{ "ticker": { "uuid": "ee3e0d59-340d-45e8-b6ec-3b9485bb9cfe", "symbol": "CVGI", "name": "Commercial Vehicle Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/ee3e0d59-340d-45e8-b6ec-3b9485bb9cfe/", "api_url": "https://sharemaestro.com/factors/api/tickers/ee3e0d59-340d-45e8-b6ec-3b9485bb9cfe/" }, "ticker_metadata": { "id": 5598, "uuid": "ee3e0d59-340d-45e8-b6ec-3b9485bb9cfe", "symbol": "CVGI", "name": "Commercial Vehicle Group Inc", "asset_type": "equity", "market_cap": 173453000, "stock_exchange_id": 2, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Commercial Vehicle Group, Inc. designs, manufactures, produces and sells components and assemblies to the US global vehicle and technology integrator markets in North America, Europe, and the Asia-Pacific regions. The company is headquartered in New Albany, Ohio.", "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": "ee3e0d59-340d-45e8-b6ec-3b9485bb9cfe", "symbol": "CVGI", "name": "Commercial Vehicle Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/ee3e0d59-340d-45e8-b6ec-3b9485bb9cfe/", "api_url": "https://sharemaestro.com/factors/api/tickers/ee3e0d59-340d-45e8-b6ec-3b9485bb9cfe/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.79, "quality": 0.12, "momentum": 0.97, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 4.76, "market_cap": 169032360, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0793, "shareholder_yield": 0, "roe": -0.1341, "piotroski_f_score": 5, "momentum_12_1": 2.617, "volatility_252d": 1.1264 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:02.427249+00:00", "batch_id": "" }, "size": { "price_close": 4.76, "market_cap": 169032360, "market_cap_usd": 169032360, "enterprise_value": 242419360, "shares_outstanding": 35511000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2904, "ptbv_ratio": 1.3228, "ps_ratio": 0.2598, "pcf_ratio": 6.0563, "pfcf_ratio": 4.517, "ev_ebitda": 12.6043, "ev_ebit": 54.6975, "ev_sales": 0.3726, "ev_fcf": 6.4782, "earnings_yield": null, "fcf_yield": 0.1544, "price_to_sales": 0.2598, "price_to_book": 1.2904, "price_to_cashflow": 6.0563, "ebitda_to_ev": 0.0793, "sales_yield": 2.6842 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.11, "operating_margin": 0.0068, "net_margin": -0.027, "ebitda_margin": 0.0296, "fcf_margin": 0.0575, "roe": -0.1341, "roa": -0.0426, "roic": 0.0163, "roc_greenblatt": null, "asset_turnover": 1.5773, "cash_conversion": -2.1301, "accruals_ratio": -0.1102, "sbc_to_revenue": 0.0061, "piotroski_f_score": 5, "altman_z_score": 2.0747, "earnings_stability_5y": 2.1331, "revenue_stability_5y": 0.1418, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1734, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1495, "net_debt_to_ebitda": 3.8157, "debt_to_assets": 0.2474, "interest_coverage": 0.3031, "current_ratio": 2.1322, "quick_ratio": 1.195, "net_debt": 73387000, "local_beta": 0.0017, "volatility_252d": 1.1264, "volatility_60d": 2.6718, "max_drawdown_12m": -0.3232, "risk_adjusted_momentum": 2.3233 }, "growth": { "revenue_growth_1y": -0.0685, "revenue_growth_3y_cagr": -0.0605, "revenue_growth_5y_cagr": -0.0199, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 26.8637, "book_value_growth_1y": -0.0286, "revenue_growth": -0.0685, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0667, "price_return_3m": 2.1213, "price_return_6m": 1.8675, "price_return_9m": 1.587, "price_return_12m": 2.3759, "price_return_12m_ex1m": 2.617, "momentum_6m": 1.8675, "momentum_12m": 2.3759, "momentum_12_1": 2.617, "distance_from_52w_high": -0.0757, "distance_from_52w_low": 2.748, "relative_strength": 2.2179 }, "raw_ttm": { "revenue_ttm": 650702000, "gross_profit_ttm": 71547000, "ebit_ttm": 4432000, "ebitda_ttm": 19233000, "net_income_ttm": -17568000, "eps_diluted_ttm": -0.4947, "operating_cash_flow_ttm": 27910000, "capital_expenditure_ttm": 9511000, "fcf_ttm": 37421000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14620000, "cash_and_equivalents": 28684000, "total_current_assets": 276664000, "total_current_liabilities": 129753000, "net_ppe": null, "total_assets": 412549000, "total_debt": 102071000, "total_equity": 130988000, "net_working_capital": 130566000, "book_value_per_share": 3.6887, "retained_earnings": -95930000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 127787000, "tangible_book_per_share": 3.5985 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 26, "rank_ps": 7, "rank_pcf": 23, "rank_ev_ebitda": 54, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 24, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 82, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 92, "rank_fcf_margin": 78, "rank_piotroski": 49, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4 }, "composites": { "value_composite": 21, "quality_composite": 88, "momentum_composite": 3, "growth_composite": 83, "yield_composite": 77, "svqf_composite": 44, "vc1_composite": 15, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.3079, "os_score": 0.83, "value_percentile": 0.79, "quality_percentile": 0.12, "momentum_percentile": 0.97, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 2, "all_cap_buyback_rank": 52, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": 769, "ticker_id": 5598, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:02.427249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.76, "market_cap": 169032360, "market_cap_usd": 169032360, "enterprise_value": 242419360, "shares_outstanding": 35511000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.29044157, "ptbv_ratio": 1.32276648, "ps_ratio": 0.25976923, "pcf_ratio": 6.0563368, "pfcf_ratio": 4.51704551, "ev_ebitda": 12.60434462, "ev_ebit": 54.69750903, "ev_sales": 0.37255051, "ev_fcf": 6.4781636, "earnings_yield": null, "fcf_yield": 0.15436473, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.10995356, "operating_margin": 0.00681111, "net_margin": -0.02699853, "ebitda_margin": 0.02955731, "fcf_margin": 0.05750866, "roe": -0.13411916, "roa": -0.04258403, "roic": 0.01626422, "roc_greenblatt": null, "asset_turnover": 1.57727203, "cash_conversion": -2.13006603, "accruals_ratio": -0.1102366, "sbc_to_revenue": 0.00605961, "debt_to_equity": 2.14951751, "net_debt_to_ebitda": 3.81568138, "debt_to_assets": 0.24741546, "interest_coverage": 0.30314637, "current_ratio": 2.13223586, "quick_ratio": 1.19501669, "net_debt": 73387000, "revenue_growth_1y": -0.0684615, "revenue_growth_3y_cagr": -0.06048178, "revenue_growth_5y_cagr": -0.01992178, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 26.8637379, "book_value_growth_1y": -0.02863335, "piotroski_f_score": 5, "altman_z_score": 2.07471264, "earnings_stability_5y": 2.133126, "revenue_stability_5y": 0.141762, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06666667, "price_return_3m": 2.12131148, "price_return_6m": 1.86746988, "price_return_9m": 1.58695652, "price_return_12m": 2.37588652, "price_return_12m_ex1m": 2.61702128, "distance_from_52w_high": -0.07572816, "distance_from_52w_low": 2.7480315, "relative_strength": 2.21794547, "local_beta": 0.0017, "volatility_252d": 1.126422, "volatility_60d": 2.671753, "max_drawdown_12m": -0.32323232, "revenue_ttm": 650702000, "gross_profit_ttm": 71547000, "ebit_ttm": 4432000, "ebitda_ttm": 19233000, "net_income_ttm": -17568000, "eps_diluted_ttm": -0.49471995, "operating_cash_flow_ttm": 27910000, "capital_expenditure_ttm": 9511000, "fcf_ttm": 37421000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14620000, "cash_and_equivalents": 28684000, "total_current_assets": 276664000, "total_current_liabilities": 129753000, "net_ppe": null, "total_assets": 412549000, "total_debt": 102071000, "total_equity": 130988000, "net_working_capital": 130566000, "book_value_per_share": 3.68865985, "retained_earnings": -95930000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 127787000, "tangible_book_per_share": 3.59851877, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 26, "rank_ps": 7, "rank_pcf": 23, "rank_ev_ebitda": 54, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 24, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 82, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 92, "rank_fcf_margin": 78, "rank_piotroski": 49, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 21, "quality_composite": 88, "momentum_composite": 3, "growth_composite": 83, "yield_composite": 77, "svqf_composite": 44, "vc1_composite": 15, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 2, "all_cap_buyback_rank": 52, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.76, "os": 0.83, "value": 0.79, "quality": 0.12, "momentum": 0.97, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1341, "momentum_12_1": 2.617, "complete_fields": { "id": 769, "ticker_id": 5598, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:02.427249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.76, "market_cap": 169032360, "market_cap_usd": 169032360, "enterprise_value": 242419360, "shares_outstanding": 35511000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.29044157, "ptbv_ratio": 1.32276648, "ps_ratio": 0.25976923, "pcf_ratio": 6.0563368, "pfcf_ratio": 4.51704551, "ev_ebitda": 12.60434462, "ev_ebit": 54.69750903, "ev_sales": 0.37255051, "ev_fcf": 6.4781636, "earnings_yield": null, "fcf_yield": 0.15436473, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.10995356, "operating_margin": 0.00681111, "net_margin": -0.02699853, "ebitda_margin": 0.02955731, "fcf_margin": 0.05750866, "roe": -0.13411916, "roa": -0.04258403, "roic": 0.01626422, "roc_greenblatt": null, "asset_turnover": 1.57727203, "cash_conversion": -2.13006603, "accruals_ratio": -0.1102366, "sbc_to_revenue": 0.00605961, "debt_to_equity": 2.14951751, "net_debt_to_ebitda": 3.81568138, "debt_to_assets": 0.24741546, "interest_coverage": 0.30314637, "current_ratio": 2.13223586, "quick_ratio": 1.19501669, "net_debt": 73387000, "revenue_growth_1y": -0.0684615, "revenue_growth_3y_cagr": -0.06048178, "revenue_growth_5y_cagr": -0.01992178, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 26.8637379, "book_value_growth_1y": -0.02863335, "piotroski_f_score": 5, "altman_z_score": 2.07471264, "earnings_stability_5y": 2.133126, "revenue_stability_5y": 0.141762, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06666667, "price_return_3m": 2.12131148, "price_return_6m": 1.86746988, "price_return_9m": 1.58695652, "price_return_12m": 2.37588652, "price_return_12m_ex1m": 2.61702128, "distance_from_52w_high": -0.07572816, "distance_from_52w_low": 2.7480315, "relative_strength": 2.21794547, "local_beta": 0.0017, "volatility_252d": 1.126422, "volatility_60d": 2.671753, "max_drawdown_12m": -0.32323232, "revenue_ttm": 650702000, "gross_profit_ttm": 71547000, "ebit_ttm": 4432000, "ebitda_ttm": 19233000, "net_income_ttm": -17568000, "eps_diluted_ttm": -0.49471995, "operating_cash_flow_ttm": 27910000, "capital_expenditure_ttm": 9511000, "fcf_ttm": 37421000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14620000, "cash_and_equivalents": 28684000, "total_current_assets": 276664000, "total_current_liabilities": 129753000, "net_ppe": null, "total_assets": 412549000, "total_debt": 102071000, "total_equity": 130988000, "net_working_capital": 130566000, "book_value_per_share": 3.68865985, "retained_earnings": -95930000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 127787000, "tangible_book_per_share": 3.59851877, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 26, "rank_ps": 7, "rank_pcf": 23, "rank_ev_ebitda": 54, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 24, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 82, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 92, "rank_fcf_margin": 78, "rank_piotroski": 49, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 21, "quality_composite": 88, "momentum_composite": 3, "growth_composite": 83, "yield_composite": 77, "svqf_composite": 44, "vc1_composite": 15, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 2, "all_cap_buyback_rank": 52, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 649002000, "cost_of_revenue": 580617000, "gross_profit": 68385000, "ebit": -2709000, "ebitda": 12028000, "pretax_income": -15737000, "tax_provision": 4740000, "net_income": -22781000, "net_income_to_common": -22781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33281999, "total_current_assets": 263327000, "total_assets": 391714000, "short_term_debt": 10384000, "long_term_debt": 104004000, "total_debt": 114388000, "total_liabilities": 258357000, "total_equity": 133357000, "shares_outstanding": 33836000, "goodwill_and_intangibles": 3350000 }, "cash_flow": { "operating_cash_flow": 44643000, "capital_expenditure": 10651000, "free_cash_flow": 55294000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53517, "ticker_id": 5598, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2709000", "ebitda": "12028000", "netIncome": "-22781000", "grossProfit": "68385000", "depreciation": "None", "totalRevenue": "649002000", "costOfRevenue": "580617000", "interestIncome": "None", "incomeBeforeTax": "-15737000", "interestExpense": "13028000", "operatingIncome": "-656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4740000", "reportedCurrency": "USD", "netInterestIncome": "-13028000", "nonInterestIncome": "None", "operatingExpenses": "69041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14737000", "sellingGeneralAndAdministrative": "69041000", "netIncomeFromContinuingOperations": "-20477000" }, "balance": { "goodwill": "None", "inventory": "118557000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "391714000", "longTermDebt": "104004000", "shortTermDebt": "10384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3350000", "reportedCurrency": "USD", "retainedEarnings": "-96832000", "totalLiabilities": "258357000", "otherCurrentAssets": "143783000", "totalCurrentAssets": "263327000", "currentLongTermDebt": "2371000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128387000", "currentAccountsPayable": "74180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144536999", "totalShareholderEquity": "133357000", "capitalLeaseObligations": "37747000", "otherCurrentLiabilities": "23787000", "totalCurrentLiabilities": "108351000", "otherNonCurrentLiabilities": "9267000", "totalNonCurrentLiabilities": "150006000", "cashAndShortTermInvestments": "33281999", "commonStockSharesOutstanding": "33836000", "intangibleAssetsExcludingGoodwill": "3350000", "cashAndCashEquivalentsAtCarryingValue": "33281999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11293000", "operatingCashflow": "44643000", "capitalExpenditures": "10651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29233000", "cashflowFromInvestment": "-10606000", "stockBasedCompensation": "3786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 649002000, "cost_of_revenue": 580617000, "gross_profit": 68385000, "research_and_development": 8000000, "selling_general_admin": 69041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2709000, "depreciation_amortisation": 14737000, "ebitda": 12028000, "interest_expense": 13028000, "interest_income": null, "other_non_operating": null, "pretax_income": -15737000, "tax_provision": 4740000, "effective_tax_rate": null, "net_income": -22781000, "net_income_continuing_ops": -20477000, "net_income_to_common": -22781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33281999, "short_term_investments": null, "net_receivables": 86262000, "inventory": 118557000, "other_current_assets": null, "total_current_assets": 263327000, "net_ppe": null, "goodwill": null, "intangible_assets": 3350000, "goodwill_and_intangibles": 3350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128387000, "total_assets": 391714000, "short_term_debt": 10384000, "accounts_payable": 74180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108351000, "long_term_debt": 104004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150006000, "total_liabilities": 258357000, "total_debt": 114388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96832000, "total_equity": 133357000, "shares_outstanding": 33836000, "operating_cash_flow": 44643000, "stock_based_compensation": 3786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29233000, "free_cash_flow": 55294000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2709000", "ebitda": "12028000", "netIncome": "-22781000", "grossProfit": "68385000", "depreciation": "None", "totalRevenue": "649002000", "costOfRevenue": "580617000", "interestIncome": "None", "incomeBeforeTax": "-15737000", "interestExpense": "13028000", "operatingIncome": "-656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4740000", "reportedCurrency": "USD", "netInterestIncome": "-13028000", "nonInterestIncome": "None", "operatingExpenses": "69041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14737000", "sellingGeneralAndAdministrative": "69041000", "netIncomeFromContinuingOperations": "-20477000" }, "balance": { "goodwill": "None", "inventory": "118557000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "391714000", "longTermDebt": "104004000", "shortTermDebt": "10384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3350000", "reportedCurrency": "USD", "retainedEarnings": "-96832000", "totalLiabilities": "258357000", "otherCurrentAssets": "143783000", "totalCurrentAssets": "263327000", "currentLongTermDebt": "2371000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128387000", "currentAccountsPayable": "74180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144536999", "totalShareholderEquity": "133357000", "capitalLeaseObligations": "37747000", "otherCurrentLiabilities": "23787000", "totalCurrentLiabilities": "108351000", "otherNonCurrentLiabilities": "9267000", "totalNonCurrentLiabilities": "150006000", "cashAndShortTermInvestments": "33281999", "commonStockSharesOutstanding": "33836000", "intangibleAssetsExcludingGoodwill": "3350000", "cashAndCashEquivalentsAtCarryingValue": "33281999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11293000", "operatingCashflow": "44643000", "capitalExpenditures": "10651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29233000", "cashflowFromInvestment": "-10606000", "stockBasedCompensation": "3786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14737000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 723355000, "cost_of_revenue": 641036000, "gross_profit": 82319000, "ebit": 9014000, "ebitda": 26398000, "pretax_income": -8241000, "tax_provision": 27493000, "net_income": -27867000, "net_income_to_common": -27867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26630000, "total_current_assets": 303300000, "total_assets": 424573000, "short_term_debt": 16471000, "long_term_debt": 127062000, "total_debt": 143533000, "total_liabilities": 288981000, "total_equity": 135592000, "shares_outstanding": 33418000, "goodwill_and_intangibles": 3918000 }, "cash_flow": { "operating_cash_flow": -33452000, "capital_expenditure": 18520000, "free_cash_flow": -14932000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53522, "ticker_id": 5598, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9014000", "ebitda": "26398000", "netIncome": "-27867000", "grossProfit": "82319000", "depreciation": "None", "totalRevenue": "723355000", "costOfRevenue": "641036000", "interestIncome": "None", "incomeBeforeTax": "-8241000", "interestExpense": "9174000", "operatingIncome": "-758000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27493000", "reportedCurrency": "USD", "netInterestIncome": "-9174000", "nonInterestIncome": "None", "operatingExpenses": "83077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17384000", "sellingGeneralAndAdministrative": "73877000", "netIncomeFromContinuingOperations": "-35734000" }, "balance": { "goodwill": "None", "inventory": "128224000", "commonStock": "337000", "currentDebt": "None", "investments": "None", "totalAssets": "424573000", "longTermDebt": "127062000", "shortTermDebt": "16471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3918000", "reportedCurrency": "USD", "retainedEarnings": "-74051000", "totalLiabilities": "288981000", "otherCurrentAssets": "29763000", "totalCurrentAssets": "303300000", "currentLongTermDebt": "8438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121273000", "currentAccountsPayable": "77002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166328000", "totalShareholderEquity": "135592000", "capitalLeaseObligations": "30828000", "otherCurrentLiabilities": "30203000", "totalCurrentLiabilities": "125798000", "otherNonCurrentLiabilities": "5183000", "totalNonCurrentLiabilities": "163183000", "cashAndShortTermInvestments": "26630000", "commonStockSharesOutstanding": "33418000", "intangibleAssetsExcludingGoodwill": "3918000", "cashAndCashEquivalentsAtCarryingValue": "26630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13042000", "operatingCashflow": "-33452000", "capitalExpenditures": "18520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7122000", "cashflowFromInvestment": "30896000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 723355000, "cost_of_revenue": 641036000, "gross_profit": 82319000, "research_and_development": 8300000, "selling_general_admin": 73877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9014000, "depreciation_amortisation": 17384000, "ebitda": 26398000, "interest_expense": 9174000, "interest_income": null, "other_non_operating": null, "pretax_income": -8241000, "tax_provision": 27493000, "effective_tax_rate": null, "net_income": -27867000, "net_income_continuing_ops": -35734000, "net_income_to_common": -27867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26630000, "short_term_investments": null, "net_receivables": 118683000, "inventory": 128224000, "other_current_assets": null, "total_current_assets": 303300000, "net_ppe": null, "goodwill": null, "intangible_assets": 3918000, "goodwill_and_intangibles": 3918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121273000, "total_assets": 424573000, "short_term_debt": 16471000, "accounts_payable": 77002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125798000, "long_term_debt": 127062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163183000, "total_liabilities": 288981000, "total_debt": 143533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74051000, "total_equity": 135592000, "shares_outstanding": 33418000, "operating_cash_flow": -33452000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7122000, "free_cash_flow": -14932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9014000", "ebitda": "26398000", "netIncome": "-27867000", "grossProfit": "82319000", "depreciation": "None", "totalRevenue": "723355000", "costOfRevenue": "641036000", "interestIncome": "None", "incomeBeforeTax": "-8241000", "interestExpense": "9174000", "operatingIncome": "-758000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27493000", "reportedCurrency": "USD", "netInterestIncome": "-9174000", "nonInterestIncome": "None", "operatingExpenses": "83077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17384000", "sellingGeneralAndAdministrative": "73877000", "netIncomeFromContinuingOperations": "-35734000" }, "balance": { "goodwill": "None", "inventory": "128224000", "commonStock": "337000", "currentDebt": "None", "investments": "None", "totalAssets": "424573000", "longTermDebt": "127062000", "shortTermDebt": "16471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3918000", "reportedCurrency": "USD", "retainedEarnings": "-74051000", "totalLiabilities": "288981000", "otherCurrentAssets": "29763000", "totalCurrentAssets": "303300000", "currentLongTermDebt": "8438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121273000", "currentAccountsPayable": "77002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166328000", "totalShareholderEquity": "135592000", "capitalLeaseObligations": "30828000", "otherCurrentLiabilities": "30203000", "totalCurrentLiabilities": "125798000", "otherNonCurrentLiabilities": "5183000", "totalNonCurrentLiabilities": "163183000", "cashAndShortTermInvestments": "26630000", "commonStockSharesOutstanding": "33418000", "intangibleAssetsExcludingGoodwill": "3918000", "cashAndCashEquivalentsAtCarryingValue": "26630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13042000", "operatingCashflow": "-33452000", "capitalExpenditures": "18520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7122000", "cashflowFromInvestment": "30896000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17384000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 835469000, "cost_of_revenue": 713578000, "gross_profit": 121891000, "ebit": 40671000, "ebitda": 58301000, "pretax_income": 58835999, "tax_provision": 15202999, "net_income": 49411000, "net_income_to_common": 49411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37848000, "total_current_assets": 327742000, "total_assets": 483214000, "short_term_debt": 22815000, "long_term_debt": 126201000, "total_debt": 149016000, "total_liabilities": 310282000, "total_equity": 172932000, "shares_outstanding": 33581000, "goodwill_and_intangibles": 6594000 }, "cash_flow": { "operating_cash_flow": 38276000, "capital_expenditure": 19696000, "free_cash_flow": 57972000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53527, "ticker_id": 5598, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40671000", "ebitda": "58301000", "netIncome": "49411000", "grossProfit": "121891000", "depreciation": "None", "totalRevenue": "835469000", "costOfRevenue": "713578000", "interestIncome": "None", "incomeBeforeTax": "58835999", "interestExpense": "10691000", "operatingIncome": "39873000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15202999", "reportedCurrency": "USD", "netInterestIncome": "-11243000", "nonInterestIncome": "None", "operatingExpenses": "82018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17630000", "sellingGeneralAndAdministrative": "80904000", "netIncomeFromContinuingOperations": "-5859000" }, "balance": { "goodwill": "None", "inventory": "117267000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "483214000", "longTermDebt": "126201000", "shortTermDebt": "22815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6594000", "reportedCurrency": "USD", "retainedEarnings": "-46184000", "totalLiabilities": "310282000", "otherCurrentAssets": "43281000", "totalCurrentAssets": "327742000", "currentLongTermDebt": "15313000", "longTermInvestments": "None", "shortTermInvestments": "139000", "currentNetReceivables": "129346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155472000", "currentAccountsPayable": "75246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "173433000", "totalShareholderEquity": "172932000", "capitalLeaseObligations": "31919000", "otherCurrentLiabilities": "42108000", "totalCurrentLiabilities": "145189000", "otherNonCurrentLiabilities": "5279000", "totalNonCurrentLiabilities": "165093000", "cashAndShortTermInvestments": "37848000", "commonStockSharesOutstanding": "33581000", "intangibleAssetsExcludingGoodwill": "6594000", "cashAndCashEquivalentsAtCarryingValue": "37848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "38276000", "capitalExpenditures": "19696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12729000", "cashflowFromInvestment": "-19696000", "stockBasedCompensation": "3846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 835469000, "cost_of_revenue": 713578000, "gross_profit": 121891000, "research_and_development": 6200000, "selling_general_admin": 80904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40671000, "depreciation_amortisation": 17630000, "ebitda": 58301000, "interest_expense": 10691000, "interest_income": null, "other_non_operating": null, "pretax_income": 58835999, "tax_provision": 15202999, "effective_tax_rate": null, "net_income": 49411000, "net_income_continuing_ops": -5859000, "net_income_to_common": 49411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37848000, "short_term_investments": 139000, "net_receivables": 129346000, "inventory": 117267000, "other_current_assets": null, "total_current_assets": 327742000, "net_ppe": null, "goodwill": null, "intangible_assets": 6594000, "goodwill_and_intangibles": 6594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155472000, "total_assets": 483214000, "short_term_debt": 22815000, "accounts_payable": 75246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145189000, "long_term_debt": 126201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165093000, "total_liabilities": 310282000, "total_debt": 149016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46184000, "total_equity": 172932000, "shares_outstanding": 33581000, "operating_cash_flow": 38276000, "stock_based_compensation": 3846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12729000, "free_cash_flow": 57972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40671000", "ebitda": "58301000", "netIncome": "49411000", "grossProfit": "121891000", "depreciation": "None", "totalRevenue": "835469000", "costOfRevenue": "713578000", "interestIncome": "None", "incomeBeforeTax": "58835999", "interestExpense": "10691000", "operatingIncome": "39873000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15202999", "reportedCurrency": "USD", "netInterestIncome": "-11243000", "nonInterestIncome": "None", "operatingExpenses": "82018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17630000", "sellingGeneralAndAdministrative": "80904000", "netIncomeFromContinuingOperations": "-5859000" }, "balance": { "goodwill": "None", "inventory": "117267000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "483214000", "longTermDebt": "126201000", "shortTermDebt": "22815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6594000", "reportedCurrency": "USD", "retainedEarnings": "-46184000", "totalLiabilities": "310282000", "otherCurrentAssets": "43281000", "totalCurrentAssets": "327742000", "currentLongTermDebt": "15313000", "longTermInvestments": "None", "shortTermInvestments": "139000", "currentNetReceivables": "129346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155472000", "currentAccountsPayable": "75246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "173433000", "totalShareholderEquity": "172932000", "capitalLeaseObligations": "31919000", "otherCurrentLiabilities": "42108000", "totalCurrentLiabilities": "145189000", "otherNonCurrentLiabilities": "5279000", "totalNonCurrentLiabilities": "165093000", "cashAndShortTermInvestments": "37848000", "commonStockSharesOutstanding": "33581000", "intangibleAssetsExcludingGoodwill": "6594000", "cashAndCashEquivalentsAtCarryingValue": "37848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "38276000", "capitalExpenditures": "19696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12729000", "cashflowFromInvestment": "-19696000", "stockBasedCompensation": "3846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17630000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 782583000, "cost_of_revenue": 697556000, "gross_profit": 85027000, "ebit": 24401000, "ebitda": 42582000, "pretax_income": 4278000, "tax_provision": 20904000, "net_income": -21971000, "net_income_to_common": -21971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31825000, "total_current_assets": 339575000, "total_assets": 470268000, "short_term_debt": 18359000, "long_term_debt": 141499000, "total_debt": 159858000, "total_liabilities": 350228000, "total_equity": 120040000, "shares_outstanding": 32334000, "goodwill_and_intangibles": 14620000 }, "cash_flow": { "operating_cash_flow": 68947000, "capital_expenditure": 19710000, "free_cash_flow": 88657000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53532, "ticker_id": 5598, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24401000", "ebitda": "42582000", "netIncome": "-21971000", "grossProfit": "85027000", "depreciation": "None", "totalRevenue": "782583000", "costOfRevenue": "697556000", "interestIncome": "None", "incomeBeforeTax": "4278000", "interestExpense": "9827000", "operatingIncome": "24821000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "20904000", "reportedCurrency": "USD", "netInterestIncome": "-9827000", "nonInterestIncome": "None", "operatingExpenses": "60206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "-11384000", "costofGoodsAndServicesSold": "697556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18181000", "sellingGeneralAndAdministrative": "66361000", "netIncomeFromContinuingOperations": "-21971000" }, "balance": { "goodwill": "None", "inventory": "142542000", "commonStock": "328000", "currentDebt": "None", "investments": "None", "totalAssets": "470268000", "longTermDebt": "141499000", "shortTermDebt": "18359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "14620000", "reportedCurrency": "USD", "retainedEarnings": "-95595000", "totalLiabilities": "350228000", "otherCurrentAssets": "12582000", "totalCurrentAssets": "339575000", "currentLongTermDebt": "10938000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130693000", "currentAccountsPayable": "122091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67805000", "shortLongTermDebtTotal": "179280000", "totalShareholderEquity": "120040000", "capitalLeaseObligations": "26843000", "otherCurrentLiabilities": "30296000", "totalCurrentLiabilities": "175838000", "otherNonCurrentLiabilities": "32891000", "totalNonCurrentLiabilities": "174390000", "cashAndShortTermInvestments": "31825000", "commonStockSharesOutstanding": "32334000", "intangibleAssetsExcludingGoodwill": "14620000", "cashAndCashEquivalentsAtCarryingValue": "31825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3675000", "operatingCashflow": "68947000", "capitalExpenditures": "19710000", "changeInReceivables": "19173000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50091000", "cashflowFromInvestment": "-19710000", "stockBasedCompensation": "5805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782583000, "cost_of_revenue": 697556000, "gross_profit": 85027000, "research_and_development": 7100000, "selling_general_admin": 66361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24401000, "depreciation_amortisation": 18181000, "ebitda": 42582000, "interest_expense": 9827000, "interest_income": null, "other_non_operating": null, "pretax_income": 4278000, "tax_provision": 20904000, "effective_tax_rate": null, "net_income": -21971000, "net_income_continuing_ops": -21971000, "net_income_to_common": -21971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31825000, "short_term_investments": null, "net_receivables": 152626000, "inventory": 142542000, "other_current_assets": null, "total_current_assets": 339575000, "net_ppe": null, "goodwill": null, "intangible_assets": 14620000, "goodwill_and_intangibles": 14620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130693000, "total_assets": 470268000, "short_term_debt": 18359000, "accounts_payable": 122091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175838000, "long_term_debt": 141499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174390000, "total_liabilities": 350228000, "total_debt": 159858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95595000, "total_equity": 120040000, "shares_outstanding": 32334000, "operating_cash_flow": 68947000, "stock_based_compensation": 5805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50091000, "free_cash_flow": 88657000, "net_change_in_cash": -854000 }, "raw_data": { "income": { "ebit": "24401000", "ebitda": "42582000", "netIncome": "-21971000", "grossProfit": "85027000", "depreciation": "None", "totalRevenue": "782583000", "costOfRevenue": "697556000", "interestIncome": "None", "incomeBeforeTax": "4278000", "interestExpense": "9827000", "operatingIncome": "24821000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "20904000", "reportedCurrency": "USD", "netInterestIncome": "-9827000", "nonInterestIncome": "None", "operatingExpenses": "60206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7100000", "otherNonOperatingIncome": "-11384000", "costofGoodsAndServicesSold": "697556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18181000", "sellingGeneralAndAdministrative": "66361000", "netIncomeFromContinuingOperations": "-21971000" }, "balance": { "goodwill": "None", "inventory": "142542000", "commonStock": "328000", "currentDebt": "None", "investments": "None", "totalAssets": "470268000", "longTermDebt": "141499000", "shortTermDebt": "18359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "14620000", "reportedCurrency": "USD", "retainedEarnings": "-95595000", "totalLiabilities": "350228000", "otherCurrentAssets": "12582000", "totalCurrentAssets": "339575000", "currentLongTermDebt": "10938000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130693000", "currentAccountsPayable": "122091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67805000", "shortLongTermDebtTotal": "179280000", "totalShareholderEquity": "120040000", "capitalLeaseObligations": "26843000", "otherCurrentLiabilities": "30296000", "totalCurrentLiabilities": "175838000", "otherNonCurrentLiabilities": "32891000", "totalNonCurrentLiabilities": "174390000", "cashAndShortTermInvestments": "31825000", "commonStockSharesOutstanding": "32334000", "intangibleAssetsExcludingGoodwill": "14620000", "cashAndCashEquivalentsAtCarryingValue": "31825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3675000", "operatingCashflow": "68947000", "capitalExpenditures": "19710000", "changeInReceivables": "19173000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50091000", "cashflowFromInvestment": "-19710000", "stockBasedCompensation": "5805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18181000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 971578000, "cost_of_revenue": 852591000, "gross_profit": 118987000, "ebit": 50032000, "ebitda": 68527000, "pretax_income": 32125000, "tax_provision": 8393000, "net_income": 23732000, "net_income_to_common": 23732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34958000, "total_current_assets": 370676000, "total_assets": 507693000, "short_term_debt": 18617000, "long_term_debt": 185581000, "total_debt": 204198000, "total_liabilities": 381040000, "total_equity": 126653000, "shares_outstanding": 32790000, "goodwill_and_intangibles": 18283000 }, "cash_flow": { "operating_cash_flow": -29832000, "capital_expenditure": 17653000, "free_cash_flow": -12179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53537, "ticker_id": 5598, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50032000", "ebitda": "68527000", "netIncome": "23732000", "grossProfit": "118987000", "depreciation": "None", "totalRevenue": "971578000", "costOfRevenue": "852591000", "interestIncome": "None", "incomeBeforeTax": "32125000", "interestExpense": "11179000", "operatingIncome": "49581000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8393000", "reportedCurrency": "USD", "netInterestIncome": "-11179000", "nonInterestIncome": "None", "operatingExpenses": "69406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "-6277000", "costofGoodsAndServicesSold": "852591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18495000", "sellingGeneralAndAdministrative": "69406000", "netIncomeFromContinuingOperations": "23732000" }, "balance": { "goodwill": "None", "inventory": "141045000", "commonStock": "321000", "currentDebt": "None", "investments": "None", "totalAssets": "507693000", "longTermDebt": "185581000", "shortTermDebt": "18617000", "treasuryStock": "-13172000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18283000", "reportedCurrency": "USD", "retainedEarnings": "-73624000", "totalLiabilities": "381040000", "otherCurrentAssets": "20201000", "totalCurrentAssets": "370676000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137017000", "currentAccountsPayable": "101915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89242000", "shortLongTermDebtTotal": "222989000", "totalShareholderEquity": "126653000", "capitalLeaseObligations": "27567000", "otherCurrentLiabilities": "35207000", "totalCurrentLiabilities": "162130000", "otherNonCurrentLiabilities": "33329000", "totalNonCurrentLiabilities": "218910000", "cashAndShortTermInvestments": "34958000", "commonStockSharesOutstanding": "32790000", "intangibleAssetsExcludingGoodwill": "18283000", "cashAndCashEquivalentsAtCarryingValue": "34958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-50283000", "operatingCashflow": "-29832000", "capitalExpenditures": "17653000", "changeInReceivables": "-23569000", "changeInExchangeRate": "None", "cashflowFromFinancing": "31011000", "cashflowFromInvestment": "-17566000", "stockBasedCompensation": "6254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16387000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 971578000, "cost_of_revenue": 852591000, "gross_profit": 118987000, "research_and_development": 9100000, "selling_general_admin": 69406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50032000, "depreciation_amortisation": 18495000, "ebitda": 68527000, "interest_expense": 11179000, "interest_income": null, "other_non_operating": null, "pretax_income": 32125000, "tax_provision": 8393000, "effective_tax_rate": null, "net_income": 23732000, "net_income_continuing_ops": 23732000, "net_income_to_common": 23732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34958000, "short_term_investments": null, "net_receivables": 174472000, "inventory": 141045000, "other_current_assets": null, "total_current_assets": 370676000, "net_ppe": null, "goodwill": null, "intangible_assets": 18283000, "goodwill_and_intangibles": 18283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 137017000, "total_assets": 507693000, "short_term_debt": 18617000, "accounts_payable": 101915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162130000, "long_term_debt": 185581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 218910000, "total_liabilities": 381040000, "total_debt": 204198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73624000, "total_equity": 126653000, "shares_outstanding": 32790000, "operating_cash_flow": -29832000, "stock_based_compensation": 6254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31011000, "free_cash_flow": -12179000, "net_change_in_cash": -16387000 }, "raw_data": { "income": { "ebit": "50032000", "ebitda": "68527000", "netIncome": "23732000", "grossProfit": "118987000", "depreciation": "None", "totalRevenue": "971578000", "costOfRevenue": "852591000", "interestIncome": "None", "incomeBeforeTax": "32125000", "interestExpense": "11179000", "operatingIncome": "49581000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8393000", "reportedCurrency": "USD", "netInterestIncome": "-11179000", "nonInterestIncome": "None", "operatingExpenses": "69406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "-6277000", "costofGoodsAndServicesSold": "852591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18495000", "sellingGeneralAndAdministrative": "69406000", "netIncomeFromContinuingOperations": "23732000" }, "balance": { "goodwill": "None", "inventory": "141045000", "commonStock": "321000", "currentDebt": "None", "investments": "None", "totalAssets": "507693000", "longTermDebt": "185581000", "shortTermDebt": "18617000", "treasuryStock": "-13172000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18283000", "reportedCurrency": "USD", "retainedEarnings": "-73624000", "totalLiabilities": "381040000", "otherCurrentAssets": "20201000", "totalCurrentAssets": "370676000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137017000", "currentAccountsPayable": "101915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89242000", "shortLongTermDebtTotal": "222989000", "totalShareholderEquity": "126653000", "capitalLeaseObligations": "27567000", "otherCurrentLiabilities": "35207000", "totalCurrentLiabilities": "162130000", "otherNonCurrentLiabilities": "33329000", "totalNonCurrentLiabilities": "218910000", "cashAndShortTermInvestments": "34958000", "commonStockSharesOutstanding": "32790000", "intangibleAssetsExcludingGoodwill": "18283000", "cashAndCashEquivalentsAtCarryingValue": "34958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-50283000", "operatingCashflow": "-29832000", "capitalExpenditures": "17653000", "changeInReceivables": "-23569000", "changeInExchangeRate": "None", "cashflowFromFinancing": "31011000", "cashflowFromInvestment": "-17566000", "stockBasedCompensation": "6254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16387000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19503000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 717699000, "cost_of_revenue": 643623000, "gross_profit": 74076000, "ebit": 6133000, "ebitda": 24626000, "pretax_income": -44500000, "tax_provision": -7451000, "net_income": -37049000, "net_income_to_common": -37049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50503000, "total_current_assets": 310537000, "total_assets": 454373000, "short_term_debt": 11958000, "long_term_debt": 144147000, "total_debt": 156105000, "total_liabilities": 359003000, "total_equity": 95370000, "shares_outstanding": 30943000, "goodwill_and_intangibles": 43608000 }, "cash_flow": { "operating_cash_flow": 34372000, "capital_expenditure": 7142000, "free_cash_flow": 41514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53542, "ticker_id": 5598, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6133000", "ebitda": "24626000", "netIncome": "-37049000", "grossProfit": "74076000", "depreciation": "None", "totalRevenue": "717699000", "costOfRevenue": "643623000", "interestIncome": "None", "incomeBeforeTax": "-44500000", "interestExpense": "20603000", "operatingIncome": "-23169000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7451000", "reportedCurrency": "USD", "netInterestIncome": "-20603000", "nonInterestIncome": "None", "operatingExpenses": "97245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18493000", "sellingGeneralAndAdministrative": "64794000", "netIncomeFromContinuingOperations": "-37049000" }, "balance": { "goodwill": "21804000", "inventory": "91247000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "454373000", "longTermDebt": "144147000", "shortTermDebt": "11958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21804000", "reportedCurrency": "USD", "retainedEarnings": "-97356000", "totalLiabilities": "359003000", "otherCurrentAssets": "17686000", "totalCurrentAssets": "310537000", "currentLongTermDebt": "2429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143836000", "currentAccountsPayable": "112402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93590000", "shortLongTermDebtTotal": "180471000", "totalShareholderEquity": "95370000", "capitalLeaseObligations": "33168000", "otherCurrentLiabilities": "35099000", "totalCurrentLiabilities": "164887000", "otherNonCurrentLiabilities": "10741000", "totalNonCurrentLiabilities": "194116000", "cashAndShortTermInvestments": "50503000", "commonStockSharesOutstanding": "30943000", "intangibleAssetsExcludingGoodwill": "21804000", "cashAndCashEquivalentsAtCarryingValue": "50503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6828000", "operatingCashflow": "34372000", "capitalExpenditures": "7142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19262000", "cashflowFromInvestment": "-6420000", "stockBasedCompensation": "3460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 717699000, "cost_of_revenue": 643623000, "gross_profit": 74076000, "research_and_development": 6400000, "selling_general_admin": 64794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6133000, "depreciation_amortisation": 18493000, "ebitda": 24626000, "interest_expense": 20603000, "interest_income": null, "other_non_operating": null, "pretax_income": -44500000, "tax_provision": -7451000, "effective_tax_rate": null, "net_income": -37049000, "net_income_continuing_ops": -37049000, "net_income_to_common": -37049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50503000, "short_term_investments": null, "net_receivables": 151101000, "inventory": 91247000, "other_current_assets": null, "total_current_assets": 310537000, "net_ppe": null, "goodwill": 21804000, "intangible_assets": 21804000, "goodwill_and_intangibles": 43608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143836000, "total_assets": 454373000, "short_term_debt": 11958000, "accounts_payable": 112402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164887000, "long_term_debt": 144147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194116000, "total_liabilities": 359003000, "total_debt": 156105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97356000, "total_equity": 95370000, "shares_outstanding": 30943000, "operating_cash_flow": 34372000, "stock_based_compensation": 3460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19262000, "free_cash_flow": 41514000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6133000", "ebitda": "24626000", "netIncome": "-37049000", "grossProfit": "74076000", "depreciation": "None", "totalRevenue": "717699000", "costOfRevenue": "643623000", "interestIncome": "None", "incomeBeforeTax": "-44500000", "interestExpense": "20603000", "operatingIncome": "-23169000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7451000", "reportedCurrency": "USD", "netInterestIncome": "-20603000", "nonInterestIncome": "None", "operatingExpenses": "97245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "643623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18493000", "sellingGeneralAndAdministrative": "64794000", "netIncomeFromContinuingOperations": "-37049000" }, "balance": { "goodwill": "21804000", "inventory": "91247000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "454373000", "longTermDebt": "144147000", "shortTermDebt": "11958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21804000", "reportedCurrency": "USD", "retainedEarnings": "-97356000", "totalLiabilities": "359003000", "otherCurrentAssets": "17686000", "totalCurrentAssets": "310537000", "currentLongTermDebt": "2429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143836000", "currentAccountsPayable": "112402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93590000", "shortLongTermDebtTotal": "180471000", "totalShareholderEquity": "95370000", "capitalLeaseObligations": "33168000", "otherCurrentLiabilities": "35099000", "totalCurrentLiabilities": "164887000", "otherNonCurrentLiabilities": "10741000", "totalNonCurrentLiabilities": "194116000", "cashAndShortTermInvestments": "50503000", "commonStockSharesOutstanding": "30943000", "intangibleAssetsExcludingGoodwill": "21804000", "cashAndCashEquivalentsAtCarryingValue": "50503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6828000", "operatingCashflow": "34372000", "capitalExpenditures": "7142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19262000", "cashflowFromInvestment": "-6420000", "stockBasedCompensation": "3460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18493000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 901238000, "cost_of_revenue": 796101000, "gross_profit": 105137000, "ebit": 38137000, "ebitda": 53651000, "pretax_income": 21556000, "tax_provision": 5778000, "net_income": 15778000, "net_income_to_common": 15778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39511000, "total_current_assets": 255972000, "total_assets": 435826000, "short_term_debt": 11230000, "long_term_debt": 153128000, "total_debt": 164358000, "total_liabilities": 307138000, "total_equity": 128688000, "shares_outstanding": 30823000, "goodwill_and_intangibles": 53074000 }, "cash_flow": { "operating_cash_flow": 36746000, "capital_expenditure": 24002000, "free_cash_flow": 60748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53547, "ticker_id": 5598, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38137000", "ebitda": "53651000", "netIncome": "15778000", "grossProfit": "105137000", "depreciation": "None", "totalRevenue": "901238000", "costOfRevenue": "796101000", "interestIncome": "16855000", "incomeBeforeTax": "21556000", "interestExpense": "16855000", "operatingIncome": "40636000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5778000", "reportedCurrency": "USD", "netInterestIncome": "-16855000", "nonInterestIncome": "None", "operatingExpenses": "64501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9900000", "otherNonOperatingIncome": "-2225000", "costofGoodsAndServicesSold": "796101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15514000", "sellingGeneralAndAdministrative": "62549000", "netIncomeFromContinuingOperations": "15778000" }, "balance": { "goodwill": "27816000", "inventory": "82872000", "commonStock": "323000", "currentDebt": "None", "investments": "None", "totalAssets": "435826000", "longTermDebt": "153128000", "shortTermDebt": "11230000", "treasuryStock": "-11230000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25258000", "reportedCurrency": "USD", "retainedEarnings": "-60307000", "totalLiabilities": "307138000", "otherCurrentAssets": "18490000", "totalCurrentAssets": "255972000", "currentLongTermDebt": "3256000", "longTermInvestments": "150000", "shortTermInvestments": "None", "currentNetReceivables": "115099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179854000", "currentAccountsPayable": "63058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73686000", "shortLongTermDebtTotal": "193418000", "totalShareholderEquity": "128688000", "capitalLeaseObligations": "37034000", "otherCurrentLiabilities": "29282000", "totalCurrentLiabilities": "106607000", "otherNonCurrentLiabilities": "10666000", "totalNonCurrentLiabilities": "200531000", "cashAndShortTermInvestments": "39511000", "commonStockSharesOutstanding": "30823000", "intangibleAssetsExcludingGoodwill": "25258000", "cashAndCashEquivalentsAtCarryingValue": "39511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9495000", "operatingCashflow": "36746000", "capitalExpenditures": "24002000", "changeInReceivables": "11954000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10113000", "cashflowFromInvestment": "-57979000", "stockBasedCompensation": "2843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31346000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 901238000, "cost_of_revenue": 796101000, "gross_profit": 105137000, "research_and_development": 9900000, "selling_general_admin": 62549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38137000, "depreciation_amortisation": 15514000, "ebitda": 53651000, "interest_expense": 16855000, "interest_income": null, "other_non_operating": null, "pretax_income": 21556000, "tax_provision": 5778000, "effective_tax_rate": null, "net_income": 15778000, "net_income_continuing_ops": 15778000, "net_income_to_common": 15778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39511000, "short_term_investments": null, "net_receivables": 115099000, "inventory": 82872000, "other_current_assets": null, "total_current_assets": 255972000, "net_ppe": null, "goodwill": 27816000, "intangible_assets": 25258000, "goodwill_and_intangibles": 53074000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 179854000, "total_assets": 435826000, "short_term_debt": 11230000, "accounts_payable": 63058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106607000, "long_term_debt": 153128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200531000, "total_liabilities": 307138000, "total_debt": 164358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60307000, "total_equity": 128688000, "shares_outstanding": 30823000, "operating_cash_flow": 36746000, "stock_based_compensation": 2843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10113000, "free_cash_flow": 60748000, "net_change_in_cash": -31346000 }, "raw_data": { "income": { "ebit": "38137000", "ebitda": "53651000", "netIncome": "15778000", "grossProfit": "105137000", "depreciation": "None", "totalRevenue": "901238000", "costOfRevenue": "796101000", "interestIncome": "16855000", "incomeBeforeTax": "21556000", "interestExpense": "16855000", "operatingIncome": "40636000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5778000", "reportedCurrency": "USD", "netInterestIncome": "-16855000", "nonInterestIncome": "None", "operatingExpenses": "64501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9900000", "otherNonOperatingIncome": "-2225000", "costofGoodsAndServicesSold": "796101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15514000", "sellingGeneralAndAdministrative": "62549000", "netIncomeFromContinuingOperations": "15778000" }, "balance": { "goodwill": "27816000", "inventory": "82872000", "commonStock": "323000", "currentDebt": "None", "investments": "None", "totalAssets": "435826000", "longTermDebt": "153128000", "shortTermDebt": "11230000", "treasuryStock": "-11230000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25258000", "reportedCurrency": "USD", "retainedEarnings": "-60307000", "totalLiabilities": "307138000", "otherCurrentAssets": "18490000", "totalCurrentAssets": "255972000", "currentLongTermDebt": "3256000", "longTermInvestments": "150000", "shortTermInvestments": "None", "currentNetReceivables": "115099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179854000", "currentAccountsPayable": "63058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73686000", "shortLongTermDebtTotal": "193418000", "totalShareholderEquity": "128688000", "capitalLeaseObligations": "37034000", "otherCurrentLiabilities": "29282000", "totalCurrentLiabilities": "106607000", "otherNonCurrentLiabilities": "10666000", "totalNonCurrentLiabilities": "200531000", "cashAndShortTermInvestments": "39511000", "commonStockSharesOutstanding": "30823000", "intangibleAssetsExcludingGoodwill": "25258000", "cashAndCashEquivalentsAtCarryingValue": "39511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9495000", "operatingCashflow": "36746000", "capitalExpenditures": "24002000", "changeInReceivables": "11954000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10113000", "cashflowFromInvestment": "-57979000", "stockBasedCompensation": "2843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31346000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15514000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 897737000, "cost_of_revenue": 768885000, "gross_profit": 128852000, "ebit": 63843000, "ebitda": 79113000, "pretax_income": 53508000, "tax_provision": 8996000, "net_income": 44512000, "net_income_to_common": 44512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70913000, "total_current_assets": 314724000, "total_assets": 418130000, "short_term_debt": 9102000, "long_term_debt": 154656000, "total_debt": 163758000, "total_liabilities": 303092000, "total_equity": 115038000, "shares_outstanding": 30587000, "goodwill_and_intangibles": 20376000 }, "cash_flow": { "operating_cash_flow": 40992000, "capital_expenditure": 14150000, "free_cash_flow": 55142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53552, "ticker_id": 5598, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63843000", "ebitda": "79113000", "netIncome": "44512000", "grossProfit": "128852000", "depreciation": "None", "totalRevenue": "897737000", "costOfRevenue": "768885000", "interestIncome": "14676000", "incomeBeforeTax": "53508000", "interestExpense": "14676000", "operatingIncome": "66873000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8996000", "reportedCurrency": "USD", "netInterestIncome": "-14676000", "nonInterestIncome": "None", "operatingExpenses": "61979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9500000", "otherNonOperatingIncome": "1311000", "costofGoodsAndServicesSold": "768885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15270000", "sellingGeneralAndAdministrative": "60679000", "netIncomeFromContinuingOperations": "44512000" }, "balance": { "goodwill": "7576000", "inventory": "92359000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "418130000", "longTermDebt": "154656000", "shortTermDebt": "9102000", "treasuryStock": "-10245000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12800000", "reportedCurrency": "USD", "retainedEarnings": "-70571000", "totalLiabilities": "303092000", "otherCurrentAssets": "16828000", "totalCurrentAssets": "314724000", "currentLongTermDebt": "9102000", "longTermInvestments": "1131000", "shortTermInvestments": "None", "currentNetReceivables": "134624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "103406000", "currentAccountsPayable": "86645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65099000", "shortLongTermDebtTotal": "163758000", "totalShareholderEquity": "115038000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30228000", "totalCurrentLiabilities": "132716000", "otherNonCurrentLiabilities": "15720000", "totalNonCurrentLiabilities": "170376000", "cashAndShortTermInvestments": "70913000", "commonStockSharesOutstanding": "30587000", "intangibleAssetsExcludingGoodwill": "12800000", "cashAndCashEquivalentsAtCarryingValue": "70913000", "accumulatedDepreciationAmortizationPPE": "-143781000" }, "cashflow": { "netIncome": "44512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4836000", "operatingCashflow": "40992000", "capitalExpenditures": "14150000", "changeInReceivables": "-35674000", "changeInExchangeRate": "-2387000", "cashflowFromFinancing": "-5835000", "cashflowFromInvestment": "-14101000", "stockBasedCompensation": "3137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 897737000, "cost_of_revenue": 768885000, "gross_profit": 128852000, "research_and_development": 9500000, "selling_general_admin": 60679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63843000, "depreciation_amortisation": 15270000, "ebitda": 79113000, "interest_expense": 14676000, "interest_income": null, "other_non_operating": null, "pretax_income": 53508000, "tax_provision": 8996000, "effective_tax_rate": null, "net_income": 44512000, "net_income_continuing_ops": 44512000, "net_income_to_common": 44512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70913000, "short_term_investments": null, "net_receivables": 134624000, "inventory": 92359000, "other_current_assets": null, "total_current_assets": 314724000, "net_ppe": null, "goodwill": 7576000, "intangible_assets": 12800000, "goodwill_and_intangibles": 20376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 103406000, "total_assets": 418130000, "short_term_debt": 9102000, "accounts_payable": 86645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132716000, "long_term_debt": 154656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 170376000, "total_liabilities": 303092000, "total_debt": 163758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70571000, "total_equity": 115038000, "shares_outstanding": 30587000, "operating_cash_flow": 40992000, "stock_based_compensation": 3137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5835000, "free_cash_flow": 55142000, "net_change_in_cash": 18669000 }, "raw_data": { "income": { "ebit": "63843000", "ebitda": "79113000", "netIncome": "44512000", "grossProfit": "128852000", "depreciation": "None", "totalRevenue": "897737000", "costOfRevenue": "768885000", "interestIncome": "14676000", "incomeBeforeTax": "53508000", "interestExpense": "14676000", "operatingIncome": "66873000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8996000", "reportedCurrency": "USD", "netInterestIncome": "-14676000", "nonInterestIncome": "None", "operatingExpenses": "61979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9500000", "otherNonOperatingIncome": "1311000", "costofGoodsAndServicesSold": "768885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15270000", "sellingGeneralAndAdministrative": "60679000", "netIncomeFromContinuingOperations": "44512000" }, "balance": { "goodwill": "7576000", "inventory": "92359000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "418130000", "longTermDebt": "154656000", "shortTermDebt": "9102000", "treasuryStock": "-10245000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12800000", "reportedCurrency": "USD", "retainedEarnings": "-70571000", "totalLiabilities": "303092000", "otherCurrentAssets": "16828000", "totalCurrentAssets": "314724000", "currentLongTermDebt": "9102000", "longTermInvestments": "1131000", "shortTermInvestments": "None", "currentNetReceivables": "134624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "103406000", "currentAccountsPayable": "86645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65099000", "shortLongTermDebtTotal": "163758000", "totalShareholderEquity": "115038000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30228000", "totalCurrentLiabilities": "132716000", "otherNonCurrentLiabilities": "15720000", "totalNonCurrentLiabilities": "170376000", "cashAndShortTermInvestments": "70913000", "commonStockSharesOutstanding": "30587000", "intangibleAssetsExcludingGoodwill": "12800000", "cashAndCashEquivalentsAtCarryingValue": "70913000", "accumulatedDepreciationAmortizationPPE": "-143781000" }, "cashflow": { "netIncome": "44512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4836000", "operatingCashflow": "40992000", "capitalExpenditures": "14150000", "changeInReceivables": "-35674000", "changeInExchangeRate": "-2387000", "cashflowFromFinancing": "-5835000", "cashflowFromInvestment": "-14101000", "stockBasedCompensation": "3137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15418000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 171495000, "cost_of_revenue": 151680000, "gross_profit": 19815000, "ebit": 6891000, "ebitda": 10606000, "pretax_income": 2796000, "tax_provision": 1894000, "net_income": 902000, "net_income_to_common": 902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28684000, "total_current_assets": 276664000, "total_assets": 412549000, "short_term_debt": 12339000, "long_term_debt": 89732000, "total_debt": 102071000, "total_liabilities": 281561000, "total_equity": 130988000, "shares_outstanding": 35511000, "goodwill_and_intangibles": 3201000 }, "cash_flow": { "operating_cash_flow": -1561000, "capital_expenditure": 2653000, "free_cash_flow": 1092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53515, "ticker_id": 5598, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6891000", "ebitda": "10606000", "netIncome": "902000", "grossProfit": "19815000", "depreciation": "None", "totalRevenue": "171495000", "costOfRevenue": "151680000", "interestIncome": "None", "incomeBeforeTax": "2796000", "interestExpense": "4095000", "operatingIncome": "756000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1894000", "reportedCurrency": "USD", "netInterestIncome": "-4095000", "nonInterestIncome": "None", "operatingExpenses": "19059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3715000", "sellingGeneralAndAdministrative": "19059000", "netIncomeFromContinuingOperations": "902000" }, "balance": { "goodwill": "None", "inventory": "121607000", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "412549000", "longTermDebt": "89732000", "shortTermDebt": "12339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3201000", "reportedCurrency": "USD", "retainedEarnings": "-95930000", "totalLiabilities": "281561000", "otherCurrentAssets": "25523000", "totalCurrentAssets": "276664000", "currentLongTermDebt": "3837000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135885000", "currentAccountsPayable": "84018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102071000", "totalShareholderEquity": "130988000", "capitalLeaseObligations": "8502000", "otherCurrentLiabilities": "33396000", "totalCurrentLiabilities": "129753000", "otherNonCurrentLiabilities": "55332000", "totalNonCurrentLiabilities": "151808000", "cashAndShortTermInvestments": "28684000", "commonStockSharesOutstanding": "35511000", "intangibleAssetsExcludingGoodwill": "3201000", "cashAndCashEquivalentsAtCarryingValue": "28684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3603000", "operatingCashflow": "-1561000", "capitalExpenditures": "2653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15726000", "cashflowFromInvestment": "13239000", "stockBasedCompensation": "927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171495000, "cost_of_revenue": 151680000, "gross_profit": 19815000, "research_and_development": null, "selling_general_admin": 19059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6891000, "depreciation_amortisation": 3715000, "ebitda": 10606000, "interest_expense": 4095000, "interest_income": null, "other_non_operating": null, "pretax_income": 2796000, "tax_provision": 1894000, "effective_tax_rate": null, "net_income": 902000, "net_income_continuing_ops": 902000, "net_income_to_common": 902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28684000, "short_term_investments": null, "net_receivables": 100850000, "inventory": 121607000, "other_current_assets": null, "total_current_assets": 276664000, "net_ppe": null, "goodwill": null, "intangible_assets": 3201000, "goodwill_and_intangibles": 3201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135885000, "total_assets": 412549000, "short_term_debt": 12339000, "accounts_payable": 84018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129753000, "long_term_debt": 89732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151808000, "total_liabilities": 281561000, "total_debt": 102071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95930000, "total_equity": 130988000, "shares_outstanding": 35511000, "operating_cash_flow": -1561000, "stock_based_compensation": 927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15726000, "free_cash_flow": 1092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6891000", "ebitda": "10606000", "netIncome": "902000", "grossProfit": "19815000", "depreciation": "None", "totalRevenue": "171495000", "costOfRevenue": "151680000", "interestIncome": "None", "incomeBeforeTax": "2796000", "interestExpense": "4095000", "operatingIncome": "756000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1894000", "reportedCurrency": "USD", "netInterestIncome": "-4095000", "nonInterestIncome": "None", "operatingExpenses": "19059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3715000", "sellingGeneralAndAdministrative": "19059000", "netIncomeFromContinuingOperations": "902000" }, "balance": { "goodwill": "None", "inventory": "121607000", "commonStock": "346000", "currentDebt": "None", "investments": "None", "totalAssets": "412549000", "longTermDebt": "89732000", "shortTermDebt": "12339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3201000", "reportedCurrency": "USD", "retainedEarnings": "-95930000", "totalLiabilities": "281561000", "otherCurrentAssets": "25523000", "totalCurrentAssets": "276664000", "currentLongTermDebt": "3837000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135885000", "currentAccountsPayable": "84018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102071000", "totalShareholderEquity": "130988000", "capitalLeaseObligations": "8502000", "otherCurrentLiabilities": "33396000", "totalCurrentLiabilities": "129753000", "otherNonCurrentLiabilities": "55332000", "totalNonCurrentLiabilities": "151808000", "cashAndShortTermInvestments": "28684000", "commonStockSharesOutstanding": "35511000", "intangibleAssetsExcludingGoodwill": "3201000", "cashAndCashEquivalentsAtCarryingValue": "28684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3603000", "operatingCashflow": "-1561000", "capitalExpenditures": "2653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15726000", "cashflowFromInvestment": "13239000", "stockBasedCompensation": "927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3715000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 154762000, "cost_of_revenue": 139742000, "gross_profit": 15020000, "ebit": -2034000, "ebitda": 1738000, "pretax_income": -6200000, "tax_provision": 213000, "net_income": -6629000, "net_income_to_common": -6629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33281999, "total_current_assets": 263327000, "total_assets": 391714000, "short_term_debt": 10285000, "long_term_debt": 104004000, "total_debt": 114289000, "total_liabilities": 258357000, "total_equity": 133357000, "shares_outstanding": 33836000, "goodwill_and_intangibles": 3350000 }, "cash_flow": { "operating_cash_flow": 12288000, "capital_expenditure": 3575000, "free_cash_flow": 15863000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53516, "ticker_id": 5598, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2034000", "ebitda": "1738000", "netIncome": "-6629000", "grossProfit": "15020000", "depreciation": "None", "totalRevenue": "154762000", "costOfRevenue": "139742000", "interestIncome": "None", "incomeBeforeTax": "-6200000", "interestExpense": "4166000", "operatingIncome": "-1799000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "213000", "reportedCurrency": "USD", "netInterestIncome": "-4166000", "nonInterestIncome": "None", "operatingExpenses": "16819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3772000", "sellingGeneralAndAdministrative": "16819000", "netIncomeFromContinuingOperations": "-6413000" }, "balance": { "goodwill": "None", "inventory": "118557000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "391714000", "longTermDebt": "104004000", "shortTermDebt": "10285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3350000", "reportedCurrency": "USD", "retainedEarnings": "-96832000", "totalLiabilities": "258357000", "otherCurrentAssets": "143783000", "totalCurrentAssets": "263327000", "currentLongTermDebt": "2371000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128387000", "currentAccountsPayable": "74180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144536999", "totalShareholderEquity": "133357000", "capitalLeaseObligations": "37747000", "otherCurrentLiabilities": "23886000", "totalCurrentLiabilities": "108351000", "otherNonCurrentLiabilities": "9267000", "totalNonCurrentLiabilities": "150006000", "cashAndShortTermInvestments": "33281999", "commonStockSharesOutstanding": "33836000", "intangibleAssetsExcludingGoodwill": "3350000", "cashAndCashEquivalentsAtCarryingValue": "33281999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4748000", "operatingCashflow": "12288000", "capitalExpenditures": "3575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6572000", "cashflowFromInvestment": "-3575000", "stockBasedCompensation": "998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154762000, "cost_of_revenue": 139742000, "gross_profit": 15020000, "research_and_development": null, "selling_general_admin": 16819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2034000, "depreciation_amortisation": 3772000, "ebitda": 1738000, "interest_expense": 4166000, "interest_income": null, "other_non_operating": null, "pretax_income": -6200000, "tax_provision": 213000, "effective_tax_rate": null, "net_income": -6629000, "net_income_continuing_ops": -6413000, "net_income_to_common": -6629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33281999, "short_term_investments": null, "net_receivables": 86262000, "inventory": 118557000, "other_current_assets": null, "total_current_assets": 263327000, "net_ppe": null, "goodwill": null, "intangible_assets": 3350000, "goodwill_and_intangibles": 3350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128387000, "total_assets": 391714000, "short_term_debt": 10285000, "accounts_payable": 74180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108351000, "long_term_debt": 104004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150006000, "total_liabilities": 258357000, "total_debt": 114289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96832000, "total_equity": 133357000, "shares_outstanding": 33836000, "operating_cash_flow": 12288000, "stock_based_compensation": 998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3575000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6572000, "free_cash_flow": 15863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2034000", "ebitda": "1738000", "netIncome": "-6629000", "grossProfit": "15020000", "depreciation": "None", "totalRevenue": "154762000", "costOfRevenue": "139742000", "interestIncome": "None", "incomeBeforeTax": "-6200000", "interestExpense": "4166000", "operatingIncome": "-1799000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "213000", "reportedCurrency": "USD", "netInterestIncome": "-4166000", "nonInterestIncome": "None", "operatingExpenses": "16819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3772000", "sellingGeneralAndAdministrative": "16819000", "netIncomeFromContinuingOperations": "-6413000" }, "balance": { "goodwill": "None", "inventory": "118557000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "391714000", "longTermDebt": "104004000", "shortTermDebt": "10285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3350000", "reportedCurrency": "USD", "retainedEarnings": "-96832000", "totalLiabilities": "258357000", "otherCurrentAssets": "143783000", "totalCurrentAssets": "263327000", "currentLongTermDebt": "2371000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128387000", "currentAccountsPayable": "74180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144536999", "totalShareholderEquity": "133357000", "capitalLeaseObligations": "37747000", "otherCurrentLiabilities": "23886000", "totalCurrentLiabilities": "108351000", "otherNonCurrentLiabilities": "9267000", "totalNonCurrentLiabilities": "150006000", "cashAndShortTermInvestments": "33281999", "commonStockSharesOutstanding": "33836000", "intangibleAssetsExcludingGoodwill": "3350000", "cashAndCashEquivalentsAtCarryingValue": "33281999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4748000", "operatingCashflow": "12288000", "capitalExpenditures": "3575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6572000", "cashflowFromInvestment": "-3575000", "stockBasedCompensation": "998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3772000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 152489000, "cost_of_revenue": 136446000, "gross_profit": 16043000, "ebit": -2065000, "ebitda": 1592000, "pretax_income": -6133000, "tax_provision": 687000, "net_income": -7080000, "net_income_to_common": -7080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31326000, "total_current_assets": 276005000, "total_assets": 400265000, "short_term_debt": 13245000, "long_term_debt": 107264000, "total_debt": 120509000, "total_liabilities": 263738000, "total_equity": 136527000, "shares_outstanding": 33885000, "goodwill_and_intangibles": 3492000 }, "cash_flow": { "operating_cash_flow": -1686000, "capital_expenditure": 1818000, "free_cash_flow": 132000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53518, "ticker_id": 5598, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2065000", "ebitda": "1592000", "netIncome": "-7080000", "grossProfit": "16043000", "depreciation": "None", "totalRevenue": "152489000", "costOfRevenue": "136446000", "interestIncome": "None", "incomeBeforeTax": "-6133000", "interestExpense": "4068000", "operatingIncome": "-1061000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "687000", "reportedCurrency": "USD", "netInterestIncome": "-4068000", "nonInterestIncome": "None", "operatingExpenses": "17104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3657000", "sellingGeneralAndAdministrative": "17104000", "netIncomeFromContinuingOperations": "-6820000" }, "balance": { "goodwill": "None", "inventory": "123054000", "commonStock": "340000", "currentDebt": "None", "investments": "None", "totalAssets": "400265000", "longTermDebt": "107264000", "shortTermDebt": "13245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3492000", "reportedCurrency": "USD", "retainedEarnings": "-90204000", "totalLiabilities": "263738000", "otherCurrentAssets": "31057000", "totalCurrentAssets": "276005000", "currentLongTermDebt": "5157000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124260000", "currentAccountsPayable": "67050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147705000", "totalShareholderEquity": "136527000", "capitalLeaseObligations": "8088000", "otherCurrentLiabilities": "32130000", "totalCurrentLiabilities": "112425000", "otherNonCurrentLiabilities": "35284000", "totalNonCurrentLiabilities": "151313000", "cashAndShortTermInvestments": "31326000", "commonStockSharesOutstanding": "33885000", "intangibleAssetsExcludingGoodwill": "3492000", "cashAndCashEquivalentsAtCarryingValue": "31326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6091000", "operatingCashflow": "-1686000", "capitalExpenditures": "1818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10442000", "cashflowFromInvestment": "-1760000", "stockBasedCompensation": "1037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152489000, "cost_of_revenue": 136446000, "gross_profit": 16043000, "research_and_development": null, "selling_general_admin": 17104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2065000, "depreciation_amortisation": 3657000, "ebitda": 1592000, "interest_expense": 4068000, "interest_income": null, "other_non_operating": null, "pretax_income": -6133000, "tax_provision": 687000, "effective_tax_rate": null, "net_income": -7080000, "net_income_continuing_ops": -6820000, "net_income_to_common": -7080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31326000, "short_term_investments": null, "net_receivables": 90568000, "inventory": 123054000, "other_current_assets": null, "total_current_assets": 276005000, "net_ppe": null, "goodwill": null, "intangible_assets": 3492000, "goodwill_and_intangibles": 3492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124260000, "total_assets": 400265000, "short_term_debt": 13245000, "accounts_payable": 67050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112425000, "long_term_debt": 107264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151313000, "total_liabilities": 263738000, "total_debt": 120509000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90204000, "total_equity": 136527000, "shares_outstanding": 33885000, "operating_cash_flow": -1686000, "stock_based_compensation": 1037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10442000, "free_cash_flow": 132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2065000", "ebitda": "1592000", "netIncome": "-7080000", "grossProfit": "16043000", "depreciation": "None", "totalRevenue": "152489000", "costOfRevenue": "136446000", "interestIncome": "None", "incomeBeforeTax": "-6133000", "interestExpense": "4068000", "operatingIncome": "-1061000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "687000", "reportedCurrency": "USD", "netInterestIncome": "-4068000", "nonInterestIncome": "None", "operatingExpenses": "17104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3657000", "sellingGeneralAndAdministrative": "17104000", "netIncomeFromContinuingOperations": "-6820000" }, "balance": { "goodwill": "None", "inventory": "123054000", "commonStock": "340000", "currentDebt": "None", "investments": "None", "totalAssets": "400265000", "longTermDebt": "107264000", "shortTermDebt": "13245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3492000", "reportedCurrency": "USD", "retainedEarnings": "-90204000", "totalLiabilities": "263738000", "otherCurrentAssets": "31057000", "totalCurrentAssets": "276005000", "currentLongTermDebt": "5157000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124260000", "currentAccountsPayable": "67050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147705000", "totalShareholderEquity": "136527000", "capitalLeaseObligations": "8088000", "otherCurrentLiabilities": "32130000", "totalCurrentLiabilities": "112425000", "otherNonCurrentLiabilities": "35284000", "totalNonCurrentLiabilities": "151313000", "cashAndShortTermInvestments": "31326000", "commonStockSharesOutstanding": "33885000", "intangibleAssetsExcludingGoodwill": "3492000", "cashAndCashEquivalentsAtCarryingValue": "31326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6091000", "operatingCashflow": "-1686000", "capitalExpenditures": "1818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10442000", "cashflowFromInvestment": "-1760000", "stockBasedCompensation": "1037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3730000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 171956000, "cost_of_revenue": 151287000, "gross_profit": 20669000, "ebit": 1640000, "ebitda": 5297000, "pretax_income": -2381000, "tax_provision": 1725000, "net_income": -4761000, "net_income_to_common": -4761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45290000, "total_current_assets": 303008000, "total_assets": 429794000, "short_term_debt": 13173000, "long_term_debt": 117204000, "total_debt": 130377000, "total_liabilities": 287159000, "total_equity": 142635000, "shares_outstanding": 33799000, "goodwill_and_intangibles": 3656000 }, "cash_flow": { "operating_cash_flow": 18869000, "capital_expenditure": 1465000, "free_cash_flow": 20334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53519, "ticker_id": 5598, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1640000", "ebitda": "5297000", "netIncome": "-4761000", "grossProfit": "20669000", "depreciation": "None", "totalRevenue": "171956000", "costOfRevenue": "151287000", "interestIncome": "None", "incomeBeforeTax": "-2381000", "interestExpense": "2291000", "operatingIncome": "797000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1725000", "reportedCurrency": "USD", "netInterestIncome": "-2291000", "nonInterestIncome": "None", "operatingExpenses": "19872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3657000", "sellingGeneralAndAdministrative": "18732000", "netIncomeFromContinuingOperations": "-4106000" }, "balance": { "goodwill": "None", "inventory": "116662000", "commonStock": "339000", "currentDebt": "None", "investments": "None", "totalAssets": "429794000", "longTermDebt": "117204000", "shortTermDebt": "13173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3656000", "reportedCurrency": "USD", "retainedEarnings": "-83124000", "totalLiabilities": "287159000", "otherCurrentAssets": "33687000", "totalCurrentAssets": "303008000", "currentLongTermDebt": "5132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126786000", "currentAccountsPayable": "79874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130377000", "totalShareholderEquity": "142635000", "capitalLeaseObligations": "8041000", "otherCurrentLiabilities": "28725000", "totalCurrentLiabilities": "125702000", "otherNonCurrentLiabilities": "35293000", "totalNonCurrentLiabilities": "161457000", "cashAndShortTermInvestments": "45290000", "commonStockSharesOutstanding": "33799000", "intangibleAssetsExcludingGoodwill": "3656000", "cashAndCashEquivalentsAtCarryingValue": "45290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8378000", "operatingCashflow": "18869000", "capitalExpenditures": "1465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5901000", "cashflowFromInvestment": "-1465000", "stockBasedCompensation": "981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171956000, "cost_of_revenue": 151287000, "gross_profit": 20669000, "research_and_development": null, "selling_general_admin": 18732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1640000, "depreciation_amortisation": 3657000, "ebitda": 5297000, "interest_expense": 2291000, "interest_income": null, "other_non_operating": null, "pretax_income": -2381000, "tax_provision": 1725000, "effective_tax_rate": null, "net_income": -4761000, "net_income_continuing_ops": -4106000, "net_income_to_common": -4761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45290000, "short_term_investments": null, "net_receivables": 107369000, "inventory": 116662000, "other_current_assets": null, "total_current_assets": 303008000, "net_ppe": null, "goodwill": null, "intangible_assets": 3656000, "goodwill_and_intangibles": 3656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126786000, "total_assets": 429794000, "short_term_debt": 13173000, "accounts_payable": 79874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125702000, "long_term_debt": 117204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161457000, "total_liabilities": 287159000, "total_debt": 130377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83124000, "total_equity": 142635000, "shares_outstanding": 33799000, "operating_cash_flow": 18869000, "stock_based_compensation": 981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5901000, "free_cash_flow": 20334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1640000", "ebitda": "5297000", "netIncome": "-4761000", "grossProfit": "20669000", "depreciation": "None", "totalRevenue": "171956000", "costOfRevenue": "151287000", "interestIncome": "None", "incomeBeforeTax": "-2381000", "interestExpense": "2291000", "operatingIncome": "797000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1725000", "reportedCurrency": "USD", "netInterestIncome": "-2291000", "nonInterestIncome": "None", "operatingExpenses": "19872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3657000", "sellingGeneralAndAdministrative": "18732000", "netIncomeFromContinuingOperations": "-4106000" }, "balance": { "goodwill": "None", "inventory": "116662000", "commonStock": "339000", "currentDebt": "None", "investments": "None", "totalAssets": "429794000", "longTermDebt": "117204000", "shortTermDebt": "13173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3656000", "reportedCurrency": "USD", "retainedEarnings": "-83124000", "totalLiabilities": "287159000", "otherCurrentAssets": "33687000", "totalCurrentAssets": "303008000", "currentLongTermDebt": "5132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126786000", "currentAccountsPayable": "79874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130377000", "totalShareholderEquity": "142635000", "capitalLeaseObligations": "8041000", "otherCurrentLiabilities": "28725000", "totalCurrentLiabilities": "125702000", "otherNonCurrentLiabilities": "35293000", "totalNonCurrentLiabilities": "161457000", "cashAndShortTermInvestments": "45290000", "commonStockSharesOutstanding": "33799000", "intangibleAssetsExcludingGoodwill": "3656000", "cashAndCashEquivalentsAtCarryingValue": "45290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8378000", "operatingCashflow": "18869000", "capitalExpenditures": "1465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5901000", "cashflowFromInvestment": "-1465000", "stockBasedCompensation": "981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3714000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 169795000, "cost_of_revenue": 151502000, "gross_profit": 18293000, "ebit": 1825000, "ebitda": 5403000, "pretax_income": -1022999, "tax_provision": 2116000, "net_income": -4312000, "net_income_to_common": -4312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20213000, "total_current_assets": 293451000, "total_assets": 419823000, "short_term_debt": 22066000, "long_term_debt": 103494000, "total_debt": 125560000, "total_liabilities": 283167000, "total_equity": 136656000, "shares_outstanding": 33693000, "goodwill_and_intangibles": 3781000 }, "cash_flow": { "operating_cash_flow": 15172000, "capital_expenditure": 3806000, "free_cash_flow": 18978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53520, "ticker_id": 5598, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1825000", "ebitda": "5403000", "netIncome": "-4312000", "grossProfit": "18293000", "depreciation": "None", "totalRevenue": "169795000", "costOfRevenue": "151502000", "interestIncome": "None", "incomeBeforeTax": "-1022999", "interestExpense": "2503000", "operatingIncome": "1408000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2116000", "reportedCurrency": "USD", "netInterestIncome": "-2503000", "nonInterestIncome": "None", "operatingExpenses": "16885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3578000", "sellingGeneralAndAdministrative": "16385000", "netIncomeFromContinuingOperations": "-3139000" }, "balance": { "goodwill": "None", "inventory": "123086000", "commonStock": "337000", "currentDebt": "None", "investments": "None", "totalAssets": "419823000", "longTermDebt": "103494000", "shortTermDebt": "22066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3781000", "reportedCurrency": "USD", "retainedEarnings": "-78363000", "totalLiabilities": "283167000", "otherCurrentAssets": "30667000", "totalCurrentAssets": "293451000", "currentLongTermDebt": "13906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126372000", "currentAccountsPayable": "85556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153672000", "totalShareholderEquity": "136656000", "capitalLeaseObligations": "36272000", "otherCurrentLiabilities": "27591000", "totalCurrentLiabilities": "138598000", "otherNonCurrentLiabilities": "4491000", "totalNonCurrentLiabilities": "144569000", "cashAndShortTermInvestments": "20213000", "commonStockSharesOutstanding": "33693000", "intangibleAssetsExcludingGoodwill": "3781000", "cashAndCashEquivalentsAtCarryingValue": "20213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4258000", "operatingCashflow": "15172000", "capitalExpenditures": "3806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18120000", "cashflowFromInvestment": "-3806000", "stockBasedCompensation": "770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169795000, "cost_of_revenue": 151502000, "gross_profit": 18293000, "research_and_development": null, "selling_general_admin": 16385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1825000, "depreciation_amortisation": 3578000, "ebitda": 5403000, "interest_expense": 2503000, "interest_income": null, "other_non_operating": null, "pretax_income": -1022999, "tax_provision": 2116000, "effective_tax_rate": null, "net_income": -4312000, "net_income_continuing_ops": -3139000, "net_income_to_common": -4312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20213000, "short_term_investments": null, "net_receivables": 119485000, "inventory": 123086000, "other_current_assets": null, "total_current_assets": 293451000, "net_ppe": null, "goodwill": null, "intangible_assets": 3781000, "goodwill_and_intangibles": 3781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126372000, "total_assets": 419823000, "short_term_debt": 22066000, "accounts_payable": 85556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138598000, "long_term_debt": 103494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144569000, "total_liabilities": 283167000, "total_debt": 125560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78363000, "total_equity": 136656000, "shares_outstanding": 33693000, "operating_cash_flow": 15172000, "stock_based_compensation": 770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18120000, "free_cash_flow": 18978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1825000", "ebitda": "5403000", "netIncome": "-4312000", "grossProfit": "18293000", "depreciation": "None", "totalRevenue": "169795000", "costOfRevenue": "151502000", "interestIncome": "None", "incomeBeforeTax": "-1022999", "interestExpense": "2503000", "operatingIncome": "1408000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2116000", "reportedCurrency": "USD", "netInterestIncome": "-2503000", "nonInterestIncome": "None", "operatingExpenses": "16885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3578000", "sellingGeneralAndAdministrative": "16385000", "netIncomeFromContinuingOperations": "-3139000" }, "balance": { "goodwill": "None", "inventory": "123086000", "commonStock": "337000", "currentDebt": "None", "investments": "None", "totalAssets": "419823000", "longTermDebt": "103494000", "shortTermDebt": "22066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3781000", "reportedCurrency": "USD", "retainedEarnings": "-78363000", "totalLiabilities": "283167000", "otherCurrentAssets": "30667000", "totalCurrentAssets": "293451000", "currentLongTermDebt": "13906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126372000", "currentAccountsPayable": "85556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153672000", "totalShareholderEquity": "136656000", "capitalLeaseObligations": "36272000", "otherCurrentLiabilities": "27591000", "totalCurrentLiabilities": "138598000", "otherNonCurrentLiabilities": "4491000", "totalNonCurrentLiabilities": "144569000", "cashAndShortTermInvestments": "20213000", "commonStockSharesOutstanding": "33693000", "intangibleAssetsExcludingGoodwill": "3781000", "cashAndCashEquivalentsAtCarryingValue": "20213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4258000", "operatingCashflow": "15172000", "capitalExpenditures": "3806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18120000", "cashflowFromInvestment": "-3806000", "stockBasedCompensation": "770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3578000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 163292000, "cost_of_revenue": 149649000, "gross_profit": 13643000, "ebit": -4256000, "ebitda": 409000, "pretax_income": -6395000, "tax_provision": 28603000, "net_income": -38719000, "net_income_to_common": -38719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26630000, "total_current_assets": 303300000, "total_assets": 424573000, "short_term_debt": 16471000, "long_term_debt": 127062000, "total_debt": 143533000, "total_liabilities": 288981000, "total_equity": 135592000, "shares_outstanding": 33497000, "goodwill_and_intangibles": 3918000 }, "cash_flow": { "operating_cash_flow": -26617000, "capital_expenditure": 3973000, "free_cash_flow": -22644000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53521, "ticker_id": 5598, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4256000", "ebitda": "409000", "netIncome": "-38719000", "grossProfit": "13643000", "depreciation": "None", "totalRevenue": "163292000", "costOfRevenue": "149649000", "interestIncome": "None", "incomeBeforeTax": "-6395000", "interestExpense": "2200000", "operatingIncome": "-5271000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28603000", "reportedCurrency": "USD", "netInterestIncome": "-2200000", "nonInterestIncome": "None", "operatingExpenses": "18914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4665000", "sellingGeneralAndAdministrative": "18346000", "netIncomeFromContinuingOperations": "-34998000" }, "balance": { "goodwill": "None", "inventory": "128224000", "commonStock": "337000", "currentDebt": "None", "investments": "None", "totalAssets": "424573000", "longTermDebt": "127062000", "shortTermDebt": "16471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3918000", "reportedCurrency": "USD", "retainedEarnings": "-74051000", "totalLiabilities": "288981000", "otherCurrentAssets": "29763000", "totalCurrentAssets": "303300000", "currentLongTermDebt": "8438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121273000", "currentAccountsPayable": "77002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166328000", "totalShareholderEquity": "135592000", "capitalLeaseObligations": "30828000", "otherCurrentLiabilities": "30203000", "totalCurrentLiabilities": "125798000", "otherNonCurrentLiabilities": "5183000", "totalNonCurrentLiabilities": "163183000", "cashAndShortTermInvestments": "26630000", "commonStockSharesOutstanding": "33497000", "intangibleAssetsExcludingGoodwill": "3918000", "cashAndCashEquivalentsAtCarryingValue": "26630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "292000", "operatingCashflow": "-26617000", "capitalExpenditures": "3973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5805000", "cashflowFromInvestment": "18028000", "stockBasedCompensation": "922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163292000, "cost_of_revenue": 149649000, "gross_profit": 13643000, "research_and_development": null, "selling_general_admin": 18346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4256000, "depreciation_amortisation": 4665000, "ebitda": 409000, "interest_expense": 2200000, "interest_income": null, "other_non_operating": null, "pretax_income": -6395000, "tax_provision": 28603000, "effective_tax_rate": null, "net_income": -38719000, "net_income_continuing_ops": -34998000, "net_income_to_common": -38719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26630000, "short_term_investments": null, "net_receivables": 118683000, "inventory": 128224000, "other_current_assets": null, "total_current_assets": 303300000, "net_ppe": null, "goodwill": null, "intangible_assets": 3918000, "goodwill_and_intangibles": 3918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121273000, "total_assets": 424573000, "short_term_debt": 16471000, "accounts_payable": 77002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125798000, "long_term_debt": 127062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163183000, "total_liabilities": 288981000, "total_debt": 143533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74051000, "total_equity": 135592000, "shares_outstanding": 33497000, "operating_cash_flow": -26617000, "stock_based_compensation": 922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5805000, "free_cash_flow": -22644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4256000", "ebitda": "409000", "netIncome": "-38719000", "grossProfit": "13643000", "depreciation": "None", "totalRevenue": "163292000", "costOfRevenue": "149649000", "interestIncome": "None", "incomeBeforeTax": "-6395000", "interestExpense": "2200000", "operatingIncome": "-5271000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28603000", "reportedCurrency": "USD", "netInterestIncome": "-2200000", "nonInterestIncome": "None", "operatingExpenses": "18914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4665000", "sellingGeneralAndAdministrative": "18346000", "netIncomeFromContinuingOperations": "-34998000" }, "balance": { "goodwill": "None", "inventory": "128224000", "commonStock": "337000", "currentDebt": "None", "investments": "None", "totalAssets": "424573000", "longTermDebt": "127062000", "shortTermDebt": "16471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3918000", "reportedCurrency": "USD", "retainedEarnings": "-74051000", "totalLiabilities": "288981000", "otherCurrentAssets": "29763000", "totalCurrentAssets": "303300000", "currentLongTermDebt": "8438000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121273000", "currentAccountsPayable": "77002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166328000", "totalShareholderEquity": "135592000", "capitalLeaseObligations": "30828000", "otherCurrentLiabilities": "30203000", "totalCurrentLiabilities": "125798000", "otherNonCurrentLiabilities": "5183000", "totalNonCurrentLiabilities": "163183000", "cashAndShortTermInvestments": "26630000", "commonStockSharesOutstanding": "33497000", "intangibleAssetsExcludingGoodwill": "3918000", "cashAndCashEquivalentsAtCarryingValue": "26630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "292000", "operatingCashflow": "-26617000", "capitalExpenditures": "3973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5805000", "cashflowFromInvestment": "18028000", "stockBasedCompensation": "922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3620000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 171772000, "cost_of_revenue": 151851000, "gross_profit": 19921000, "ebit": 2884000, "ebitda": 7549000, "pretax_income": -2398000, "tax_provision": -1515000, "net_income": 9514000, "net_income_to_common": 9514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30885000, "total_current_assets": 346263000, "total_assets": 495341000, "short_term_debt": 9632000, "long_term_debt": 125790000, "total_debt": 135422000, "total_liabilities": 316076000, "total_equity": 179265000, "shares_outstanding": 33458000, "goodwill_and_intangibles": 4133000 }, "cash_flow": { "operating_cash_flow": -17067000, "capital_expenditure": 3281000, "free_cash_flow": -13786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53523, "ticker_id": 5598, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2884000", "ebitda": "7549000", "netIncome": "9514000", "grossProfit": "19921000", "depreciation": "None", "totalRevenue": "171772000", "costOfRevenue": "151851000", "interestIncome": "None", "incomeBeforeTax": "-2398000", "interestExpense": "2371000", "operatingIncome": "-1060000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1515000", "reportedCurrency": "USD", "netInterestIncome": "-2371000", "nonInterestIncome": "None", "operatingExpenses": "20981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4665000", "sellingGeneralAndAdministrative": "17481000", "netIncomeFromContinuingOperations": "-883000" }, "balance": { "goodwill": "None", "inventory": "130917000", "commonStock": "335000", "currentDebt": "None", "investments": "None", "totalAssets": "495341000", "longTermDebt": "125790000", "shortTermDebt": "9632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4133000", "reportedCurrency": "USD", "retainedEarnings": "-35332000", "totalLiabilities": "316076000", "otherCurrentAssets": "37214000", "totalCurrentAssets": "346263000", "currentLongTermDebt": "2969000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149078000", "currentAccountsPayable": "93008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159742000", "totalShareholderEquity": "179265000", "capitalLeaseObligations": "6663000", "otherCurrentLiabilities": "42725000", "totalCurrentLiabilities": "150138000", "otherNonCurrentLiabilities": "29953000", "totalNonCurrentLiabilities": "165938000", "cashAndShortTermInvestments": "30885000", "commonStockSharesOutstanding": "33458000", "intangibleAssetsExcludingGoodwill": "4133000", "cashAndCashEquivalentsAtCarryingValue": "30885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7878000", "operatingCashflow": "-17067000", "capitalExpenditures": "3281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13282000", "cashflowFromInvestment": "20934000", "stockBasedCompensation": "965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171772000, "cost_of_revenue": 151851000, "gross_profit": 19921000, "research_and_development": null, "selling_general_admin": 17481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2884000, "depreciation_amortisation": 4665000, "ebitda": 7549000, "interest_expense": 2371000, "interest_income": null, "other_non_operating": null, "pretax_income": -2398000, "tax_provision": -1515000, "effective_tax_rate": null, "net_income": 9514000, "net_income_continuing_ops": -883000, "net_income_to_common": 9514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30885000, "short_term_investments": null, "net_receivables": 147247000, "inventory": 130917000, "other_current_assets": null, "total_current_assets": 346263000, "net_ppe": null, "goodwill": null, "intangible_assets": 4133000, "goodwill_and_intangibles": 4133000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 149078000, "total_assets": 495341000, "short_term_debt": 9632000, "accounts_payable": 93008000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150138000, "long_term_debt": 125790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165938000, "total_liabilities": 316076000, "total_debt": 135422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35332000, "total_equity": 179265000, "shares_outstanding": 33458000, "operating_cash_flow": -17067000, "stock_based_compensation": 965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20934000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13282000, "free_cash_flow": -13786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2884000", "ebitda": "7549000", "netIncome": "9514000", "grossProfit": "19921000", "depreciation": "None", "totalRevenue": "171772000", "costOfRevenue": "151851000", "interestIncome": "None", "incomeBeforeTax": "-2398000", "interestExpense": "2371000", "operatingIncome": "-1060000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1515000", "reportedCurrency": "USD", "netInterestIncome": "-2371000", "nonInterestIncome": "None", "operatingExpenses": "20981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4665000", "sellingGeneralAndAdministrative": "17481000", "netIncomeFromContinuingOperations": "-883000" }, "balance": { "goodwill": "None", "inventory": "130917000", "commonStock": "335000", "currentDebt": "None", "investments": "None", "totalAssets": "495341000", "longTermDebt": "125790000", "shortTermDebt": "9632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4133000", "reportedCurrency": "USD", "retainedEarnings": "-35332000", "totalLiabilities": "316076000", "otherCurrentAssets": "37214000", "totalCurrentAssets": "346263000", "currentLongTermDebt": "2969000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149078000", "currentAccountsPayable": "93008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159742000", "totalShareholderEquity": "179265000", "capitalLeaseObligations": "6663000", "otherCurrentLiabilities": "42725000", "totalCurrentLiabilities": "150138000", "otherNonCurrentLiabilities": "29953000", "totalNonCurrentLiabilities": "165938000", "cashAndShortTermInvestments": "30885000", "commonStockSharesOutstanding": "33458000", "intangibleAssetsExcludingGoodwill": "4133000", "cashAndCashEquivalentsAtCarryingValue": "30885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7878000", "operatingCashflow": "-17067000", "capitalExpenditures": "3281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13282000", "cashflowFromInvestment": "20934000", "stockBasedCompensation": "965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4665000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 193665000, "cost_of_revenue": 169706000, "gross_profit": 23959000, "ebit": 4620000, "ebitda": 9122000, "pretax_income": -1559000, "tax_provision": -260000, "net_income": -1600000, "net_income_to_common": -1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39341000, "total_current_assets": 346220000, "total_assets": 503196000, "short_term_debt": 25028000, "long_term_debt": 124458000, "total_debt": 149486000, "total_liabilities": 333589000, "total_equity": 169607000, "shares_outstanding": 33393000, "goodwill_and_intangibles": 7743000 }, "cash_flow": { "operating_cash_flow": 12588000, "capital_expenditure": 6207000, "free_cash_flow": 18795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53524, "ticker_id": 5598, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4620000", "ebitda": "9122000", "netIncome": "-1600000", "grossProfit": "23959000", "depreciation": "None", "totalRevenue": "193665000", "costOfRevenue": "169706000", "interestIncome": "None", "incomeBeforeTax": "-1559000", "interestExpense": "2417000", "operatingIncome": "1064000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-260000", "reportedCurrency": "USD", "netInterestIncome": "-2488000", "nonInterestIncome": "None", "operatingExpenses": "22895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4502000", "sellingGeneralAndAdministrative": "20219000", "netIncomeFromContinuingOperations": "-1601000" }, "balance": { "goodwill": "None", "inventory": "132556000", "commonStock": "334000", "currentDebt": "None", "investments": "None", "totalAssets": "503196000", "longTermDebt": "124458000", "shortTermDebt": "25028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "7743000", "reportedCurrency": "USD", "retainedEarnings": "-44846000", "totalLiabilities": "333589000", "otherCurrentAssets": "35634000", "totalCurrentAssets": "346220000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156976000", "currentAccountsPayable": "100810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175272000", "totalShareholderEquity": "169607000", "capitalLeaseObligations": "7434000", "otherCurrentLiabilities": "36165000", "totalCurrentLiabilities": "167867000", "otherNonCurrentLiabilities": "31671000", "totalNonCurrentLiabilities": "165722000", "cashAndShortTermInvestments": "39341000", "commonStockSharesOutstanding": "33393000", "intangibleAssetsExcludingGoodwill": "7743000", "cashAndCashEquivalentsAtCarryingValue": "39341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4996000", "operatingCashflow": "12588000", "capitalExpenditures": "6207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13821000", "cashflowFromInvestment": "-6207000", "stockBasedCompensation": "1349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193665000, "cost_of_revenue": 169706000, "gross_profit": 23959000, "research_and_development": null, "selling_general_admin": 20219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4620000, "depreciation_amortisation": 4502000, "ebitda": 9122000, "interest_expense": 2417000, "interest_income": null, "other_non_operating": null, "pretax_income": -1559000, "tax_provision": -260000, "effective_tax_rate": null, "net_income": -1600000, "net_income_continuing_ops": -1601000, "net_income_to_common": -1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39341000, "short_term_investments": null, "net_receivables": 138689000, "inventory": 132556000, "other_current_assets": null, "total_current_assets": 346220000, "net_ppe": null, "goodwill": null, "intangible_assets": 7743000, "goodwill_and_intangibles": 7743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 156976000, "total_assets": 503196000, "short_term_debt": 25028000, "accounts_payable": 100810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167867000, "long_term_debt": 124458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165722000, "total_liabilities": 333589000, "total_debt": 149486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44846000, "total_equity": 169607000, "shares_outstanding": 33393000, "operating_cash_flow": 12588000, "stock_based_compensation": 1349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13821000, "free_cash_flow": 18795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4620000", "ebitda": "9122000", "netIncome": "-1600000", "grossProfit": "23959000", "depreciation": "None", "totalRevenue": "193665000", "costOfRevenue": "169706000", "interestIncome": "None", "incomeBeforeTax": "-1559000", "interestExpense": "2417000", "operatingIncome": "1064000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-260000", "reportedCurrency": "USD", "netInterestIncome": "-2488000", "nonInterestIncome": "None", "operatingExpenses": "22895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4502000", "sellingGeneralAndAdministrative": "20219000", "netIncomeFromContinuingOperations": "-1601000" }, "balance": { "goodwill": "None", "inventory": "132556000", "commonStock": "334000", "currentDebt": "None", "investments": "None", "totalAssets": "503196000", "longTermDebt": "124458000", "shortTermDebt": "25028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "7743000", "reportedCurrency": "USD", "retainedEarnings": "-44846000", "totalLiabilities": "333589000", "otherCurrentAssets": "35634000", "totalCurrentAssets": "346220000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156976000", "currentAccountsPayable": "100810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175272000", "totalShareholderEquity": "169607000", "capitalLeaseObligations": "7434000", "otherCurrentLiabilities": "36165000", "totalCurrentLiabilities": "167867000", "otherNonCurrentLiabilities": "31671000", "totalNonCurrentLiabilities": "165722000", "cashAndShortTermInvestments": "39341000", "commonStockSharesOutstanding": "33393000", "intangibleAssetsExcludingGoodwill": "7743000", "cashAndCashEquivalentsAtCarryingValue": "39341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4996000", "operatingCashflow": "12588000", "capitalExpenditures": "6207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13821000", "cashflowFromInvestment": "-6207000", "stockBasedCompensation": "1349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4502000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 194626000, "cost_of_revenue": 171462000, "gross_profit": 23164000, "ebit": 4264000, "ebitda": 8736000, "pretax_income": 2111000, "tax_provision": 665000, "net_income": 2939000, "net_income_to_common": 2939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46816000, "total_current_assets": 356196000, "total_assets": 509245000, "short_term_debt": 23450000, "long_term_debt": 139330000, "total_debt": 162780000, "total_liabilities": 333706000, "total_equity": 175539000, "shares_outstanding": 33403000, "goodwill_and_intangibles": 8453000 }, "cash_flow": { "operating_cash_flow": -2356000, "capital_expenditure": 5059000, "free_cash_flow": 2703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53525, "ticker_id": 5598, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4264000", "ebitda": "8736000", "netIncome": "2939000", "grossProfit": "23164000", "depreciation": "None", "totalRevenue": "194626000", "costOfRevenue": "171462000", "interestIncome": "None", "incomeBeforeTax": "2111000", "interestExpense": "2186000", "operatingIncome": "4509000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "665000", "reportedCurrency": "USD", "netInterestIncome": "-2251000", "nonInterestIncome": "None", "operatingExpenses": "18655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4472000", "sellingGeneralAndAdministrative": "20093000", "netIncomeFromContinuingOperations": "2939000" }, "balance": { "goodwill": "None", "inventory": "127454000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "509245000", "longTermDebt": "139330000", "shortTermDebt": "23450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8453000", "reportedCurrency": "USD", "retainedEarnings": "-43245000", "totalLiabilities": "333706000", "otherCurrentAssets": "36786000", "totalCurrentAssets": "356196000", "currentLongTermDebt": "16406000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153049000", "currentAccountsPayable": "90401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162780000", "totalShareholderEquity": "175539000", "capitalLeaseObligations": "7044000", "otherCurrentLiabilities": "34951000", "totalCurrentLiabilities": "154965000", "otherNonCurrentLiabilities": "29875000", "totalNonCurrentLiabilities": "178741000", "cashAndShortTermInvestments": "46816000", "commonStockSharesOutstanding": "33403000", "intangibleAssetsExcludingGoodwill": "8453000", "cashAndCashEquivalentsAtCarryingValue": "46816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2939000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-460000", "operatingCashflow": "-2356000", "capitalExpenditures": "5059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14176000", "cashflowFromInvestment": "-1859000", "stockBasedCompensation": "664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194626000, "cost_of_revenue": 171462000, "gross_profit": 23164000, "research_and_development": null, "selling_general_admin": 20093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4264000, "depreciation_amortisation": 4472000, "ebitda": 8736000, "interest_expense": 2186000, "interest_income": null, "other_non_operating": null, "pretax_income": 2111000, "tax_provision": 665000, "effective_tax_rate": null, "net_income": 2939000, "net_income_continuing_ops": 2939000, "net_income_to_common": 2939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46816000, "short_term_investments": null, "net_receivables": 145140000, "inventory": 127454000, "other_current_assets": null, "total_current_assets": 356196000, "net_ppe": null, "goodwill": null, "intangible_assets": 8453000, "goodwill_and_intangibles": 8453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153049000, "total_assets": 509245000, "short_term_debt": 23450000, "accounts_payable": 90401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154965000, "long_term_debt": 139330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178741000, "total_liabilities": 333706000, "total_debt": 162780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43245000, "total_equity": 175539000, "shares_outstanding": 33403000, "operating_cash_flow": -2356000, "stock_based_compensation": 664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14176000, "free_cash_flow": 2703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4264000", "ebitda": "8736000", "netIncome": "2939000", "grossProfit": "23164000", "depreciation": "None", "totalRevenue": "194626000", "costOfRevenue": "171462000", "interestIncome": "None", "incomeBeforeTax": "2111000", "interestExpense": "2186000", "operatingIncome": "4509000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "665000", "reportedCurrency": "USD", "netInterestIncome": "-2251000", "nonInterestIncome": "None", "operatingExpenses": "18655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4472000", "sellingGeneralAndAdministrative": "20093000", "netIncomeFromContinuingOperations": "2939000" }, "balance": { "goodwill": "None", "inventory": "127454000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "509245000", "longTermDebt": "139330000", "shortTermDebt": "23450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8453000", "reportedCurrency": "USD", "retainedEarnings": "-43245000", "totalLiabilities": "333706000", "otherCurrentAssets": "36786000", "totalCurrentAssets": "356196000", "currentLongTermDebt": "16406000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153049000", "currentAccountsPayable": "90401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162780000", "totalShareholderEquity": "175539000", "capitalLeaseObligations": "7044000", "otherCurrentLiabilities": "34951000", "totalCurrentLiabilities": "154965000", "otherNonCurrentLiabilities": "29875000", "totalNonCurrentLiabilities": "178741000", "cashAndShortTermInvestments": "46816000", "commonStockSharesOutstanding": "33403000", "intangibleAssetsExcludingGoodwill": "8453000", "cashAndCashEquivalentsAtCarryingValue": "46816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2939000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-460000", "operatingCashflow": "-2356000", "capitalExpenditures": "5059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14176000", "cashflowFromInvestment": "-1859000", "stockBasedCompensation": "664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4472000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 193722000, "cost_of_revenue": 168945000, "gross_profit": 24777000, "ebit": 5224000, "ebitda": 9695000, "pretax_income": 44119999, "tax_provision": 21547999, "net_income": 23281000, "net_income_to_common": 23281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37848000, "total_current_assets": 327742000, "total_assets": 483214000, "short_term_debt": 22815000, "long_term_debt": 126201000, "total_debt": 149016000, "total_liabilities": 310282000, "total_equity": 172932000, "shares_outstanding": 33442999, "goodwill_and_intangibles": 6594000 }, "cash_flow": { "operating_cash_flow": 8286000, "capital_expenditure": 4500000, "free_cash_flow": 12786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53526, "ticker_id": 5598, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5224000", "ebitda": "9695000", "netIncome": "23281000", "grossProfit": "24777000", "depreciation": "None", "totalRevenue": "193722000", "costOfRevenue": "168945000", "interestIncome": "None", "incomeBeforeTax": "44119999", "interestExpense": "2383000", "operatingIncome": "4069000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21547999", "reportedCurrency": "USD", "netInterestIncome": "-2383000", "nonInterestIncome": "None", "operatingExpenses": "20708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4471000", "sellingGeneralAndAdministrative": "21165000", "netIncomeFromContinuingOperations": "23281000" }, "balance": { "goodwill": "None", "inventory": "117267000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "483214000", "longTermDebt": "126201000", "shortTermDebt": "22815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6594000", "reportedCurrency": "USD", "retainedEarnings": "-46184000", "totalLiabilities": "310282000", "otherCurrentAssets": "43281000", "totalCurrentAssets": "327742000", "currentLongTermDebt": "15313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155472000", "currentAccountsPayable": "75246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "173433000", "totalShareholderEquity": "172932000", "capitalLeaseObligations": "31919000", "otherCurrentLiabilities": "42108000", "totalCurrentLiabilities": "145189000", "otherNonCurrentLiabilities": "5279000", "totalNonCurrentLiabilities": "165093000", "cashAndShortTermInvestments": "37848000", "commonStockSharesOutstanding": "33442999", "intangibleAssetsExcludingGoodwill": "6594000", "cashAndCashEquivalentsAtCarryingValue": "37848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1490000", "operatingCashflow": "8286000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13260000", "cashflowFromInvestment": "-4500000", "stockBasedCompensation": "1576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193722000, "cost_of_revenue": 168945000, "gross_profit": 24777000, "research_and_development": 6200000, "selling_general_admin": 21165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5224000, "depreciation_amortisation": 4471000, "ebitda": 9695000, "interest_expense": 2383000, "interest_income": null, "other_non_operating": null, "pretax_income": 44119999, "tax_provision": 21547999, "effective_tax_rate": null, "net_income": 23281000, "net_income_continuing_ops": 23281000, "net_income_to_common": 23281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37848000, "short_term_investments": null, "net_receivables": 129346000, "inventory": 117267000, "other_current_assets": null, "total_current_assets": 327742000, "net_ppe": null, "goodwill": null, "intangible_assets": 6594000, "goodwill_and_intangibles": 6594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155472000, "total_assets": 483214000, "short_term_debt": 22815000, "accounts_payable": 75246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145189000, "long_term_debt": 126201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165093000, "total_liabilities": 310282000, "total_debt": 149016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46184000, "total_equity": 172932000, "shares_outstanding": 33442999, "operating_cash_flow": 8286000, "stock_based_compensation": 1576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13260000, "free_cash_flow": 12786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5224000", "ebitda": "9695000", "netIncome": "23281000", "grossProfit": "24777000", "depreciation": "None", "totalRevenue": "193722000", "costOfRevenue": "168945000", "interestIncome": "None", "incomeBeforeTax": "44119999", "interestExpense": "2383000", "operatingIncome": "4069000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21547999", "reportedCurrency": "USD", "netInterestIncome": "-2383000", "nonInterestIncome": "None", "operatingExpenses": "20708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4471000", "sellingGeneralAndAdministrative": "21165000", "netIncomeFromContinuingOperations": "23281000" }, "balance": { "goodwill": "None", "inventory": "117267000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "483214000", "longTermDebt": "126201000", "shortTermDebt": "22815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6594000", "reportedCurrency": "USD", "retainedEarnings": "-46184000", "totalLiabilities": "310282000", "otherCurrentAssets": "43281000", "totalCurrentAssets": "327742000", "currentLongTermDebt": "15313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155472000", "currentAccountsPayable": "75246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "173433000", "totalShareholderEquity": "172932000", "capitalLeaseObligations": "31919000", "otherCurrentLiabilities": "42108000", "totalCurrentLiabilities": "145189000", "otherNonCurrentLiabilities": "5279000", "totalNonCurrentLiabilities": "165093000", "cashAndShortTermInvestments": "37848000", "commonStockSharesOutstanding": "33442999", "intangibleAssetsExcludingGoodwill": "6594000", "cashAndCashEquivalentsAtCarryingValue": "37848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1490000", "operatingCashflow": "8286000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13260000", "cashflowFromInvestment": "-4500000", "stockBasedCompensation": "1576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3612000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 202897000, "cost_of_revenue": 173588000, "gross_profit": 29309000, "ebit": 8668000, "ebitda": 13154000, "pretax_income": 6048000, "tax_provision": 1367000, "net_income": 7290000, "net_income_to_common": 7290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46293000, "total_current_assets": 364240000, "total_assets": 496042000, "short_term_debt": 25096000, "long_term_debt": 135573000, "total_debt": 160669000, "total_liabilities": 349488000, "total_equity": 146554000, "shares_outstanding": 33350000, "goodwill_and_intangibles": 12041000 }, "cash_flow": { "operating_cash_flow": 18468000, "capital_expenditure": 6017000, "free_cash_flow": 24485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53528, "ticker_id": 5598, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8668000", "ebitda": "13154000", "netIncome": "7290000", "grossProfit": "29309000", "depreciation": "None", "totalRevenue": "202897000", "costOfRevenue": "173588000", "interestIncome": "None", "incomeBeforeTax": "6048000", "interestExpense": "2489000", "operatingIncome": "8920000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1367000", "reportedCurrency": "USD", "netInterestIncome": "-2614000", "nonInterestIncome": "None", "operatingExpenses": "20389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4486000", "sellingGeneralAndAdministrative": "21476000", "netIncomeFromContinuingOperations": "7290000" }, "balance": { "goodwill": "None", "inventory": "128192000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "496042000", "longTermDebt": "135573000", "shortTermDebt": "25096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12041000", "reportedCurrency": "USD", "retainedEarnings": "-69465000", "totalLiabilities": "349488000", "otherCurrentAssets": "29892000", "totalCurrentAssets": "364240000", "currentLongTermDebt": "18331000", "longTermInvestments": "None", "shortTermInvestments": "2938000", "currentNetReceivables": "159863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131802000", "currentAccountsPayable": "105110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160669000", "totalShareholderEquity": "146554000", "capitalLeaseObligations": "6765000", "otherCurrentLiabilities": "39561000", "totalCurrentLiabilities": "176440000", "otherNonCurrentLiabilities": "28150000", "totalNonCurrentLiabilities": "173048000", "cashAndShortTermInvestments": "46293000", "commonStockSharesOutstanding": "33350000", "intangibleAssetsExcludingGoodwill": "12041000", "cashAndCashEquivalentsAtCarryingValue": "46293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2102000", "operatingCashflow": "18468000", "capitalExpenditures": "6017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7362000", "cashflowFromInvestment": "-6017000", "stockBasedCompensation": "744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202897000, "cost_of_revenue": 173588000, "gross_profit": 29309000, "research_and_development": null, "selling_general_admin": 21476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8668000, "depreciation_amortisation": 4486000, "ebitda": 13154000, "interest_expense": 2489000, "interest_income": null, "other_non_operating": null, "pretax_income": 6048000, "tax_provision": 1367000, "effective_tax_rate": null, "net_income": 7290000, "net_income_continuing_ops": 7290000, "net_income_to_common": 7290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46293000, "short_term_investments": 2938000, "net_receivables": 159863000, "inventory": 128192000, "other_current_assets": null, "total_current_assets": 364240000, "net_ppe": null, "goodwill": null, "intangible_assets": 12041000, "goodwill_and_intangibles": 12041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 131802000, "total_assets": 496042000, "short_term_debt": 25096000, "accounts_payable": 105110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176440000, "long_term_debt": 135573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173048000, "total_liabilities": 349488000, "total_debt": 160669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69465000, "total_equity": 146554000, "shares_outstanding": 33350000, "operating_cash_flow": 18468000, "stock_based_compensation": 744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6017000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7362000, "free_cash_flow": 24485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8668000", "ebitda": "13154000", "netIncome": "7290000", "grossProfit": "29309000", "depreciation": "None", "totalRevenue": "202897000", "costOfRevenue": "173588000", "interestIncome": "None", "incomeBeforeTax": "6048000", "interestExpense": "2489000", "operatingIncome": "8920000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1367000", "reportedCurrency": "USD", "netInterestIncome": "-2614000", "nonInterestIncome": "None", "operatingExpenses": "20389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4486000", "sellingGeneralAndAdministrative": "21476000", "netIncomeFromContinuingOperations": "7290000" }, "balance": { "goodwill": "None", "inventory": "128192000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "496042000", "longTermDebt": "135573000", "shortTermDebt": "25096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12041000", "reportedCurrency": "USD", "retainedEarnings": "-69465000", "totalLiabilities": "349488000", "otherCurrentAssets": "29892000", "totalCurrentAssets": "364240000", "currentLongTermDebt": "18331000", "longTermInvestments": "None", "shortTermInvestments": "2938000", "currentNetReceivables": "159863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131802000", "currentAccountsPayable": "105110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160669000", "totalShareholderEquity": "146554000", "capitalLeaseObligations": "6765000", "otherCurrentLiabilities": "39561000", "totalCurrentLiabilities": "176440000", "otherNonCurrentLiabilities": "28150000", "totalNonCurrentLiabilities": "173048000", "cashAndShortTermInvestments": "46293000", "commonStockSharesOutstanding": "33350000", "intangibleAssetsExcludingGoodwill": "12041000", "cashAndCashEquivalentsAtCarryingValue": "46293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2102000", "operatingCashflow": "18468000", "capitalExpenditures": "6017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7362000", "cashflowFromInvestment": "-6017000", "stockBasedCompensation": "744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4486000", "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": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "income_statement": { "revenue": 262194000, "cost_of_revenue": 223793000, "gross_profit": 38401000, "ebit": 15637000, "ebitda": 20048000, "pretax_income": 12833000, "tax_provision": 2693000, "net_income": 10140000, "net_income_to_common": 10140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42441000, "total_current_assets": 369777000, "total_assets": 500490000, "short_term_debt": 25983000, "long_term_debt": 143943000, "total_debt": 169926000, "total_liabilities": 356730000, "total_equity": 143760000, "shares_outstanding": 33429000, "goodwill_and_intangibles": 12924000 }, "cash_flow": { "operating_cash_flow": 11464000, "capital_expenditure": 5858000, "free_cash_flow": 17322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 53529, "ticker_id": 5598, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:23:14.288580+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15637000", "ebitda": "20048000", "netIncome": "10140000", "grossProfit": "38401000", "depreciation": "None", "totalRevenue": "262194000", "costOfRevenue": "223793000", "interestIncome": "None", "incomeBeforeTax": "12833000", "interestExpense": "2804000", "operatingIncome": "15944000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2693000", "reportedCurrency": "USD", "netInterestIncome": "-2804000", "nonInterestIncome": "None", "operatingExpenses": "22457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-307000", "costofGoodsAndServicesSold": "223793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4411000", "sellingGeneralAndAdministrative": "22457000", "netIncomeFromContinuingOperations": "10140000" }, "balance": { "goodwill": "None", "inventory": "131695000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "500490000", "longTermDebt": "143943000", "shortTermDebt": "25983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12924000", "reportedCurrency": "USD", "retainedEarnings": "-76755000", "totalLiabilities": "356730000", "otherCurrentAssets": "22180000", "totalCurrentAssets": "369777000", "currentLongTermDebt": "17260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130713000", "currentAccountsPayable": "106310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70371000", "shortLongTermDebtTotal": "169926000", "totalShareholderEquity": "143760000", "capitalLeaseObligations": "8723000", "otherCurrentLiabilities": "37834000", "totalCurrentLiabilities": "178250000", "otherNonCurrentLiabilities": "25757000", "totalNonCurrentLiabilities": "178480000", "cashAndShortTermInvestments": "42441000", "commonStockSharesOutstanding": "33429000", "intangibleAssetsExcludingGoodwill": "12924000", "cashAndCashEquivalentsAtCarryingValue": "42441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7814000", "operatingCashflow": "11464000", "capitalExpenditures": "5858000", "changeInReceivables": "-2072000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4484000", "cashflowFromInvestment": "-5858000", "stockBasedCompensation": "-245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1122000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262194000, "cost_of_revenue": 223793000, "gross_profit": 38401000, "research_and_development": null, "selling_general_admin": 22457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15637000, "depreciation_amortisation": 4411000, "ebitda": 20048000, "interest_expense": 2804000, "interest_income": null, "other_non_operating": null, "pretax_income": 12833000, "tax_provision": 2693000, "effective_tax_rate": null, "net_income": 10140000, "net_income_continuing_ops": 10140000, "net_income_to_common": 10140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42441000, "short_term_investments": null, "net_receivables": 173461000, "inventory": 131695000, "other_current_assets": null, "total_current_assets": 369777000, "net_ppe": null, "goodwill": null, "intangible_assets": 12924000, "goodwill_and_intangibles": 12924000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130713000, "total_assets": 500490000, "short_term_debt": 25983000, "accounts_payable": 106310000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178250000, "long_term_debt": 143943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178480000, "total_liabilities": 356730000, "total_debt": 169926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76755000, "total_equity": 143760000, "shares_outstanding": 33429000, "operating_cash_flow": 11464000, "stock_based_compensation": -245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5858000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4484000, "free_cash_flow": 17322000, "net_change_in_cash": 1122000 }, "raw_data": { "income": { "ebit": "15637000", "ebitda": "20048000", "netIncome": "10140000", "grossProfit": "38401000", "depreciation": "None", "totalRevenue": "262194000", "costOfRevenue": "223793000", "interestIncome": "None", "incomeBeforeTax": "12833000", "interestExpense": "2804000", "operatingIncome": "15944000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2693000", "reportedCurrency": "USD", "netInterestIncome": "-2804000", "nonInterestIncome": "None", "operatingExpenses": "22457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-307000", "costofGoodsAndServicesSold": "223793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4411000", "sellingGeneralAndAdministrative": "22457000", "netIncomeFromContinuingOperations": "10140000" }, "balance": { "goodwill": "None", "inventory": "131695000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "500490000", "longTermDebt": "143943000", "shortTermDebt": "25983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12924000", "reportedCurrency": "USD", "retainedEarnings": "-76755000", "totalLiabilities": "356730000", "otherCurrentAssets": "22180000", "totalCurrentAssets": "369777000", "currentLongTermDebt": "17260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130713000", "currentAccountsPayable": "106310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70371000", "shortLongTermDebtTotal": "169926000", "totalShareholderEquity": "143760000", "capitalLeaseObligations": "8723000", "otherCurrentLiabilities": "37834000", "totalCurrentLiabilities": "178250000", "otherNonCurrentLiabilities": "25757000", "totalNonCurrentLiabilities": "178480000", "cashAndShortTermInvestments": "42441000", "commonStockSharesOutstanding": "33429000", "intangibleAssetsExcludingGoodwill": "12924000", "cashAndCashEquivalentsAtCarryingValue": "42441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7814000", "operatingCashflow": "11464000", "capitalExpenditures": "5858000", "changeInReceivables": "-2072000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4484000", "cashflowFromInvestment": "-5858000", "stockBasedCompensation": "-245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1122000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4411000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "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" ] } } }