077, "buyback_yield": 0, "shareholder_yield": 0.00779077, "debt_paydown_yield": null, "total_yield": 0.00779077, "gross_margin": 0.22310628, "operating_margin": 0.05807993, "net_margin": -0.02841641, "ebitda_margin": 0.1287336, "fcf_margin": 0.09055261, "roe": 0.21800472, "roa": -0.03762783, "roic": 0.08471741, "roc_greenblatt": null, "asset_turnover": 1.32415863, "cash_conversion": -3.18663104, "accruals_ratio": -0.10905946, "sbc_to_revenue": 0.00026433, "debt_to_equity": -6.79370935, "net_debt_to_ebitda": 5.00667315, "debt_to_assets": 0.85354729, "interest_coverage": 0.71666002, "current_ratio": 1.25850869, "quick_ratio": 0.83852933, "net_debt": 458416000, "revenue_growth_1y": -0.01124789, "revenue_growth_3y_cagr": -0.11089485, "revenue_growth_5y_cagr": 0.01275432, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00729061, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.130594, "revenue_stability_5y": 0.150751, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00769231, "price_return_3m": -0.11315709, "price_return_6m": 0.03125246, "price_return_9m": -0.16621583, "price_return_12m": -0.15144449, "price_return_12m_ex1m": -0.15792201, "distance_from_52w_high": -0.23630746, "distance_from_52w_low": 0.16356531, "relative_strength": -0.30938554, "local_beta": -0.0015, "volatility_252d": 0.477846, "volatility_60d": 1.140175, "max_drawdown_12m": -0.34366164, "revenue_ttm": 711244000, "gross_profit_ttm": 158683000, "ebit_ttm": 41309000, "ebitda_ttm": 91561000, "net_income_ttm": -20211000, "eps_diluted_ttm": -0.51762024, "operating_cash_flow_ttm": 38368000, "capital_expenditure_ttm": 26037000, "fcf_ttm": 64405000, "dividends_paid_ttm": 797000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57641000, "cash_and_equivalents": 49000, "total_current_assets": 148796000, "total_current_liabilities": 118232000, "net_ppe": null, "total_assets": 537129000, "total_debt": 458465000, "total_equity": -92709000, "net_working_capital": 30530000, "book_value_per_share": -2.37435333, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -109380000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 42, "all_cap_buyback_rank": 73, "small_cap_core_rank": 57, "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": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 716113000, "cost_of_revenue": 627251000, "gross_profit": 88862000, "ebit": 47814000, "ebitda": 98011000, "pretax_income": -9973000, "tax_provision": 4772000, "net_income": -14450000, "net_income_to_common": -14450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49000, "total_current_assets": 129908000, "total_assets": 522418000, "short_term_debt": 15000, "long_term_debt": 428008000, "total_debt": 428023000, "total_liabilities": 608213000, "total_equity": -85795000, "shares_outstanding": 38890039, "goodwill_and_intangibles": 18122000 }, "cash_flow": { "operating_cash_flow": 46126000, "capital_expenditure": 32136000, "free_cash_flow": 78262000, "dividends_paid": 797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121757, "ticker_id": 7160, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47814000", "ebitda": "98011000", "netIncome": "-14450000", "grossProfit": "88862000", "depreciation": "None", "totalRevenue": "716113000", "costOfRevenue": "627251000", "interestIncome": "None", "incomeBeforeTax": "-9973000", "interestExpense": "57787000", "operatingIncome": "46858000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4772000", "reportedCurrency": "USD", "netInterestIncome": "-57792000", "nonInterestIncome": "None", "operatingExpenses": "42004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50197000", "sellingGeneralAndAdministrative": "42004000", "netIncomeFromContinuingOperations": "-14745000" }, "balance": { "goodwill": "16671000", "inventory": "50248000", "commonStock": "85795000", "currentDebt": "None", "investments": "None", "totalAssets": "522418000", "longTermDebt": "428008000", "shortTermDebt": "15000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1451000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608213000", "otherCurrentAssets": "21240000", "totalCurrentAssets": "129908000", "currentLongTermDebt": "15000", "longTermInvestments": "6198000", "shortTermInvestments": "None", "currentNetReceivables": "58371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392510000", "currentAccountsPayable": "57983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524768000", "totalShareholderEquity": "-85795000", "capitalLeaseObligations": "70435000", "otherCurrentLiabilities": "64565000", "totalCurrentLiabilities": "124143000", "otherNonCurrentLiabilities": "2636000", "totalNonCurrentLiabilities": "484070000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "38890039", "intangibleAssetsExcludingGoodwill": "1451000", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14745000", "profitLoss": "None", "dividendPayout": "797000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1459000", "operatingCashflow": "46126000", "capitalExpenditures": "32136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16119000", "cashflowFromInvestment": "-30013000", "stockBasedCompensation": "186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 716113000, "cost_of_revenue": 627251000, "gross_profit": 88862000, "research_and_development": null, "selling_general_admin": 42004000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47814000, "depreciation_amortisation": 50197000, "ebitda": 98011000, "interest_expense": 57787000, "interest_income": null, "other_non_operating": null, "pretax_income": -9973000, "tax_provision": 4772000, "effective_tax_rate": null, "net_income": -14450000, "net_income_continuing_ops": -14745000, "net_income_to_common": -14450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49000, "short_term_investments": null, "net_receivables": 58371000, "inventory": 50248000, "other_current_assets": null, "total_current_assets": 129908000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": 1451000, "goodwill_and_intangibles": 18122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 392510000, "total_assets": 522418000, "short_term_debt": 15000, "accounts_payable": 57983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124143000, "long_term_debt": 428008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484070000, "total_liabilities": 608213000, "total_debt": 428023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -85795000, "shares_outstanding": 38890039, "operating_cash_flow": 46126000, "stock_based_compensation": 186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30013000, "dividends_paid": 797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16119000, "free_cash_flow": 78262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47814000", "ebitda": "98011000", "netIncome": "-14450000", "grossProfit": "88862000", "depreciation": "None", "totalRevenue": "716113000", "costOfRevenue": "627251000", "interestIncome": "None", "incomeBeforeTax": "-9973000", "interestExpense": "57787000", "operatingIncome": "46858000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4772000", "reportedCurrency": "USD", "netInterestIncome": "-57792000", "nonInterestIncome": "None", "operatingExpenses": "42004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50197000", "sellingGeneralAndAdministrative": "42004000", "netIncomeFromContinuingOperations": "-14745000" }, "balance": { "goodwill": "16671000", "inventory": "50248000", "commonStock": "85795000", "currentDebt": "None", "investments": "None", "totalAssets": "522418000", "longTermDebt": "428008000", "shortTermDebt": "15000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1451000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608213000", "otherCurrentAssets": "21240000", "totalCurrentAssets": "129908000", "currentLongTermDebt": "15000", "longTermInvestments": "6198000", "shortTermInvestments": "None", "currentNetReceivables": "58371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392510000", "currentAccountsPayable": "57983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524768000", "totalShareholderEquity": "-85795000", "capitalLeaseObligations": "70435000", "otherCurrentLiabilities": "64565000", "totalCurrentLiabilities": "124143000", "otherNonCurrentLiabilities": "2636000", "totalNonCurrentLiabilities": "484070000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "38890039", "intangibleAssetsExcludingGoodwill": "1451000", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14745000", "profitLoss": "None", "dividendPayout": "797000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1459000", "operatingCashflow": "46126000", "capitalExpenditures": "32136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16119000", "cashflowFromInvestment": "-30013000", "stockBasedCompensation": "186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 707622000, "cost_of_revenue": 347823000, "gross_profit": 359799000, "ebit": 55711000, "ebitda": 106498000, "pretax_income": -1010000, "tax_provision": 4197000, "net_income": -5078000, "net_income_to_common": -5078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000, "total_current_assets": 130479000, "total_assets": 538509000, "short_term_debt": 19721000, "long_term_debt": 437635000, "total_debt": 457356000, "total_liabilities": 608948000, "total_equity": -71877000, "shares_outstanding": 38831355, "goodwill_and_intangibles": 16697000 }, "cash_flow": { "operating_cash_flow": 48351000, "capital_expenditure": 42008000, "free_cash_flow": 90359000, "dividends_paid": 795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121762, "ticker_id": 7160, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55711000", "ebitda": "106498000", "netIncome": "-5078000", "grossProfit": "359799000", "depreciation": "None", "totalRevenue": "707622000", "costOfRevenue": "347823000", "interestIncome": "None", "incomeBeforeTax": "-1010000", "interestExpense": "57706000", "operatingIncome": "57295000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4197000", "reportedCurrency": "USD", "netInterestIncome": "-57710000", "nonInterestIncome": "None", "operatingExpenses": "302504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50787000", "sellingGeneralAndAdministrative": "48502000", "netIncomeFromContinuingOperations": "-5207000" }, "balance": { "goodwill": "16671000", "inventory": "51707000", "commonStock": "-71877000", "currentDebt": "None", "investments": "None", "totalAssets": "538509000", "longTermDebt": "437635000", "shortTermDebt": "19721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608948000", "otherCurrentAssets": "11454000", "totalCurrentAssets": "130479000", "currentLongTermDebt": "None", "longTermInvestments": "7314000", "shortTermInvestments": "None", "currentNetReceivables": "67263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408030000", "currentAccountsPayable": "61599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505226000", "totalShareholderEquity": "-71877000", "capitalLeaseObligations": "67591000", "otherCurrentLiabilities": "32898000", "totalCurrentLiabilities": "115501000", "otherNonCurrentLiabilities": "2629000", "totalNonCurrentLiabilities": "493447000", "cashAndShortTermInvestments": "55000", "commonStockSharesOutstanding": "38831355", "intangibleAssetsExcludingGoodwill": "26000", "cashAndCashEquivalentsAtCarryingValue": "55000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5078000", "profitLoss": "None", "dividendPayout": "795000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8079000", "operatingCashflow": "48351000", "capitalExpenditures": "42008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10251000", "cashflowFromInvestment": "-58601000", "stockBasedCompensation": "3257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707622000, "cost_of_revenue": 347823000, "gross_profit": 359799000, "research_and_development": null, "selling_general_admin": 48502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55711000, "depreciation_amortisation": 50787000, "ebitda": 106498000, "interest_expense": 57706000, "interest_income": null, "other_non_operating": null, "pretax_income": -1010000, "tax_provision": 4197000, "effective_tax_rate": null, "net_income": -5078000, "net_income_continuing_ops": -5207000, "net_income_to_common": -5078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55000, "short_term_investments": null, "net_receivables": 67263000, "inventory": 51707000, "other_current_assets": null, "total_current_assets": 130479000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": 26000, "goodwill_and_intangibles": 16697000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 408030000, "total_assets": 538509000, "short_term_debt": 19721000, "accounts_payable": 61599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115501000, "long_term_debt": 437635000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493447000, "total_liabilities": 608948000, "total_debt": 457356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -71877000, "shares_outstanding": 38831355, "operating_cash_flow": 48351000, "stock_based_compensation": 3257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58601000, "dividends_paid": 795000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10251000, "free_cash_flow": 90359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55711000", "ebitda": "106498000", "netIncome": "-5078000", "grossProfit": "359799000", "depreciation": "None", "totalRevenue": "707622000", "costOfRevenue": "347823000", "interestIncome": "None", "incomeBeforeTax": "-1010000", "interestExpense": "57706000", "operatingIncome": "57295000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4197000", "reportedCurrency": "USD", "netInterestIncome": "-57710000", "nonInterestIncome": "None", "operatingExpenses": "302504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50787000", "sellingGeneralAndAdministrative": "48502000", "netIncomeFromContinuingOperations": "-5207000" }, "balance": { "goodwill": "16671000", "inventory": "51707000", "commonStock": "-71877000", "currentDebt": "None", "investments": "None", "totalAssets": "538509000", "longTermDebt": "437635000", "shortTermDebt": "19721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608948000", "otherCurrentAssets": "11454000", "totalCurrentAssets": "130479000", "currentLongTermDebt": "None", "longTermInvestments": "7314000", "shortTermInvestments": "None", "currentNetReceivables": "67263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408030000", "currentAccountsPayable": "61599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505226000", "totalShareholderEquity": "-71877000", "capitalLeaseObligations": "67591000", "otherCurrentLiabilities": "32898000", "totalCurrentLiabilities": "115501000", "otherNonCurrentLiabilities": "2629000", "totalNonCurrentLiabilities": "493447000", "cashAndShortTermInvestments": "55000", "commonStockSharesOutstanding": "38831355", "intangibleAssetsExcludingGoodwill": "26000", "cashAndCashEquivalentsAtCarryingValue": "55000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5078000", "profitLoss": "None", "dividendPayout": "795000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8079000", "operatingCashflow": "48351000", "capitalExpenditures": "42008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10251000", "cashflowFromInvestment": "-58601000", "stockBasedCompensation": "3257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "795000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 797963000, "cost_of_revenue": 691786000, "gross_profit": 106177000, "ebit": 61659000, "ebitda": 111554000, "pretax_income": 1369000, "tax_provision": 5918000, "net_income": -4444000, "net_income_to_common": -4444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54000, "total_current_assets": 114313000, "total_assets": 509375000, "short_term_debt": 14901000, "long_term_debt": 421173000, "total_debt": 436074000, "total_liabilities": 573999000, "total_equity": -66182000, "shares_outstanding": 38771657, "goodwill_and_intangibles": 16726000 }, "cash_flow": { "operating_cash_flow": 137468000, "capital_expenditure": 34317000, "free_cash_flow": 171785000, "dividends_paid": 793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121767, "ticker_id": 7160, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61659000", "ebitda": "111554000", "netIncome": "-4444000", "grossProfit": "106177000", "depreciation": "None", "totalRevenue": "797963000", "costOfRevenue": "691786000", "interestIncome": "None", "incomeBeforeTax": "1369000", "interestExpense": "60290000", "operatingIncome": "65351000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5918000", "reportedCurrency": "USD", "netInterestIncome": "-60291000", "nonInterestIncome": "None", "operatingExpenses": "40826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49895000", "sellingGeneralAndAdministrative": "40826000", "netIncomeFromContinuingOperations": "-4549000" }, "balance": { "goodwill": "16671000", "inventory": "43822000", "commonStock": "-66182000", "currentDebt": "None", "investments": "None", "totalAssets": "509375000", "longTermDebt": "421173000", "shortTermDebt": "14901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "573999000", "otherCurrentAssets": "9220000", "totalCurrentAssets": "114313000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "61217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395062000", "currentAccountsPayable": "51653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481758000", "totalShareholderEquity": "-66182000", "capitalLeaseObligations": "60585000", "otherCurrentLiabilities": "33358000", "totalCurrentLiabilities": "100564000", "otherNonCurrentLiabilities": "1421000", "totalNonCurrentLiabilities": "473435000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38771657", "intangibleAssetsExcludingGoodwill": "55000", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4444000", "profitLoss": "None", "dividendPayout": "793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "65976000", "operatingCashflow": "137468000", "capitalExpenditures": "34317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103799000", "cashflowFromInvestment": "-33660000", "stockBasedCompensation": "163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 797963000, "cost_of_revenue": 691786000, "gross_profit": 106177000, "research_and_development": null, "selling_general_admin": 40826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61659000, "depreciation_amortisation": 49895000, "ebitda": 111554000, "interest_expense": 60290000, "interest_income": null, "other_non_operating": null, "pretax_income": 1369000, "tax_provision": 5918000, "effective_tax_rate": null, "net_income": -4444000, "net_income_continuing_ops": -4549000, "net_income_to_common": -4444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54000, "short_term_investments": null, "net_receivables": 61217000, "inventory": 43822000, "other_current_assets": null, "total_current_assets": 114313000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": 55000, "goodwill_and_intangibles": 16726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395062000, "total_assets": 509375000, "short_term_debt": 14901000, "accounts_payable": 51653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100564000, "long_term_debt": 421173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 473435000, "total_liabilities": 573999000, "total_debt": 436074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -66182000, "shares_outstanding": 38771657, "operating_cash_flow": 137468000, "stock_based_compensation": 163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33660000, "dividends_paid": 793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103799000, "free_cash_flow": 171785000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61659000", "ebitda": "111554000", "netIncome": "-4444000", "grossProfit": "106177000", "depreciation": "None", "totalRevenue": "797963000", "costOfRevenue": "691786000", "interestIncome": "None", "incomeBeforeTax": "1369000", "interestExpense": "60290000", "operatingIncome": "65351000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5918000", "reportedCurrency": "USD", "netInterestIncome": "-60291000", "nonInterestIncome": "None", "operatingExpenses": "40826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49895000", "sellingGeneralAndAdministrative": "40826000", "netIncomeFromContinuingOperations": "-4549000" }, "balance": { "goodwill": "16671000", "inventory": "43822000", "commonStock": "-66182000", "currentDebt": "None", "investments": "None", "totalAssets": "509375000", "longTermDebt": "421173000", "shortTermDebt": "14901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "573999000", "otherCurrentAssets": "9220000", "totalCurrentAssets": "114313000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "61217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395062000", "currentAccountsPayable": "51653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481758000", "totalShareholderEquity": "-66182000", "capitalLeaseObligations": "60585000", "otherCurrentLiabilities": "33358000", "totalCurrentLiabilities": "100564000", "otherNonCurrentLiabilities": "1421000", "totalNonCurrentLiabilities": "473435000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38771657", "intangibleAssetsExcludingGoodwill": "55000", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4444000", "profitLoss": "None", "dividendPayout": "793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "65976000", "operatingCashflow": "137468000", "capitalExpenditures": "34317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103799000", "cashflowFromInvestment": "-33660000", "stockBasedCompensation": "163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 1018878000, "cost_of_revenue": 679586000, "gross_profit": 339292000, "ebit": 51258000, "ebitda": 107538000, "pretax_income": -2407000, "tax_provision": 7927000, "net_income": -10334000, "net_income_to_common": -10334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45000, "total_current_assets": 211127000, "total_assets": 598851000, "short_term_debt": 9093000, "long_term_debt": 512871000, "total_debt": 521964000, "total_liabilities": 658296000, "total_equity": -61110000, "shares_outstanding": 38726048, "goodwill_and_intangibles": 19085000 }, "cash_flow": { "operating_cash_flow": 16148000, "capital_expenditure": 27237000, "free_cash_flow": 43385000, "dividends_paid": 793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121772, "ticker_id": 7160, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51258000", "ebitda": "107538000", "netIncome": "-10334000", "grossProfit": "339292000", "depreciation": "None", "totalRevenue": "1018878000", "costOfRevenue": "679586000", "interestIncome": "0", "incomeBeforeTax": "-2407000", "interestExpense": "53665000", "operatingIncome": "51263000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7927000", "reportedCurrency": "USD", "netInterestIncome": "-53665000", "nonInterestIncome": "None", "operatingExpenses": "288029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5000", "costofGoodsAndServicesSold": "679586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56280000", "sellingGeneralAndAdministrative": "41812000", "netIncomeFromContinuingOperations": "-10334000" }, "balance": { "goodwill": "16671000", "inventory": "109798000", "commonStock": "-61110000", "currentDebt": "None", "investments": "None", "totalAssets": "598851000", "longTermDebt": "512871000", "shortTermDebt": "9093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2414000", "reportedCurrency": "USD", "retainedEarnings": "-9541000", "totalLiabilities": "658296000", "otherCurrentAssets": "13633000", "totalCurrentAssets": "211127000", "currentLongTermDebt": "9000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "387724000", "currentAccountsPayable": "74531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354253000", "shortLongTermDebtTotal": "548232000", "totalShareholderEquity": "-61110000", "capitalLeaseObligations": "26268000", "otherCurrentLiabilities": "26636000", "totalCurrentLiabilities": "110925000", "otherNonCurrentLiabilities": "8232000", "totalNonCurrentLiabilities": "547371000", "cashAndShortTermInvestments": "45000", "commonStockSharesOutstanding": "38726048", "intangibleAssetsExcludingGoodwill": "2414000", "cashAndCashEquivalentsAtCarryingValue": "45000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10334000", "profitLoss": "None", "dividendPayout": "793000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-47678000", "operatingCashflow": "16148000", "capitalExpenditures": "27237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8489000", "cashflowFromInvestment": "-24644000", "stockBasedCompensation": "161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1018878000, "cost_of_revenue": 679586000, "gross_profit": 339292000, "research_and_development": null, "selling_general_admin": 41812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51258000, "depreciation_amortisation": 56280000, "ebitda": 107538000, "interest_expense": 53665000, "interest_income": null, "other_non_operating": null, "pretax_income": -2407000, "tax_provision": 7927000, "effective_tax_rate": null, "net_income": -10334000, "net_income_continuing_ops": -10334000, "net_income_to_common": -10334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45000, "short_term_investments": null, "net_receivables": 87651000, "inventory": 109798000, "other_current_assets": null, "total_current_assets": 211127000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": 2414000, "goodwill_and_intangibles": 19085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 387724000, "total_assets": 598851000, "short_term_debt": 9093000, "accounts_payable": 74531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110925000, "long_term_debt": 512871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 547371000, "total_liabilities": 658296000, "total_debt": 521964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9541000, "total_equity": -61110000, "shares_outstanding": 38726048, "operating_cash_flow": 16148000, "stock_based_compensation": 161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24644000, "dividends_paid": 793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8489000, "free_cash_flow": 43385000, "net_change_in_cash": -9541000 }, "raw_data": { "income": { "ebit": "51258000", "ebitda": "107538000", "netIncome": "-10334000", "grossProfit": "339292000", "depreciation": "None", "totalRevenue": "1018878000", "costOfRevenue": "679586000", "interestIncome": "0", "incomeBeforeTax": "-2407000", "interestExpense": "53665000", "operatingIncome": "51263000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7927000", "reportedCurrency": "USD", "netInterestIncome": "-53665000", "nonInterestIncome": "None", "operatingExpenses": "288029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5000", "costofGoodsAndServicesSold": "679586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56280000", "sellingGeneralAndAdministrative": "41812000", "netIncomeFromContinuingOperations": "-10334000" }, "balance": { "goodwill": "16671000", "inventory": "109798000", "commonStock": "-61110000", "currentDebt": "None", "investments": "None", "totalAssets": "598851000", "longTermDebt": "512871000", "shortTermDebt": "9093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2414000", "reportedCurrency": "USD", "retainedEarnings": "-9541000", "totalLiabilities": "658296000", "otherCurrentAssets": "13633000", "totalCurrentAssets": "211127000", "currentLongTermDebt": "9000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "387724000", "currentAccountsPayable": "74531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354253000", "shortLongTermDebtTotal": "548232000", "totalShareholderEquity": "-61110000", "capitalLeaseObligations": "26268000", "otherCurrentLiabilities": "26636000", "totalCurrentLiabilities": "110925000", "otherNonCurrentLiabilities": "8232000", "totalNonCurrentLiabilities": "547371000", "cashAndShortTermInvestments": "45000", "commonStockSharesOutstanding": "38726048", "intangibleAssetsExcludingGoodwill": "2414000", "cashAndCashEquivalentsAtCarryingValue": "45000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10334000", "profitLoss": "None", "dividendPayout": "793000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-47678000", "operatingCashflow": "16148000", "capitalExpenditures": "27237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8489000", "cashflowFromInvestment": "-24644000", "stockBasedCompensation": "161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 882431000, "cost_of_revenue": 589849000, "gross_profit": 292582000, "ebit": 57276000, "ebitda": 114027000, "pretax_income": 3169000, "tax_provision": 3380000, "net_income": -211000, "net_income_to_common": -211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000, "total_current_assets": 173688000, "total_assets": 579861000, "short_term_debt": 7160000, "long_term_debt": 498871000, "total_debt": 506031000, "total_liabilities": 627898000, "total_equity": -49925000, "shares_outstanding": 38689041, "goodwill_and_intangibles": 19021000 }, "cash_flow": { "operating_cash_flow": 35729000, "capital_expenditure": 16059000, "free_cash_flow": 51788000, "dividends_paid": 791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121777, "ticker_id": 7160, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57276000", "ebitda": "114027000", "netIncome": "-211000", "grossProfit": "292582000", "depreciation": "None", "totalRevenue": "882431000", "costOfRevenue": "589849000", "interestIncome": "0", "incomeBeforeTax": "3169000", "interestExpense": "54107000", "operatingIncome": "57280000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3380000", "reportedCurrency": "USD", "netInterestIncome": "-54107000", "nonInterestIncome": "None", "operatingExpenses": "235498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4000", "costofGoodsAndServicesSold": "589849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56751000", "sellingGeneralAndAdministrative": "41012000", "netIncomeFromContinuingOperations": "-211000" }, "balance": { "goodwill": "16823000", "inventory": "62120000", "commonStock": "-50741000", "currentDebt": "None", "investments": "None", "totalAssets": "579861000", "longTermDebt": "498871000", "shortTermDebt": "7160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2198000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "627898000", "otherCurrentAssets": "12908000", "totalCurrentAssets": "173688000", "currentLongTermDebt": "280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "406173000", "currentAccountsPayable": "68552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "367331000", "shortLongTermDebtTotal": "521744000", "totalShareholderEquity": "-49925000", "capitalLeaseObligations": "15713000", "otherCurrentLiabilities": "27990000", "totalCurrentLiabilities": "104087000", "otherNonCurrentLiabilities": "9227000", "totalNonCurrentLiabilities": "523811000", "cashAndShortTermInvestments": "52000", "commonStockSharesOutstanding": "38689041", "intangibleAssetsExcludingGoodwill": "2198000", "cashAndCashEquivalentsAtCarryingValue": "52000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211000", "profitLoss": "None", "dividendPayout": "791000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8334000", "operatingCashflow": "35729000", "capitalExpenditures": "16059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21394000", "cashflowFromInvestment": "-19241000", "stockBasedCompensation": "384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "583000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 882431000, "cost_of_revenue": 589849000, "gross_profit": 292582000, "research_and_development": null, "selling_general_admin": 41012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57276000, "depreciation_amortisation": 56751000, "ebitda": 114027000, "interest_expense": 54107000, "interest_income": null, "other_non_operating": null, "pretax_income": 3169000, "tax_provision": 3380000, "effective_tax_rate": null, "net_income": -211000, "net_income_continuing_ops": -211000, "net_income_to_common": -211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000, "short_term_investments": null, "net_receivables": 98608000, "inventory": 62120000, "other_current_assets": null, "total_current_assets": 173688000, "net_ppe": null, "goodwill": 16823000, "intangible_assets": 2198000, "goodwill_and_intangibles": 19021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 406173000, "total_assets": 579861000, "short_term_debt": 7160000, "accounts_payable": 68552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104087000, "long_term_debt": 498871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 523811000, "total_liabilities": 627898000, "total_debt": 506031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -49925000, "shares_outstanding": 38689041, "operating_cash_flow": 35729000, "stock_based_compensation": 384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19241000, "dividends_paid": 791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21394000, "free_cash_flow": 51788000, "net_change_in_cash": 583000 }, "raw_data": { "income": { "ebit": "57276000", "ebitda": "114027000", "netIncome": "-211000", "grossProfit": "292582000", "depreciation": "None", "totalRevenue": "882431000", "costOfRevenue": "589849000", "interestIncome": "0", "incomeBeforeTax": "3169000", "interestExpense": "54107000", "operatingIncome": "57280000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3380000", "reportedCurrency": "USD", "netInterestIncome": "-54107000", "nonInterestIncome": "None", "operatingExpenses": "235498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4000", "costofGoodsAndServicesSold": "589849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56751000", "sellingGeneralAndAdministrative": "41012000", "netIncomeFromContinuingOperations": "-211000" }, "balance": { "goodwill": "16823000", "inventory": "62120000", "commonStock": "-50741000", "currentDebt": "None", "investments": "None", "totalAssets": "579861000", "longTermDebt": "498871000", "shortTermDebt": "7160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2198000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "627898000", "otherCurrentAssets": "12908000", "totalCurrentAssets": "173688000", "currentLongTermDebt": "280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "406173000", "currentAccountsPayable": "68552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "367331000", "shortLongTermDebtTotal": "521744000", "totalShareholderEquity": "-49925000", "capitalLeaseObligations": "15713000", "otherCurrentLiabilities": "27990000", "totalCurrentLiabilities": "104087000", "otherNonCurrentLiabilities": "9227000", "totalNonCurrentLiabilities": "523811000", "cashAndShortTermInvestments": "52000", "commonStockSharesOutstanding": "38689041", "intangibleAssetsExcludingGoodwill": "2198000", "cashAndCashEquivalentsAtCarryingValue": "52000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211000", "profitLoss": "None", "dividendPayout": "791000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8334000", "operatingCashflow": "35729000", "capitalExpenditures": "16059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21394000", "cashflowFromInvestment": "-19241000", "stockBasedCompensation": "384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "583000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 672142000, "cost_of_revenue": 418388000, "gross_profit": 253754000, "ebit": 41175000, "ebitda": 102637000, "pretax_income": -5035000, "tax_provision": 1736000, "net_income": -6771000, "net_income_to_common": -6771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4958000, "total_current_assets": 135626000, "total_assets": 579638000, "short_term_debt": 39026000, "long_term_debt": 484597000, "total_debt": 523623000, "total_liabilities": 626509000, "total_equity": -48776000, "shares_outstanding": 38656559, "goodwill_and_intangibles": 19628000 }, "cash_flow": { "operating_cash_flow": 64785000, "capital_expenditure": 28622000, "free_cash_flow": 93407000, "dividends_paid": 5317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121782, "ticker_id": 7160, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41175000", "ebitda": "102637000", "netIncome": "-6771000", "grossProfit": "253754000", "depreciation": "None", "totalRevenue": "672142000", "costOfRevenue": "418388000", "interestIncome": "191000", "incomeBeforeTax": "-5035000", "interestExpense": "46210000", "operatingIncome": "46502000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1736000", "reportedCurrency": "USD", "netInterestIncome": "-46210000", "nonInterestIncome": "None", "operatingExpenses": "207252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5327000", "costofGoodsAndServicesSold": "418388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61462000", "sellingGeneralAndAdministrative": "40900000", "netIncomeFromContinuingOperations": "-6771000" }, "balance": { "goodwill": "16823000", "inventory": "54122000", "commonStock": "-48776000", "currentDebt": "None", "investments": "None", "totalAssets": "579638000", "longTermDebt": "484597000", "shortTermDebt": "39026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2805000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "626509000", "otherCurrentAssets": "8991000", "totalCurrentAssets": "135626000", "currentLongTermDebt": "31497000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444012000", "currentAccountsPayable": "51311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402131000", "shortLongTermDebtTotal": "539093000", "totalShareholderEquity": "-48776000", "capitalLeaseObligations": "15470000", "otherCurrentLiabilities": "28482000", "totalCurrentLiabilities": "119375000", "otherNonCurrentLiabilities": "22537000", "totalNonCurrentLiabilities": "507134000", "cashAndShortTermInvestments": "4958000", "commonStockSharesOutstanding": "38656559", "intangibleAssetsExcludingGoodwill": "2805000", "cashAndCashEquivalentsAtCarryingValue": "4958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6771000", "profitLoss": "None", "dividendPayout": "5317000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5264000", "operatingCashflow": "64785000", "capitalExpenditures": "28622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65287000", "cashflowFromInvestment": "2604000", "stockBasedCompensation": "1422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1454000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 672142000, "cost_of_revenue": 418388000, "gross_profit": 253754000, "research_and_development": null, "selling_general_admin": 40900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41175000, "depreciation_amortisation": 61462000, "ebitda": 102637000, "interest_expense": 46210000, "interest_income": null, "other_non_operating": null, "pretax_income": -5035000, "tax_provision": 1736000, "effective_tax_rate": null, "net_income": -6771000, "net_income_continuing_ops": -6771000, "net_income_to_common": -6771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4958000, "short_term_investments": null, "net_receivables": 67555000, "inventory": 54122000, "other_current_assets": null, "total_current_assets": 135626000, "net_ppe": null, "goodwill": 16823000, "intangible_assets": 2805000, "goodwill_and_intangibles": 19628000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 444012000, "total_assets": 579638000, "short_term_debt": 39026000, "accounts_payable": 51311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119375000, "long_term_debt": 484597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 507134000, "total_liabilities": 626509000, "total_debt": 523623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -48776000, "shares_outstanding": 38656559, "operating_cash_flow": 64785000, "stock_based_compensation": 1422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2604000, "dividends_paid": 5317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65287000, "free_cash_flow": 93407000, "net_change_in_cash": -1454000 }, "raw_data": { "income": { "ebit": "41175000", "ebitda": "102637000", "netIncome": "-6771000", "grossProfit": "253754000", "depreciation": "None", "totalRevenue": "672142000", "costOfRevenue": "418388000", "interestIncome": "191000", "incomeBeforeTax": "-5035000", "interestExpense": "46210000", "operatingIncome": "46502000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1736000", "reportedCurrency": "USD", "netInterestIncome": "-46210000", "nonInterestIncome": "None", "operatingExpenses": "207252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5327000", "costofGoodsAndServicesSold": "418388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61462000", "sellingGeneralAndAdministrative": "40900000", "netIncomeFromContinuingOperations": "-6771000" }, "balance": { "goodwill": "16823000", "inventory": "54122000", "commonStock": "-48776000", "currentDebt": "None", "investments": "None", "totalAssets": "579638000", "longTermDebt": "484597000", "shortTermDebt": "39026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2805000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "626509000", "otherCurrentAssets": "8991000", "totalCurrentAssets": "135626000", "currentLongTermDebt": "31497000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444012000", "currentAccountsPayable": "51311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402131000", "shortLongTermDebtTotal": "539093000", "totalShareholderEquity": "-48776000", "capitalLeaseObligations": "15470000", "otherCurrentLiabilities": "28482000", "totalCurrentLiabilities": "119375000", "otherNonCurrentLiabilities": "22537000", "totalNonCurrentLiabilities": "507134000", "cashAndShortTermInvestments": "4958000", "commonStockSharesOutstanding": "38656559", "intangibleAssetsExcludingGoodwill": "2805000", "cashAndCashEquivalentsAtCarryingValue": "4958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6771000", "profitLoss": "None", "dividendPayout": "5317000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5264000", "operatingCashflow": "64785000", "capitalExpenditures": "28622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65287000", "cashflowFromInvestment": "2604000", "stockBasedCompensation": "1422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1454000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 847118000, "cost_of_revenue": 552855000, "gross_profit": 294263000, "ebit": 58110000, "ebitda": 118170000, "pretax_income": 6420000, "tax_provision": 1900000, "net_income": -174946000, "net_income_to_common": -174946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2856000, "total_current_assets": 181364000, "total_assets": 667156000, "short_term_debt": 14480000, "long_term_debt": 569788000, "total_debt": 584268000, "total_liabilities": 703352000, "total_equity": -36196000, "shares_outstanding": 38658881, "goodwill_and_intangibles": 21272000 }, "cash_flow": { "operating_cash_flow": 75815000, "capital_expenditure": 30621000, "free_cash_flow": 106436000, "dividends_paid": 49093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121787, "ticker_id": 7160, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58110000", "ebitda": "118170000", "netIncome": "-174946000", "grossProfit": "294263000", "depreciation": "None", "totalRevenue": "847118000", "costOfRevenue": "552855000", "interestIncome": "91000", "incomeBeforeTax": "6420000", "interestExpense": "51690000", "operatingIncome": "58104000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-51690000", "nonInterestIncome": "None", "operatingExpenses": "236159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6000", "costofGoodsAndServicesSold": "552855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60060000", "sellingGeneralAndAdministrative": "41433000", "netIncomeFromContinuingOperations": "4520000" }, "balance": { "goodwill": "17705000", "inventory": "62540000", "commonStock": "-38342000", "currentDebt": "None", "investments": "None", "totalAssets": "667156000", "longTermDebt": "569788000", "shortTermDebt": "14480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3567000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "703352000", "otherCurrentAssets": "10885000", "totalCurrentAssets": "181364000", "currentLongTermDebt": "6758000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "485792000", "currentAccountsPayable": "62009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417197000", "shortLongTermDebtTotal": "601641000", "totalShareholderEquity": "-36196000", "capitalLeaseObligations": "31853000", "otherCurrentLiabilities": "6897000", "totalCurrentLiabilities": "107280000", "otherNonCurrentLiabilities": "26284000", "totalNonCurrentLiabilities": "596072000", "cashAndShortTermInvestments": "2856000", "commonStockSharesOutstanding": "38658881", "intangibleAssetsExcludingGoodwill": "3567000", "cashAndCashEquivalentsAtCarryingValue": "2856000", "accumulatedDepreciationAmortizationPPE": "-467531000" }, "cashflow": { "netIncome": "4520000", "profitLoss": "None", "dividendPayout": "49093000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "21493000", "operatingCashflow": "75815000", "capitalExpenditures": "30621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248087000", "cashflowFromInvestment": "174828000", "stockBasedCompensation": "1424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-125853000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-681000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847118000, "cost_of_revenue": 552855000, "gross_profit": 294263000, "research_and_development": null, "selling_general_admin": 41433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58110000, "depreciation_amortisation": 60060000, "ebitda": 118170000, "interest_expense": 51690000, "interest_income": null, "other_non_operating": null, "pretax_income": 6420000, "tax_provision": 1900000, "effective_tax_rate": null, "net_income": -174946000, "net_income_continuing_ops": 4520000, "net_income_to_common": -174946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2856000, "short_term_investments": null, "net_receivables": 105083000, "inventory": 62540000, "other_current_assets": null, "total_current_assets": 181364000, "net_ppe": null, "goodwill": 17705000, "intangible_assets": 3567000, "goodwill_and_intangibles": 21272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 485792000, "total_assets": 667156000, "short_term_debt": 14480000, "accounts_payable": 62009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107280000, "long_term_debt": 569788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596072000, "total_liabilities": 703352000, "total_debt": 584268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -36196000, "shares_outstanding": 38658881, "operating_cash_flow": 75815000, "stock_based_compensation": 1424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 174828000, "dividends_paid": 49093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248087000, "free_cash_flow": 106436000, "net_change_in_cash": -125853000 }, "raw_data": { "income": { "ebit": "58110000", "ebitda": "118170000", "netIncome": "-174946000", "grossProfit": "294263000", "depreciation": "None", "totalRevenue": "847118000", "costOfRevenue": "552855000", "interestIncome": "91000", "incomeBeforeTax": "6420000", "interestExpense": "51690000", "operatingIncome": "58104000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-51690000", "nonInterestIncome": "None", "operatingExpenses": "236159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6000", "costofGoodsAndServicesSold": "552855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60060000", "sellingGeneralAndAdministrative": "41433000", "netIncomeFromContinuingOperations": "4520000" }, "balance": { "goodwill": "17705000", "inventory": "62540000", "commonStock": "-38342000", "currentDebt": "None", "investments": "None", "totalAssets": "667156000", "longTermDebt": "569788000", "shortTermDebt": "14480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3567000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "703352000", "otherCurrentAssets": "10885000", "totalCurrentAssets": "181364000", "currentLongTermDebt": "6758000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "485792000", "currentAccountsPayable": "62009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417197000", "shortLongTermDebtTotal": "601641000", "totalShareholderEquity": "-36196000", "capitalLeaseObligations": "31853000", "otherCurrentLiabilities": "6897000", "totalCurrentLiabilities": "107280000", "otherNonCurrentLiabilities": "26284000", "totalNonCurrentLiabilities": "596072000", "cashAndShortTermInvestments": "2856000", "commonStockSharesOutstanding": "38658881", "intangibleAssetsExcludingGoodwill": "3567000", "cashAndCashEquivalentsAtCarryingValue": "2856000", "accumulatedDepreciationAmortizationPPE": "-467531000" }, "cashflow": { "netIncome": "4520000", "profitLoss": "None", "dividendPayout": "49093000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "21493000", "operatingCashflow": "75815000", "capitalExpenditures": "30621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248087000", "cashflowFromInvestment": "174828000", "stockBasedCompensation": "1424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-125853000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-681000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 972655000, "cost_of_revenue": 761476000, "gross_profit": 211179000, "ebit": 45095000, "ebitda": 106579000, "pretax_income": -7226000, "tax_provision": 369000, "net_income": 55655000, "net_income_to_common": 55655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237000, "total_current_assets": 194042000, "total_assets": 1033398000, "short_term_debt": 5409000, "long_term_debt": 656459000, "total_debt": 661868000, "total_liabilities": 768686000, "total_equity": 264712000, "shares_outstanding": 38923000, "goodwill_and_intangibles": 41007000 }, "cash_flow": { "operating_cash_flow": 90726000, "capital_expenditure": 37090000, "free_cash_flow": 127816000, "dividends_paid": 76872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121792, "ticker_id": 7160, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45095000", "ebitda": "106579000", "netIncome": "55655000", "grossProfit": "211179000", "depreciation": "None", "totalRevenue": "972655000", "costOfRevenue": "761476000", "interestIncome": "30000", "incomeBeforeTax": "-7226000", "interestExpense": "52379000", "operatingIncome": "44786000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-52037000", "nonInterestIncome": "None", "operatingExpenses": "254257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25000", "costofGoodsAndServicesSold": "761476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61484000", "sellingGeneralAndAdministrative": "37677000", "netIncomeFromContinuingOperations": "-7595000" }, "balance": { "goodwill": "17296000", "inventory": "85068000", "commonStock": "258084999", "currentDebt": "None", "investments": "None", "totalAssets": "1033398000", "longTermDebt": "656459000", "shortTermDebt": "5409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "23711000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "768686000", "otherCurrentAssets": "5275000", "totalCurrentAssets": "194042000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "97806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839356000", "currentAccountsPayable": "63157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798349000", "shortLongTermDebtTotal": "661868000", "totalShareholderEquity": "264712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38356000", "totalCurrentLiabilities": "101513000", "otherNonCurrentLiabilities": "10714000", "totalNonCurrentLiabilities": "667173000", "cashAndShortTermInvestments": "237000", "commonStockSharesOutstanding": "38923000", "intangibleAssetsExcludingGoodwill": "23711000", "cashAndCashEquivalentsAtCarryingValue": "237000", "accumulatedDepreciationAmortizationPPE": "-466381000" }, "cashflow": { "netIncome": "-7595000", "profitLoss": "None", "dividendPayout": "76872000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "11844000", "operatingCashflow": "90726000", "capitalExpenditures": "37090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252441000", "cashflowFromInvestment": "147654000", "stockBasedCompensation": "1224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "122546000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 972655000, "cost_of_revenue": 761476000, "gross_profit": 211179000, "research_and_development": null, "selling_general_admin": 37677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45095000, "depreciation_amortisation": 61484000, "ebitda": 106579000, "interest_expense": 52379000, "interest_income": null, "other_non_operating": null, "pretax_income": -7226000, "tax_provision": 369000, "effective_tax_rate": null, "net_income": 55655000, "net_income_continuing_ops": -7595000, "net_income_to_common": 55655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237000, "short_term_investments": null, "net_receivables": 97806000, "inventory": 85068000, "other_current_assets": null, "total_current_assets": 194042000, "net_ppe": null, "goodwill": 17296000, "intangible_assets": 23711000, "goodwill_and_intangibles": 41007000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 839356000, "total_assets": 1033398000, "short_term_debt": 5409000, "accounts_payable": 63157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101513000, "long_term_debt": 656459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 667173000, "total_liabilities": 768686000, "total_debt": 661868000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 264712000, "shares_outstanding": 38923000, "operating_cash_flow": 90726000, "stock_based_compensation": 1224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 147654000, "dividends_paid": 76872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252441000, "free_cash_flow": 127816000, "net_change_in_cash": 122546000 }, "raw_data": { "income": { "ebit": "45095000", "ebitda": "106579000", "netIncome": "55655000", "grossProfit": "211179000", "depreciation": "None", "totalRevenue": "972655000", "costOfRevenue": "761476000", "interestIncome": "30000", "incomeBeforeTax": "-7226000", "interestExpense": "52379000", "operatingIncome": "44786000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-52037000", "nonInterestIncome": "None", "operatingExpenses": "254257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25000", "costofGoodsAndServicesSold": "761476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61484000", "sellingGeneralAndAdministrative": "37677000", "netIncomeFromContinuingOperations": "-7595000" }, "balance": { "goodwill": "17296000", "inventory": "85068000", "commonStock": "258084999", "currentDebt": "None", "investments": "None", "totalAssets": "1033398000", "longTermDebt": "656459000", "shortTermDebt": "5409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "23711000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "768686000", "otherCurrentAssets": "5275000", "totalCurrentAssets": "194042000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "97806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839356000", "currentAccountsPayable": "63157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798349000", "shortLongTermDebtTotal": "661868000", "totalShareholderEquity": "264712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38356000", "totalCurrentLiabilities": "101513000", "otherNonCurrentLiabilities": "10714000", "totalNonCurrentLiabilities": "667173000", "cashAndShortTermInvestments": "237000", "commonStockSharesOutstanding": "38923000", "intangibleAssetsExcludingGoodwill": "23711000", "cashAndCashEquivalentsAtCarryingValue": "237000", "accumulatedDepreciationAmortizationPPE": "-466381000" }, "cashflow": { "netIncome": "-7595000", "profitLoss": "None", "dividendPayout": "76872000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "11844000", "operatingCashflow": "90726000", "capitalExpenditures": "37090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252441000", "cashflowFromInvestment": "147654000", "stockBasedCompensation": "1224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "122546000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 187674000, "cost_of_revenue": 169176000, "gross_profit": 18498000, "ebit": 7686000, "ebitda": 20557000, "pretax_income": -6242000, "tax_provision": 518000, "net_income": -6760000, "net_income_to_common": -6760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49000, "total_current_assets": 148796000, "total_assets": 537129000, "short_term_debt": 15000, "long_term_debt": 458450000, "total_debt": 458465000, "total_liabilities": 629838000, "total_equity": -92709000, "shares_outstanding": 39046000, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": -13777000, "capital_expenditure": 1575000, "free_cash_flow": -12202000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121755, "ticker_id": 7160, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7686000", "ebitda": "20557000", "netIncome": "-6760000", "grossProfit": "18498000", "depreciation": "None", "totalRevenue": "187674000", "costOfRevenue": "169176000", "interestIncome": "None", "incomeBeforeTax": "-6242000", "interestExpense": "13961000", "operatingIncome": "7686000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-13961000", "nonInterestIncome": "None", "operatingExpenses": "10812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12871000", "sellingGeneralAndAdministrative": "10812000", "netIncomeFromContinuingOperations": "-6760000" }, "balance": { "goodwill": "16671000", "inventory": "49655000", "commonStock": "-92709000", "currentDebt": "None", "investments": "None", "totalAssets": "537129000", "longTermDebt": "458450000", "shortTermDebt": "15000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "629838000", "otherCurrentAssets": "28946000", "totalCurrentAssets": "148796000", "currentLongTermDebt": "None", "longTermInvestments": "5897000", "shortTermInvestments": "None", "currentNetReceivables": "70146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388333000", "currentAccountsPayable": "73242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503061000", "totalShareholderEquity": "-92709000", "capitalLeaseObligations": "67896000", "otherCurrentLiabilities": "43213000", "totalCurrentLiabilities": "118232000", "otherNonCurrentLiabilities": "8560000", "totalNonCurrentLiabilities": "511606000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "39046000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6760000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "593000", "operatingCashflow": "-13777000", "capitalExpenditures": "1575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28708000", "cashflowFromInvestment": "-14931000", "stockBasedCompensation": "45000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187674000, "cost_of_revenue": 169176000, "gross_profit": 18498000, "research_and_development": null, "selling_general_admin": 10812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7686000, "depreciation_amortisation": 12871000, "ebitda": 20557000, "interest_expense": 13961000, "interest_income": null, "other_non_operating": null, "pretax_income": -6242000, "tax_provision": 518000, "effective_tax_rate": null, "net_income": -6760000, "net_income_continuing_ops": -6760000, "net_income_to_common": -6760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49000, "short_term_investments": null, "net_receivables": 70146000, "inventory": 49655000, "other_current_assets": null, "total_current_assets": 148796000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 388333000, "total_assets": 537129000, "short_term_debt": 15000, "accounts_payable": 73242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118232000, "long_term_debt": 458450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511606000, "total_liabilities": 629838000, "total_debt": 458465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -92709000, "shares_outstanding": 39046000, "operating_cash_flow": -13777000, "stock_based_compensation": 45000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14931000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28708000, "free_cash_flow": -12202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7686000", "ebitda": "20557000", "netIncome": "-6760000", "grossProfit": "18498000", "depreciation": "None", "totalRevenue": "187674000", "costOfRevenue": "169176000", "interestIncome": "None", "incomeBeforeTax": "-6242000", "interestExpense": "13961000", "operatingIncome": "7686000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-13961000", "nonInterestIncome": "None", "operatingExpenses": "10812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12871000", "sellingGeneralAndAdministrative": "10812000", "netIncomeFromContinuingOperations": "-6760000" }, "balance": { "goodwill": "16671000", "inventory": "49655000", "commonStock": "-92709000", "currentDebt": "None", "investments": "None", "totalAssets": "537129000", "longTermDebt": "458450000", "shortTermDebt": "15000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "629838000", "otherCurrentAssets": "28946000", "totalCurrentAssets": "148796000", "currentLongTermDebt": "None", "longTermInvestments": "5897000", "shortTermInvestments": "None", "currentNetReceivables": "70146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388333000", "currentAccountsPayable": "73242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503061000", "totalShareholderEquity": "-92709000", "capitalLeaseObligations": "67896000", "otherCurrentLiabilities": "43213000", "totalCurrentLiabilities": "118232000", "otherNonCurrentLiabilities": "8560000", "totalNonCurrentLiabilities": "511606000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "39046000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6760000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "593000", "operatingCashflow": "-13777000", "capitalExpenditures": "1575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28708000", "cashflowFromInvestment": "-14931000", "stockBasedCompensation": "45000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 174177000, "cost_of_revenue": 151920000, "gross_profit": 22257000, "ebit": 12421000, "ebitda": 24828000, "pretax_income": -2037000, "tax_provision": 856000, "net_income": -2835000, "net_income_to_common": -2835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49000, "total_current_assets": 129908000, "total_assets": 522418000, "short_term_debt": 15000, "long_term_debt": 428008000, "total_debt": 428023000, "total_liabilities": 608213000, "total_equity": -85795000, "shares_outstanding": 39046000, "goodwill_and_intangibles": 18122000 }, "cash_flow": { "operating_cash_flow": 22443000, "capital_expenditure": 8235000, "free_cash_flow": 30678000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121756, "ticker_id": 7160, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12421000", "ebitda": "24828000", "netIncome": "-2835000", "grossProfit": "22257000", "depreciation": "None", "totalRevenue": "174177000", "costOfRevenue": "151920000", "interestIncome": "None", "incomeBeforeTax": "-2037000", "interestExpense": "14458000", "operatingIncome": "12166000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "856000", "reportedCurrency": "USD", "netInterestIncome": "-14463000", "nonInterestIncome": "None", "operatingExpenses": "10091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12407000", "sellingGeneralAndAdministrative": "10091000", "netIncomeFromContinuingOperations": "-2893000" }, "balance": { "goodwill": "16671000", "inventory": "50248000", "commonStock": "85795000", "currentDebt": "None", "investments": "None", "totalAssets": "522418000", "longTermDebt": "428008000", "shortTermDebt": "15000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1451000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608213000", "otherCurrentAssets": "21240000", "totalCurrentAssets": "129908000", "currentLongTermDebt": "15000", "longTermInvestments": "6198000", "shortTermInvestments": "None", "currentNetReceivables": "58371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392510000", "currentAccountsPayable": "57983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524768000", "totalShareholderEquity": "-85795000", "capitalLeaseObligations": "70435000", "otherCurrentLiabilities": "64565000", "totalCurrentLiabilities": "124143000", "otherNonCurrentLiabilities": "2636000", "totalNonCurrentLiabilities": "484070000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "39046000", "intangibleAssetsExcludingGoodwill": "1451000", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2893000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3378000", "operatingCashflow": "22443000", "capitalExpenditures": "8235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14835000", "cashflowFromInvestment": "-7608000", "stockBasedCompensation": "30000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174177000, "cost_of_revenue": 151920000, "gross_profit": 22257000, "research_and_development": null, "selling_general_admin": 10091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12421000, "depreciation_amortisation": 12407000, "ebitda": 24828000, "interest_expense": 14458000, "interest_income": null, "other_non_operating": null, "pretax_income": -2037000, "tax_provision": 856000, "effective_tax_rate": null, "net_income": -2835000, "net_income_continuing_ops": -2893000, "net_income_to_common": -2835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49000, "short_term_investments": null, "net_receivables": 58371000, "inventory": 50248000, "other_current_assets": null, "total_current_assets": 129908000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": 1451000, "goodwill_and_intangibles": 18122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 392510000, "total_assets": 522418000, "short_term_debt": 15000, "accounts_payable": 57983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124143000, "long_term_debt": 428008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484070000, "total_liabilities": 608213000, "total_debt": 428023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -85795000, "shares_outstanding": 39046000, "operating_cash_flow": 22443000, "stock_based_compensation": 30000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7608000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14835000, "free_cash_flow": 30678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12421000", "ebitda": "24828000", "netIncome": "-2835000", "grossProfit": "22257000", "depreciation": "None", "totalRevenue": "174177000", "costOfRevenue": "151920000", "interestIncome": "None", "incomeBeforeTax": "-2037000", "interestExpense": "14458000", "operatingIncome": "12166000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "856000", "reportedCurrency": "USD", "netInterestIncome": "-14463000", "nonInterestIncome": "None", "operatingExpenses": "10091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12407000", "sellingGeneralAndAdministrative": "10091000", "netIncomeFromContinuingOperations": "-2893000" }, "balance": { "goodwill": "16671000", "inventory": "50248000", "commonStock": "85795000", "currentDebt": "None", "investments": "None", "totalAssets": "522418000", "longTermDebt": "428008000", "shortTermDebt": "15000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1451000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608213000", "otherCurrentAssets": "21240000", "totalCurrentAssets": "129908000", "currentLongTermDebt": "15000", "longTermInvestments": "6198000", "shortTermInvestments": "None", "currentNetReceivables": "58371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392510000", "currentAccountsPayable": "57983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524768000", "totalShareholderEquity": "-85795000", "capitalLeaseObligations": "70435000", "otherCurrentLiabilities": "64565000", "totalCurrentLiabilities": "124143000", "otherNonCurrentLiabilities": "2636000", "totalNonCurrentLiabilities": "484070000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "39046000", "intangibleAssetsExcludingGoodwill": "1451000", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2893000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3378000", "operatingCashflow": "22443000", "capitalExpenditures": "8235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14835000", "cashflowFromInvestment": "-7608000", "stockBasedCompensation": "30000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 168717000, "cost_of_revenue": 152961000, "gross_profit": 15756000, "ebit": 6917000, "ebitda": 19253000, "pretax_income": -7697000, "tax_provision": 715000, "net_income": -8209000, "net_income_to_common": -8209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49000, "total_current_assets": 117317000, "total_assets": 510122000, "short_term_debt": 14000, "long_term_debt": 441292000, "total_debt": 441306000, "total_liabilities": 592855000, "total_equity": -82733000, "shares_outstanding": 38892348, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": -1213000, "capital_expenditure": 10880000, "free_cash_flow": 9667000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121758, "ticker_id": 7160, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6917000", "ebitda": "19253000", "netIncome": "-8209000", "grossProfit": "15756000", "depreciation": "None", "totalRevenue": "168717000", "costOfRevenue": "152961000", "interestIncome": "None", "incomeBeforeTax": "-7697000", "interestExpense": "14614000", "operatingIncome": "6499000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "715000", "reportedCurrency": "USD", "netInterestIncome": "-14614000", "nonInterestIncome": "None", "operatingExpenses": "9257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12336000", "sellingGeneralAndAdministrative": "9257000", "netIncomeFromContinuingOperations": "-8412000" }, "balance": { "goodwill": "16671000", "inventory": "46870000", "commonStock": "-82733000", "currentDebt": "None", "investments": "None", "totalAssets": "510122000", "longTermDebt": "441292000", "shortTermDebt": "14000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "592855000", "otherCurrentAssets": "15129000", "totalCurrentAssets": "117317000", "currentLongTermDebt": "None", "longTermInvestments": "6509000", "shortTermInvestments": "None", "currentNetReceivables": "55269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392805000", "currentAccountsPayable": "50711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487811000", "totalShareholderEquity": "-82733000", "capitalLeaseObligations": "67613000", "otherCurrentLiabilities": "45615000", "totalCurrentLiabilities": "97617000", "otherNonCurrentLiabilities": "7441000", "totalNonCurrentLiabilities": "495238000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "38892348", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8412000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-746000", "operatingCashflow": "-1213000", "capitalExpenditures": "10880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11691000", "cashflowFromInvestment": "-10476000", "stockBasedCompensation": "66000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168717000, "cost_of_revenue": 152961000, "gross_profit": 15756000, "research_and_development": null, "selling_general_admin": 9257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6917000, "depreciation_amortisation": 12336000, "ebitda": 19253000, "interest_expense": 14614000, "interest_income": null, "other_non_operating": null, "pretax_income": -7697000, "tax_provision": 715000, "effective_tax_rate": null, "net_income": -8209000, "net_income_continuing_ops": -8412000, "net_income_to_common": -8209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49000, "short_term_investments": null, "net_receivables": 55269000, "inventory": 46870000, "other_current_assets": null, "total_current_assets": 117317000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 392805000, "total_assets": 510122000, "short_term_debt": 14000, "accounts_payable": 50711000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97617000, "long_term_debt": 441292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495238000, "total_liabilities": 592855000, "total_debt": 441306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -82733000, "shares_outstanding": 38892348, "operating_cash_flow": -1213000, "stock_based_compensation": 66000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10476000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11691000, "free_cash_flow": 9667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6917000", "ebitda": "19253000", "netIncome": "-8209000", "grossProfit": "15756000", "depreciation": "None", "totalRevenue": "168717000", "costOfRevenue": "152961000", "interestIncome": "None", "incomeBeforeTax": "-7697000", "interestExpense": "14614000", "operatingIncome": "6499000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "715000", "reportedCurrency": "USD", "netInterestIncome": "-14614000", "nonInterestIncome": "None", "operatingExpenses": "9257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12336000", "sellingGeneralAndAdministrative": "9257000", "netIncomeFromContinuingOperations": "-8412000" }, "balance": { "goodwill": "16671000", "inventory": "46870000", "commonStock": "-82733000", "currentDebt": "None", "investments": "None", "totalAssets": "510122000", "longTermDebt": "441292000", "shortTermDebt": "14000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "592855000", "otherCurrentAssets": "15129000", "totalCurrentAssets": "117317000", "currentLongTermDebt": "None", "longTermInvestments": "6509000", "shortTermInvestments": "None", "currentNetReceivables": "55269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392805000", "currentAccountsPayable": "50711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487811000", "totalShareholderEquity": "-82733000", "capitalLeaseObligations": "67613000", "otherCurrentLiabilities": "45615000", "totalCurrentLiabilities": "97617000", "otherNonCurrentLiabilities": "7441000", "totalNonCurrentLiabilities": "495238000", "cashAndShortTermInvestments": "49000", "commonStockSharesOutstanding": "38892348", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8412000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-746000", "operatingCashflow": "-1213000", "capitalExpenditures": "10880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11691000", "cashflowFromInvestment": "-10476000", "stockBasedCompensation": "66000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 180676000, "cost_of_revenue": 78504000, "gross_profit": 102172000, "ebit": 14285000, "ebitda": 26923000, "pretax_income": -323000, "tax_provision": 2084000, "net_income": -2407000, "net_income_to_common": -2407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47000, "total_current_assets": 121603000, "total_assets": 515632000, "short_term_debt": 20331000, "long_term_debt": 427821000, "total_debt": 448152000, "total_liabilities": 589819000, "total_equity": -74187000, "shares_outstanding": 38892347, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": 30915000, "capital_expenditure": 5347000, "free_cash_flow": 36262000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121759, "ticker_id": 7160, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14285000", "ebitda": "26923000", "netIncome": "-2407000", "grossProfit": "102172000", "depreciation": "None", "totalRevenue": "180676000", "costOfRevenue": "78504000", "interestIncome": "None", "incomeBeforeTax": "-323000", "interestExpense": "14608000", "operatingIncome": "14883000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2084000", "reportedCurrency": "USD", "netInterestIncome": "-14606000", "nonInterestIncome": "None", "operatingExpenses": "87289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12638000", "sellingGeneralAndAdministrative": "10882000", "netIncomeFromContinuingOperations": "-2407000" }, "balance": { "goodwill": "16671000", "inventory": "46124000", "commonStock": "-74187000", "currentDebt": "None", "investments": "None", "totalAssets": "515632000", "longTermDebt": "427821000", "shortTermDebt": "20331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "589819000", "otherCurrentAssets": "9127000", "totalCurrentAssets": "121603000", "currentLongTermDebt": "None", "longTermInvestments": "6489000", "shortTermInvestments": "None", "currentNetReceivables": "66305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394029000", "currentAccountsPayable": "54020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492961000", "totalShareholderEquity": "-74187000", "capitalLeaseObligations": "65140000", "otherCurrentLiabilities": "31206000", "totalCurrentLiabilities": "107689000", "otherNonCurrentLiabilities": "9500000", "totalNonCurrentLiabilities": "482130000", "cashAndShortTermInvestments": "47000", "commonStockSharesOutstanding": "38892347", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2407000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1706000", "operatingCashflow": "30915000", "capitalExpenditures": "5347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25209000", "cashflowFromInvestment": "-5711000", "stockBasedCompensation": "47000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180676000, "cost_of_revenue": 78504000, "gross_profit": 102172000, "research_and_development": null, "selling_general_admin": 10882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14285000, "depreciation_amortisation": 12638000, "ebitda": 26923000, "interest_expense": 14608000, "interest_income": null, "other_non_operating": null, "pretax_income": -323000, "tax_provision": 2084000, "effective_tax_rate": null, "net_income": -2407000, "net_income_continuing_ops": -2407000, "net_income_to_common": -2407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47000, "short_term_investments": null, "net_receivables": 66305000, "inventory": 46124000, "other_current_assets": null, "total_current_assets": 121603000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394029000, "total_assets": 515632000, "short_term_debt": 20331000, "accounts_payable": 54020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107689000, "long_term_debt": 427821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482130000, "total_liabilities": 589819000, "total_debt": 448152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -74187000, "shares_outstanding": 38892347, "operating_cash_flow": 30915000, "stock_based_compensation": 47000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5711000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25209000, "free_cash_flow": 36262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14285000", "ebitda": "26923000", "netIncome": "-2407000", "grossProfit": "102172000", "depreciation": "None", "totalRevenue": "180676000", "costOfRevenue": "78504000", "interestIncome": "None", "incomeBeforeTax": "-323000", "interestExpense": "14608000", "operatingIncome": "14883000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2084000", "reportedCurrency": "USD", "netInterestIncome": "-14606000", "nonInterestIncome": "None", "operatingExpenses": "87289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12638000", "sellingGeneralAndAdministrative": "10882000", "netIncomeFromContinuingOperations": "-2407000" }, "balance": { "goodwill": "16671000", "inventory": "46124000", "commonStock": "-74187000", "currentDebt": "None", "investments": "None", "totalAssets": "515632000", "longTermDebt": "427821000", "shortTermDebt": "20331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "589819000", "otherCurrentAssets": "9127000", "totalCurrentAssets": "121603000", "currentLongTermDebt": "None", "longTermInvestments": "6489000", "shortTermInvestments": "None", "currentNetReceivables": "66305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394029000", "currentAccountsPayable": "54020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492961000", "totalShareholderEquity": "-74187000", "capitalLeaseObligations": "65140000", "otherCurrentLiabilities": "31206000", "totalCurrentLiabilities": "107689000", "otherNonCurrentLiabilities": "9500000", "totalNonCurrentLiabilities": "482130000", "cashAndShortTermInvestments": "47000", "commonStockSharesOutstanding": "38892347", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2407000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1706000", "operatingCashflow": "30915000", "capitalExpenditures": "5347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25209000", "cashflowFromInvestment": "-5711000", "stockBasedCompensation": "47000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 192543000, "cost_of_revenue": 102392000, "gross_profit": 90151000, "ebit": 13923000, "ebitda": 26739000, "pretax_income": 84000, "tax_provision": 1117000, "net_income": -1033000, "net_income_to_common": -1033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000, "total_current_assets": 129646000, "total_assets": 533410000, "short_term_debt": 20596000, "long_term_debt": 451449000, "total_debt": 472045000, "total_liabilities": 605038000, "total_equity": -73041000, "shares_outstanding": 38882982, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": -6019000, "capital_expenditure": 1572000, "free_cash_flow": -4447000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121760, "ticker_id": 7160, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13923000", "ebitda": "26739000", "netIncome": "-1033000", "grossProfit": "90151000", "depreciation": "None", "totalRevenue": "192543000", "costOfRevenue": "102392000", "interestIncome": "None", "incomeBeforeTax": "84000", "interestExpense": "14107000", "operatingIncome": "14402000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1117000", "reportedCurrency": "USD", "netInterestIncome": "-14107000", "nonInterestIncome": "None", "operatingExpenses": "75749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12816000", "sellingGeneralAndAdministrative": "11774000", "netIncomeFromContinuingOperations": "-1033000" }, "balance": { "goodwill": "16671000", "inventory": "44418000", "commonStock": "-73041000", "currentDebt": "None", "investments": "None", "totalAssets": "533410000", "longTermDebt": "451449000", "shortTermDebt": "20596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "605038000", "otherCurrentAssets": "11131000", "totalCurrentAssets": "129646000", "currentLongTermDebt": "None", "longTermInvestments": "7106000", "shortTermInvestments": "None", "currentNetReceivables": "74045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403764000", "currentAccountsPayable": "57852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "520512000", "totalShareholderEquity": "-73041000", "capitalLeaseObligations": "69063000", "otherCurrentLiabilities": "15236000", "totalCurrentLiabilities": "96236000", "otherNonCurrentLiabilities": "8872000", "totalNonCurrentLiabilities": "508802000", "cashAndShortTermInvestments": "52000", "commonStockSharesOutstanding": "38882982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1033000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "7289000", "operatingCashflow": "-6019000", "capitalExpenditures": "1572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12234000", "cashflowFromInvestment": "-6218000", "stockBasedCompensation": "43000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192543000, "cost_of_revenue": 102392000, "gross_profit": 90151000, "research_and_development": null, "selling_general_admin": 11774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13923000, "depreciation_amortisation": 12816000, "ebitda": 26739000, "interest_expense": 14107000, "interest_income": null, "other_non_operating": null, "pretax_income": 84000, "tax_provision": 1117000, "effective_tax_rate": null, "net_income": -1033000, "net_income_continuing_ops": -1033000, "net_income_to_common": -1033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000, "short_term_investments": null, "net_receivables": 74045000, "inventory": 44418000, "other_current_assets": null, "total_current_assets": 129646000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 403764000, "total_assets": 533410000, "short_term_debt": 20596000, "accounts_payable": 57852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96236000, "long_term_debt": 451449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508802000, "total_liabilities": 605038000, "total_debt": 472045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -73041000, "shares_outstanding": 38882982, "operating_cash_flow": -6019000, "stock_based_compensation": 43000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6218000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12234000, "free_cash_flow": -4447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13923000", "ebitda": "26739000", "netIncome": "-1033000", "grossProfit": "90151000", "depreciation": "None", "totalRevenue": "192543000", "costOfRevenue": "102392000", "interestIncome": "None", "incomeBeforeTax": "84000", "interestExpense": "14107000", "operatingIncome": "14402000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1117000", "reportedCurrency": "USD", "netInterestIncome": "-14107000", "nonInterestIncome": "None", "operatingExpenses": "75749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12816000", "sellingGeneralAndAdministrative": "11774000", "netIncomeFromContinuingOperations": "-1033000" }, "balance": { "goodwill": "16671000", "inventory": "44418000", "commonStock": "-73041000", "currentDebt": "None", "investments": "None", "totalAssets": "533410000", "longTermDebt": "451449000", "shortTermDebt": "20596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "605038000", "otherCurrentAssets": "11131000", "totalCurrentAssets": "129646000", "currentLongTermDebt": "None", "longTermInvestments": "7106000", "shortTermInvestments": "None", "currentNetReceivables": "74045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403764000", "currentAccountsPayable": "57852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "520512000", "totalShareholderEquity": "-73041000", "capitalLeaseObligations": "69063000", "otherCurrentLiabilities": "15236000", "totalCurrentLiabilities": "96236000", "otherNonCurrentLiabilities": "8872000", "totalNonCurrentLiabilities": "508802000", "cashAndShortTermInvestments": "52000", "commonStockSharesOutstanding": "38882982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1033000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "7289000", "operatingCashflow": "-6019000", "capitalExpenditures": "1572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12234000", "cashflowFromInvestment": "-6218000", "stockBasedCompensation": "43000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 171327000, "cost_of_revenue": 84444000, "gross_profit": 86883000, "ebit": 5747000, "ebitda": 18590000, "pretax_income": -8378000, "tax_provision": 563000, "net_income": -8941000, "net_income_to_common": -8941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000, "total_current_assets": 130479000, "total_assets": 538509000, "short_term_debt": 19721000, "long_term_debt": 437635000, "total_debt": 457356000, "total_liabilities": 608948000, "total_equity": -71877000, "shares_outstanding": 38832222, "goodwill_and_intangibles": 16697000 }, "cash_flow": { "operating_cash_flow": 42167000, "capital_expenditure": 7950000, "free_cash_flow": 50117000, "dividends_paid": 198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121761, "ticker_id": 7160, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5747000", "ebitda": "18590000", "netIncome": "-8941000", "grossProfit": "86883000", "depreciation": "None", "totalRevenue": "171327000", "costOfRevenue": "84444000", "interestIncome": "None", "incomeBeforeTax": "-8378000", "interestExpense": "14125000", "operatingIncome": "6822000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "563000", "reportedCurrency": "USD", "netInterestIncome": "-14899000", "nonInterestIncome": "None", "operatingExpenses": "80061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12843000", "sellingGeneralAndAdministrative": "16394000", "netIncomeFromContinuingOperations": "-8941000" }, "balance": { "goodwill": "16671000", "inventory": "51707000", "commonStock": "-71877000", "currentDebt": "None", "investments": "None", "totalAssets": "538509000", "longTermDebt": "437635000", "shortTermDebt": "19721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608948000", "otherCurrentAssets": "11454000", "totalCurrentAssets": "130479000", "currentLongTermDebt": "None", "longTermInvestments": "7314000", "shortTermInvestments": "None", "currentNetReceivables": "67263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408030000", "currentAccountsPayable": "61599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505226000", "totalShareholderEquity": "-71877000", "capitalLeaseObligations": "67591000", "otherCurrentLiabilities": "32898000", "totalCurrentLiabilities": "115501000", "otherNonCurrentLiabilities": "2629000", "totalNonCurrentLiabilities": "493447000", "cashAndShortTermInvestments": "55000", "commonStockSharesOutstanding": "38832222", "intangibleAssetsExcludingGoodwill": "26000", "cashAndCashEquivalentsAtCarryingValue": "55000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8941000", "profitLoss": "None", "dividendPayout": "198000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8670000", "operatingCashflow": "42167000", "capitalExpenditures": "7950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33209000", "cashflowFromInvestment": "-8959000", "stockBasedCompensation": "-1311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171327000, "cost_of_revenue": 84444000, "gross_profit": 86883000, "research_and_development": null, "selling_general_admin": 16394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5747000, "depreciation_amortisation": 12843000, "ebitda": 18590000, "interest_expense": 14125000, "interest_income": null, "other_non_operating": null, "pretax_income": -8378000, "tax_provision": 563000, "effective_tax_rate": null, "net_income": -8941000, "net_income_continuing_ops": -8941000, "net_income_to_common": -8941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55000, "short_term_investments": null, "net_receivables": 67263000, "inventory": 51707000, "other_current_assets": null, "total_current_assets": 130479000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": 26000, "goodwill_and_intangibles": 16697000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 408030000, "total_assets": 538509000, "short_term_debt": 19721000, "accounts_payable": 61599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115501000, "long_term_debt": 437635000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493447000, "total_liabilities": 608948000, "total_debt": 457356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -71877000, "shares_outstanding": 38832222, "operating_cash_flow": 42167000, "stock_based_compensation": -1311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8959000, "dividends_paid": 198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33209000, "free_cash_flow": 50117000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5747000", "ebitda": "18590000", "netIncome": "-8941000", "grossProfit": "86883000", "depreciation": "None", "totalRevenue": "171327000", "costOfRevenue": "84444000", "interestIncome": "None", "incomeBeforeTax": "-8378000", "interestExpense": "14125000", "operatingIncome": "6822000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "563000", "reportedCurrency": "USD", "netInterestIncome": "-14899000", "nonInterestIncome": "None", "operatingExpenses": "80061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12843000", "sellingGeneralAndAdministrative": "16394000", "netIncomeFromContinuingOperations": "-8941000" }, "balance": { "goodwill": "16671000", "inventory": "51707000", "commonStock": "-71877000", "currentDebt": "None", "investments": "None", "totalAssets": "538509000", "longTermDebt": "437635000", "shortTermDebt": "19721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "608948000", "otherCurrentAssets": "11454000", "totalCurrentAssets": "130479000", "currentLongTermDebt": "None", "longTermInvestments": "7314000", "shortTermInvestments": "None", "currentNetReceivables": "67263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408030000", "currentAccountsPayable": "61599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505226000", "totalShareholderEquity": "-71877000", "capitalLeaseObligations": "67591000", "otherCurrentLiabilities": "32898000", "totalCurrentLiabilities": "115501000", "otherNonCurrentLiabilities": "2629000", "totalNonCurrentLiabilities": "493447000", "cashAndShortTermInvestments": "55000", "commonStockSharesOutstanding": "38832222", "intangibleAssetsExcludingGoodwill": "26000", "cashAndCashEquivalentsAtCarryingValue": "55000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8941000", "profitLoss": "None", "dividendPayout": "198000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8670000", "operatingCashflow": "42167000", "capitalExpenditures": "7950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33209000", "cashflowFromInvestment": "-8959000", "stockBasedCompensation": "-1311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 170934000, "cost_of_revenue": 83585000, "gross_profit": 87349000, "ebit": 11567000, "ebitda": 24175000, "pretax_income": -2253000, "tax_provision": 1066000, "net_income": -3239000, "net_income_to_common": -3239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56000, "total_current_assets": 148812000, "total_assets": 554757000, "short_term_debt": 17230000, "long_term_debt": 469269000, "total_debt": 486499000, "total_liabilities": 616099000, "total_equity": -62963000, "shares_outstanding": 38832222, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": -15753000, "capital_expenditure": 9864000, "free_cash_flow": -5889000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121763, "ticker_id": 7160, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11567000", "ebitda": "24175000", "netIncome": "-3239000", "grossProfit": "87349000", "depreciation": "None", "totalRevenue": "170934000", "costOfRevenue": "83585000", "interestIncome": "None", "incomeBeforeTax": "-2253000", "interestExpense": "14592000", "operatingIncome": "12651000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-14592000", "nonInterestIncome": "None", "operatingExpenses": "74698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12608000", "sellingGeneralAndAdministrative": "12494000", "netIncomeFromContinuingOperations": "-3319000" }, "balance": { "goodwill": "16671000", "inventory": "43037000", "commonStock": "-62963000", "currentDebt": "None", "investments": "None", "totalAssets": "554757000", "longTermDebt": "469269000", "shortTermDebt": "17230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "616099000", "otherCurrentAssets": "12156000", "totalCurrentAssets": "148812000", "currentLongTermDebt": "None", "longTermInvestments": "7624000", "shortTermInvestments": "None", "currentNetReceivables": "93563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405945000", "currentAccountsPayable": "62383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531106000", "totalShareholderEquity": "-62963000", "capitalLeaseObligations": "61837000", "otherCurrentLiabilities": "10081000", "totalCurrentLiabilities": "94869000", "otherNonCurrentLiabilities": "7354000", "totalNonCurrentLiabilities": "521230000", "cashAndShortTermInvestments": "56000", "commonStockSharesOutstanding": "38832222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3239000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1440000", "operatingCashflow": "-15753000", "capitalExpenditures": "9864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28297000", "cashflowFromInvestment": "-12543000", "stockBasedCompensation": "42000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170934000, "cost_of_revenue": 83585000, "gross_profit": 87349000, "research_and_development": null, "selling_general_admin": 12494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11567000, "depreciation_amortisation": 12608000, "ebitda": 24175000, "interest_expense": 14592000, "interest_income": null, "other_non_operating": null, "pretax_income": -2253000, "tax_provision": 1066000, "effective_tax_rate": null, "net_income": -3239000, "net_income_continuing_ops": -3319000, "net_income_to_common": -3239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56000, "short_term_investments": null, "net_receivables": 93563000, "inventory": 43037000, "other_current_assets": null, "total_current_assets": 148812000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 405945000, "total_assets": 554757000, "short_term_debt": 17230000, "accounts_payable": 62383000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94869000, "long_term_debt": 469269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 521230000, "total_liabilities": 616099000, "total_debt": 486499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -62963000, "shares_outstanding": 38832222, "operating_cash_flow": -15753000, "stock_based_compensation": 42000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12543000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28297000, "free_cash_flow": -5889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11567000", "ebitda": "24175000", "netIncome": "-3239000", "grossProfit": "87349000", "depreciation": "None", "totalRevenue": "170934000", "costOfRevenue": "83585000", "interestIncome": "None", "incomeBeforeTax": "-2253000", "interestExpense": "14592000", "operatingIncome": "12651000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-14592000", "nonInterestIncome": "None", "operatingExpenses": "74698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12608000", "sellingGeneralAndAdministrative": "12494000", "netIncomeFromContinuingOperations": "-3319000" }, "balance": { "goodwill": "16671000", "inventory": "43037000", "commonStock": "-62963000", "currentDebt": "None", "investments": "None", "totalAssets": "554757000", "longTermDebt": "469269000", "shortTermDebt": "17230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "616099000", "otherCurrentAssets": "12156000", "totalCurrentAssets": "148812000", "currentLongTermDebt": "None", "longTermInvestments": "7624000", "shortTermInvestments": "None", "currentNetReceivables": "93563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405945000", "currentAccountsPayable": "62383000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531106000", "totalShareholderEquity": "-62963000", "capitalLeaseObligations": "61837000", "otherCurrentLiabilities": "10081000", "totalCurrentLiabilities": "94869000", "otherNonCurrentLiabilities": "7354000", "totalNonCurrentLiabilities": "521230000", "cashAndShortTermInvestments": "56000", "commonStockSharesOutstanding": "38832222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3239000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1440000", "operatingCashflow": "-15753000", "capitalExpenditures": "9864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28297000", "cashflowFromInvestment": "-12543000", "stockBasedCompensation": "42000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 184531000, "cost_of_revenue": 89498000, "gross_profit": 95033000, "ebit": 19156000, "ebitda": 31843000, "pretax_income": 5552000, "tax_provision": 1772000, "net_income": 3780000, "net_income_to_common": 3780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000, "total_current_assets": 124997000, "total_assets": 535078000, "short_term_debt": 16815000, "long_term_debt": 439397000, "total_debt": 456212000, "total_liabilities": 592944000, "total_equity": -59557000, "shares_outstanding": 38891375, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": 11828000, "capital_expenditure": 13269000, "free_cash_flow": 25097000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121764, "ticker_id": 7160, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19156000", "ebitda": "31843000", "netIncome": "3780000", "grossProfit": "95033000", "depreciation": "None", "totalRevenue": "184531000", "costOfRevenue": "89498000", "interestIncome": "None", "incomeBeforeTax": "5552000", "interestExpense": "14377000", "operatingIncome": "19927000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1772000", "reportedCurrency": "USD", "netInterestIncome": "-14377000", "nonInterestIncome": "None", "operatingExpenses": "75106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12687000", "sellingGeneralAndAdministrative": "10701000", "netIncomeFromContinuingOperations": "3780000" }, "balance": { "goodwill": "16671000", "inventory": "41597000", "commonStock": "-59557000", "currentDebt": "None", "investments": "None", "totalAssets": "535078000", "longTermDebt": "439397000", "shortTermDebt": "16815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "592944000", "otherCurrentAssets": "10284000", "totalCurrentAssets": "124997000", "currentLongTermDebt": "None", "longTermInvestments": "7938000", "shortTermInvestments": "None", "currentNetReceivables": "73061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410081000", "currentAccountsPayable": "55143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503461000", "totalShareholderEquity": "-59557000", "capitalLeaseObligations": "64064000", "otherCurrentLiabilities": "24003000", "totalCurrentLiabilities": "98709000", "otherNonCurrentLiabilities": "7589000", "totalNonCurrentLiabilities": "494235000", "cashAndShortTermInvestments": "55000", "commonStockSharesOutstanding": "38891375", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3688000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-381000", "operatingCashflow": "11828000", "capitalExpenditures": "13269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7877000", "cashflowFromInvestment": "-19704000", "stockBasedCompensation": "49000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184531000, "cost_of_revenue": 89498000, "gross_profit": 95033000, "research_and_development": null, "selling_general_admin": 10701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19156000, "depreciation_amortisation": 12687000, "ebitda": 31843000, "interest_expense": 14377000, "interest_income": null, "other_non_operating": null, "pretax_income": 5552000, "tax_provision": 1772000, "effective_tax_rate": null, "net_income": 3780000, "net_income_continuing_ops": 3780000, "net_income_to_common": 3780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55000, "short_term_investments": null, "net_receivables": 73061000, "inventory": 41597000, "other_current_assets": null, "total_current_assets": 124997000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 410081000, "total_assets": 535078000, "short_term_debt": 16815000, "accounts_payable": 55143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98709000, "long_term_debt": 439397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 494235000, "total_liabilities": 592944000, "total_debt": 456212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -59557000, "shares_outstanding": 38891375, "operating_cash_flow": 11828000, "stock_based_compensation": 49000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19704000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7877000, "free_cash_flow": 25097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19156000", "ebitda": "31843000", "netIncome": "3780000", "grossProfit": "95033000", "depreciation": "None", "totalRevenue": "184531000", "costOfRevenue": "89498000", "interestIncome": "None", "incomeBeforeTax": "5552000", "interestExpense": "14377000", "operatingIncome": "19927000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1772000", "reportedCurrency": "USD", "netInterestIncome": "-14377000", "nonInterestIncome": "None", "operatingExpenses": "75106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12687000", "sellingGeneralAndAdministrative": "10701000", "netIncomeFromContinuingOperations": "3780000" }, "balance": { "goodwill": "16671000", "inventory": "41597000", "commonStock": "-59557000", "currentDebt": "None", "investments": "None", "totalAssets": "535078000", "longTermDebt": "439397000", "shortTermDebt": "16815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "592944000", "otherCurrentAssets": "10284000", "totalCurrentAssets": "124997000", "currentLongTermDebt": "None", "longTermInvestments": "7938000", "shortTermInvestments": "None", "currentNetReceivables": "73061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410081000", "currentAccountsPayable": "55143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503461000", "totalShareholderEquity": "-59557000", "capitalLeaseObligations": "64064000", "otherCurrentLiabilities": "24003000", "totalCurrentLiabilities": "98709000", "otherNonCurrentLiabilities": "7589000", "totalNonCurrentLiabilities": "494235000", "cashAndShortTermInvestments": "55000", "commonStockSharesOutstanding": "38891375", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3688000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-381000", "operatingCashflow": "11828000", "capitalExpenditures": "13269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7877000", "cashflowFromInvestment": "-19704000", "stockBasedCompensation": "49000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 180830000, "cost_of_revenue": 90296000, "gross_profit": 90534000, "ebit": 17145000, "ebitda": 29794000, "pretax_income": 4069000, "tax_provision": 796000, "net_income": 3273000, "net_income_to_common": 3273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54000, "total_current_assets": 115984000, "total_assets": 512077000, "short_term_debt": 14824000, "long_term_debt": 430024000, "total_debt": 444848000, "total_liabilities": 573573000, "total_equity": -63115000, "shares_outstanding": 38836165, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": 10109000, "capital_expenditure": 17630000, "free_cash_flow": 27739000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121765, "ticker_id": 7160, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17145000", "ebitda": "29794000", "netIncome": "3273000", "grossProfit": "90534000", "depreciation": "None", "totalRevenue": "180830000", "costOfRevenue": "90296000", "interestIncome": "None", "incomeBeforeTax": "4069000", "interestExpense": "13842000", "operatingIncome": "17895000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "796000", "reportedCurrency": "USD", "netInterestIncome": "-13842000", "nonInterestIncome": "None", "operatingExpenses": "72639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12649000", "sellingGeneralAndAdministrative": "8913000", "netIncomeFromContinuingOperations": "3273000" }, "balance": { "goodwill": "16671000", "inventory": "41410000", "commonStock": "-63115000", "currentDebt": "None", "investments": "None", "totalAssets": "512077000", "longTermDebt": "430024000", "shortTermDebt": "14824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "573573000", "otherCurrentAssets": "10466000", "totalCurrentAssets": "115984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "396093000", "currentAccountsPayable": "63282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "488454000", "totalShareholderEquity": "-63115000", "capitalLeaseObligations": "58430000", "otherCurrentLiabilities": "26310000", "totalCurrentLiabilities": "93022000", "otherNonCurrentLiabilities": "6921000", "totalNonCurrentLiabilities": "480551000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38836165", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3196000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2412000", "operatingCashflow": "10109000", "capitalExpenditures": "17630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7286000", "cashflowFromInvestment": "-17395000", "stockBasedCompensation": "54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180830000, "cost_of_revenue": 90296000, "gross_profit": 90534000, "research_and_development": null, "selling_general_admin": 8913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17145000, "depreciation_amortisation": 12649000, "ebitda": 29794000, "interest_expense": 13842000, "interest_income": null, "other_non_operating": null, "pretax_income": 4069000, "tax_provision": 796000, "effective_tax_rate": null, "net_income": 3273000, "net_income_continuing_ops": 3273000, "net_income_to_common": 3273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54000, "short_term_investments": null, "net_receivables": 64054000, "inventory": 41410000, "other_current_assets": null, "total_current_assets": 115984000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 396093000, "total_assets": 512077000, "short_term_debt": 14824000, "accounts_payable": 63282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93022000, "long_term_debt": 430024000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480551000, "total_liabilities": 573573000, "total_debt": 444848000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -63115000, "shares_outstanding": 38836165, "operating_cash_flow": 10109000, "stock_based_compensation": 54000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17395000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7286000, "free_cash_flow": 27739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17145000", "ebitda": "29794000", "netIncome": "3273000", "grossProfit": "90534000", "depreciation": "None", "totalRevenue": "180830000", "costOfRevenue": "90296000", "interestIncome": "None", "incomeBeforeTax": "4069000", "interestExpense": "13842000", "operatingIncome": "17895000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "796000", "reportedCurrency": "USD", "netInterestIncome": "-13842000", "nonInterestIncome": "None", "operatingExpenses": "72639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12649000", "sellingGeneralAndAdministrative": "8913000", "netIncomeFromContinuingOperations": "3273000" }, "balance": { "goodwill": "16671000", "inventory": "41410000", "commonStock": "-63115000", "currentDebt": "None", "investments": "None", "totalAssets": "512077000", "longTermDebt": "430024000", "shortTermDebt": "14824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "573573000", "otherCurrentAssets": "10466000", "totalCurrentAssets": "115984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "396093000", "currentAccountsPayable": "63282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "488454000", "totalShareholderEquity": "-63115000", "capitalLeaseObligations": "58430000", "otherCurrentLiabilities": "26310000", "totalCurrentLiabilities": "93022000", "otherNonCurrentLiabilities": "6921000", "totalNonCurrentLiabilities": "480551000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38836165", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3196000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2412000", "operatingCashflow": "10109000", "capitalExpenditures": "17630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7286000", "cashflowFromInvestment": "-17395000", "stockBasedCompensation": "54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 181101000, "cost_of_revenue": 153409000, "gross_profit": 27692000, "ebit": 17192000, "ebitda": 29416000, "pretax_income": 2816000, "tax_provision": 2299000, "net_income": 507000, "net_income_to_common": 507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54000, "total_current_assets": 114313000, "total_assets": 509375000, "short_term_debt": 14901000, "long_term_debt": 421173000, "total_debt": 436074000, "total_liabilities": 573999000, "total_equity": -66182000, "shares_outstanding": 38914806, "goodwill_and_intangibles": 16726000 }, "cash_flow": { "operating_cash_flow": 31403000, "capital_expenditure": 11481000, "free_cash_flow": 42884000, "dividends_paid": 198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121766, "ticker_id": 7160, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17192000", "ebitda": "29416000", "netIncome": "507000", "grossProfit": "27692000", "depreciation": "None", "totalRevenue": "181101000", "costOfRevenue": "153409000", "interestIncome": "None", "incomeBeforeTax": "2816000", "interestExpense": "14376000", "operatingIncome": "16909000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2299000", "reportedCurrency": "USD", "netInterestIncome": "-14377000", "nonInterestIncome": "None", "operatingExpenses": "10783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12224000", "sellingGeneralAndAdministrative": "10783000", "netIncomeFromContinuingOperations": "517000" }, "balance": { "goodwill": "16671000", "inventory": "43822000", "commonStock": "-66182000", "currentDebt": "None", "investments": "None", "totalAssets": "509375000", "longTermDebt": "421173000", "shortTermDebt": "14901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "573999000", "otherCurrentAssets": "9220000", "totalCurrentAssets": "114313000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "61217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395062000", "currentAccountsPayable": "54392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481758000", "totalShareholderEquity": "-66182000", "capitalLeaseObligations": "60585000", "otherCurrentLiabilities": "29967000", "totalCurrentLiabilities": "100564000", "otherNonCurrentLiabilities": "1421000", "totalNonCurrentLiabilities": "473435000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38914806", "intangibleAssetsExcludingGoodwill": "55000", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505000", "profitLoss": "None", "dividendPayout": "198000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2123000", "operatingCashflow": "31403000", "capitalExpenditures": "11481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20221000", "cashflowFromInvestment": "-11182000", "stockBasedCompensation": "36000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181101000, "cost_of_revenue": 153409000, "gross_profit": 27692000, "research_and_development": null, "selling_general_admin": 10783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17192000, "depreciation_amortisation": 12224000, "ebitda": 29416000, "interest_expense": 14376000, "interest_income": null, "other_non_operating": null, "pretax_income": 2816000, "tax_provision": 2299000, "effective_tax_rate": null, "net_income": 507000, "net_income_continuing_ops": 517000, "net_income_to_common": 507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54000, "short_term_investments": null, "net_receivables": 61217000, "inventory": 43822000, "other_current_assets": null, "total_current_assets": 114313000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": 55000, "goodwill_and_intangibles": 16726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395062000, "total_assets": 509375000, "short_term_debt": 14901000, "accounts_payable": 54392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100564000, "long_term_debt": 421173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 473435000, "total_liabilities": 573999000, "total_debt": 436074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -66182000, "shares_outstanding": 38914806, "operating_cash_flow": 31403000, "stock_based_compensation": 36000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11182000, "dividends_paid": 198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20221000, "free_cash_flow": 42884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17192000", "ebitda": "29416000", "netIncome": "507000", "grossProfit": "27692000", "depreciation": "None", "totalRevenue": "181101000", "costOfRevenue": "153409000", "interestIncome": "None", "incomeBeforeTax": "2816000", "interestExpense": "14376000", "operatingIncome": "16909000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2299000", "reportedCurrency": "USD", "netInterestIncome": "-14377000", "nonInterestIncome": "None", "operatingExpenses": "10783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12224000", "sellingGeneralAndAdministrative": "10783000", "netIncomeFromContinuingOperations": "517000" }, "balance": { "goodwill": "16671000", "inventory": "43822000", "commonStock": "-66182000", "currentDebt": "None", "investments": "None", "totalAssets": "509375000", "longTermDebt": "421173000", "shortTermDebt": "14901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "573999000", "otherCurrentAssets": "9220000", "totalCurrentAssets": "114313000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "61217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395062000", "currentAccountsPayable": "54392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481758000", "totalShareholderEquity": "-66182000", "capitalLeaseObligations": "60585000", "otherCurrentLiabilities": "29967000", "totalCurrentLiabilities": "100564000", "otherNonCurrentLiabilities": "1421000", "totalNonCurrentLiabilities": "473435000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38914806", "intangibleAssetsExcludingGoodwill": "55000", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505000", "profitLoss": "None", "dividendPayout": "198000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2123000", "operatingCashflow": "31403000", "capitalExpenditures": "11481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20221000", "cashflowFromInvestment": "-11182000", "stockBasedCompensation": "36000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 176697000, "cost_of_revenue": 88005000, "gross_profit": 88692000, "ebit": 13893000, "ebitda": 26116000, "pretax_income": -273000, "tax_provision": 788000, "net_income": -1061000, "net_income_to_common": -1061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54000, "total_current_assets": 111947000, "total_assets": 507901000, "short_term_debt": 14280000, "long_term_debt": 439824000, "total_debt": 454104000, "total_liabilities": 572880000, "total_equity": -66531000, "shares_outstanding": 38772266, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": 7291000, "capital_expenditure": 8270000, "free_cash_flow": 15561000, "dividends_paid": 198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121768, "ticker_id": 7160, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13893000", "ebitda": "26116000", "netIncome": "-1061000", "grossProfit": "88692000", "depreciation": "None", "totalRevenue": "176697000", "costOfRevenue": "88005000", "interestIncome": "None", "incomeBeforeTax": "-273000", "interestExpense": "14994000", "operatingIncome": "14704000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "788000", "reportedCurrency": "USD", "netInterestIncome": "-14994000", "nonInterestIncome": "None", "operatingExpenses": "73988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12223000", "sellingGeneralAndAdministrative": "10424000", "netIncomeFromContinuingOperations": "-1061000" }, "balance": { "goodwill": "16671000", "inventory": "41699000", "commonStock": "-66531000", "currentDebt": "None", "investments": "None", "totalAssets": "507901000", "longTermDebt": "439824000", "shortTermDebt": "14280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "572880000", "otherCurrentAssets": "7647000", "totalCurrentAssets": "111947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395954000", "currentAccountsPayable": "51591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365286000", "shortLongTermDebtTotal": "498212000", "totalShareholderEquity": "-66531000", "capitalLeaseObligations": "58388000", "otherCurrentLiabilities": "10314000", "totalCurrentLiabilities": "80975000", "otherNonCurrentLiabilities": "7973000", "totalNonCurrentLiabilities": "491905000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38772266", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1061000", "profitLoss": "None", "dividendPayout": "198000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9166000", "operatingCashflow": "7291000", "capitalExpenditures": "8270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1774000", "cashflowFromInvestment": "-9068000", "stockBasedCompensation": "37000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176697000, "cost_of_revenue": 88005000, "gross_profit": 88692000, "research_and_development": null, "selling_general_admin": 10424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13893000, "depreciation_amortisation": 12223000, "ebitda": 26116000, "interest_expense": 14994000, "interest_income": null, "other_non_operating": null, "pretax_income": -273000, "tax_provision": 788000, "effective_tax_rate": null, "net_income": -1061000, "net_income_continuing_ops": -1061000, "net_income_to_common": -1061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54000, "short_term_investments": null, "net_receivables": 62547000, "inventory": 41699000, "other_current_assets": null, "total_current_assets": 111947000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395954000, "total_assets": 507901000, "short_term_debt": 14280000, "accounts_payable": 51591000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80975000, "long_term_debt": 439824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491905000, "total_liabilities": 572880000, "total_debt": 454104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -66531000, "shares_outstanding": 38772266, "operating_cash_flow": 7291000, "stock_based_compensation": 37000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9068000, "dividends_paid": 198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1774000, "free_cash_flow": 15561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13893000", "ebitda": "26116000", "netIncome": "-1061000", "grossProfit": "88692000", "depreciation": "None", "totalRevenue": "176697000", "costOfRevenue": "88005000", "interestIncome": "None", "incomeBeforeTax": "-273000", "interestExpense": "14994000", "operatingIncome": "14704000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "788000", "reportedCurrency": "USD", "netInterestIncome": "-14994000", "nonInterestIncome": "None", "operatingExpenses": "73988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12223000", "sellingGeneralAndAdministrative": "10424000", "netIncomeFromContinuingOperations": "-1061000" }, "balance": { "goodwill": "16671000", "inventory": "41699000", "commonStock": "-66531000", "currentDebt": "None", "investments": "None", "totalAssets": "507901000", "longTermDebt": "439824000", "shortTermDebt": "14280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "572880000", "otherCurrentAssets": "7647000", "totalCurrentAssets": "111947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395954000", "currentAccountsPayable": "51591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365286000", "shortLongTermDebtTotal": "498212000", "totalShareholderEquity": "-66531000", "capitalLeaseObligations": "58388000", "otherCurrentLiabilities": "10314000", "totalCurrentLiabilities": "80975000", "otherNonCurrentLiabilities": "7973000", "totalNonCurrentLiabilities": "491905000", "cashAndShortTermInvestments": "54000", "commonStockSharesOutstanding": "38772266", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1061000", "profitLoss": "None", "dividendPayout": "198000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9166000", "operatingCashflow": "7291000", "capitalExpenditures": "8270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1774000", "cashflowFromInvestment": "-9068000", "stockBasedCompensation": "37000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "income_statement": { "revenue": 195636000, "cost_of_revenue": 109796000, "gross_profit": 85840000, "ebit": 16580000, "ebitda": 29127000, "pretax_income": 2077000, "tax_provision": 996000, "net_income": 1081000, "net_income_to_common": 1081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57000, "total_current_assets": 117226000, "total_assets": 502817000, "short_term_debt": 11649000, "long_term_debt": 436481000, "total_debt": 448130000, "total_liabilities": 566574000, "total_equity": -65334000, "shares_outstanding": 38777600, "goodwill_and_intangibles": 16671000 }, "cash_flow": { "operating_cash_flow": 49510000, "capital_expenditure": 9497000, "free_cash_flow": 59007000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121769, "ticker_id": 7160, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:23.236967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16580000", "ebitda": "29127000", "netIncome": "1081000", "grossProfit": "85840000", "depreciation": "None", "totalRevenue": "195636000", "costOfRevenue": "109796000", "interestIncome": "None", "incomeBeforeTax": "2077000", "interestExpense": "15263000", "operatingIncome": "17329000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "996000", "reportedCurrency": "USD", "netInterestIncome": "-15263000", "nonInterestIncome": "None", "operatingExpenses": "68511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11000", "costofGoodsAndServicesSold": "109796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12547000", "sellingGeneralAndAdministrative": "8447000", "netIncomeFromContinuingOperations": "1081000" }, "balance": { "goodwill": "16671000", "inventory": "50865000", "commonStock": "-65334000", "currentDebt": "None", "investments": "None", "totalAssets": "502817000", "longTermDebt": "436481000", "shortTermDebt": "11649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "566574000", "otherCurrentAssets": "6926000", "totalCurrentAssets": "117226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "385591000", "currentAccountsPayable": "48469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354502000", "shortLongTermDebtTotal": "481957000", "totalShareholderEquity": "-65334000", "capitalLeaseObligations": "33827000", "otherCurrentLiabilities": "39865000", "totalCurrentLiabilities": "88784000", "otherNonCurrentLiabilities": "7482000", "totalNonCurrentLiabilities": "477790000", "cashAndShortTermInvestments": "57000", "commonStockSharesOutstanding": "38777600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "57000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1081000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "25752000", "operatingCashflow": "49510000", "capitalExpenditures": "9497000", "changeInReceivables": "17667000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40318000", "cashflowFromInvestment": "-9192000", "stockBasedCompensation": "38000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195636000, "cost_of_revenue": 109796000, "gross_profit": 85840000, "research_and_development": null, "selling_general_admin": 8447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16580000, "depreciation_amortisation": 12547000, "ebitda": 29127000, "interest_expense": 15263000, "interest_income": null, "other_non_operating": null, "pretax_income": 2077000, "tax_provision": 996000, "effective_tax_rate": null, "net_income": 1081000, "net_income_continuing_ops": 1081000, "net_income_to_common": 1081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57000, "short_term_investments": null, "net_receivables": 59378000, "inventory": 50865000, "other_current_assets": null, "total_current_assets": 117226000, "net_ppe": null, "goodwill": 16671000, "intangible_assets": null, "goodwill_and_intangibles": 16671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 385591000, "total_assets": 502817000, "short_term_debt": 11649000, "accounts_payable": 48469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88784000, "long_term_debt": 436481000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477790000, "total_liabilities": 566574000, "total_debt": 448130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -65334000, "shares_outstanding": 38777600, "operating_cash_flow": 49510000, "stock_based_compensation": 38000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9192000, "dividends_paid": 199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40318000, "free_cash_flow": 59007000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16580000", "ebitda": "29127000", "netIncome": "1081000", "grossProfit": "85840000", "depreciation": "None", "totalRevenue": "195636000", "costOfRevenue": "109796000", "interestIncome": "None", "incomeBeforeTax": "2077000", "interestExpense": "15263000", "operatingIncome": "17329000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "996000", "reportedCurrency": "USD", "netInterestIncome": "-15263000", "nonInterestIncome": "None", "operatingExpenses": "68511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11000", "costofGoodsAndServicesSold": "109796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12547000", "sellingGeneralAndAdministrative": "8447000", "netIncomeFromContinuingOperations": "1081000" }, "balance": { "goodwill": "16671000", "inventory": "50865000", "commonStock": "-65334000", "currentDebt": "None", "investments": "None", "totalAssets": "502817000", "longTermDebt": "436481000", "shortTermDebt": "11649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "566574000", "otherCurrentAssets": "6926000", "totalCurrentAssets": "117226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "385591000", "currentAccountsPayable": "48469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "354502000", "shortLongTermDebtTotal": "481957000", "totalShareholderEquity": "-65334000", "capitalLeaseObligations": "33827000", "otherCurrentLiabilities": "39865000", "totalCurrentLiabilities": "88784000", "otherNonCurrentLiabilities": "7482000", "totalNonCurrentLiabilities": "477790000", "cashAndShortTermInvestments": "57000", "commonStockSharesOutstanding": "38777600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "57000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1081000", "profitLoss": "None", "dividendPayout": "199000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "25752000", "operatingCashflow": "49510000", "capitalExpenditures": "9497000", "changeInReceivables": "17667000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40318000", "cashflowFromInvestment": "-9192000", "stockBasedCompensation": "38000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12547000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }