{ "ticker": { "uuid": "ef509778-9856-49ab-a5a5-b37d54ccaf11", "symbol": "IIIV", "name": "i3 Verticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/ef509778-9856-49ab-a5a5-b37d54ccaf11/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef509778-9856-49ab-a5a5-b37d54ccaf11/" }, "ticker_metadata": { "id": 6587, "uuid": "ef509778-9856-49ab-a5a5-b37d54ccaf11", "symbol": "IIIV", "name": "i3 Verticals Inc", "asset_type": "equity", "market_cap": 568686000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "i3 Verticals, Inc. provides integrated payment and software solutions to small and medium-sized businesses and organizations in the education, nonprofit, public sector, property management, and healthcare markets in the United States. The company is headquartered in Nashville, Tennessee.", "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": "ef509778-9856-49ab-a5a5-b37d54ccaf11", "symbol": "IIIV", "name": "i3 Verticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/ef509778-9856-49ab-a5a5-b37d54ccaf11/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef509778-9856-49ab-a5a5-b37d54ccaf11/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.15, "quality": 0.24, "momentum": 0.13, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 19.68, "market_cap": 601865312.16, "pe_ratio": 33.5881, "earnings_yield": 0.0298, "ebitda_to_ev": 0.0568, "shareholder_yield": 0, "roe": 0.0565, "piotroski_f_score": 4, "momentum_12_1": -0.1486, "volatility_252d": 0.4294 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:44.065175+00:00", "batch_id": "" }, "size": { "price_close": 19.68, "market_cap": 601865312.16, "market_cap_usd": 601865312.16, "enterprise_value": 677509312.16, "shares_outstanding": 30582587, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 33.5881, "pb_ratio": 1.8963, "ptbv_ratio": null, "ps_ratio": 2.7737, "pcf_ratio": 13.2362, "pfcf_ratio": 11.6204, "ev_ebitda": 17.621, "ev_ebit": 70.8321, "ev_sales": 3.1223, "ev_fcf": 13.0808, "earnings_yield": 0.0298, "fcf_yield": 0.0764, "price_to_sales": 2.7737, "price_to_book": 1.8963, "price_to_cashflow": 13.2362, "ebitda_to_ev": 0.0568, "sales_yield": 0.3203 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5817, "operating_margin": 0.0441, "net_margin": 0.0826, "ebitda_margin": 0.1772, "fcf_margin": 0.2387, "roe": 0.0565, "roa": 0.0282, "roic": 0.0133, "roc_greenblatt": null, "asset_turnover": 0.341, "cash_conversion": 2.8905, "accruals_ratio": -0.0433, "sbc_to_revenue": 0.094, "piotroski_f_score": 4, "altman_z_score": 2.5142, "earnings_stability_5y": 2.5468, "revenue_stability_5y": 0.3218, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1983, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6244, "net_debt_to_ebitda": 1.9674, "debt_to_assets": 0.1301, "interest_coverage": 3.5492, "current_ratio": 1.3353, "quick_ratio": 1.2906, "net_debt": 75644000, "local_beta": -0.0004, "volatility_252d": 0.4294, "volatility_60d": 0.9515, "max_drawdown_12m": -0.4286, "risk_adjusted_momentum": -0.3461 }, "growth": { "revenue_growth_1y": -0.102, "revenue_growth_3y_cagr": 0.0432, "revenue_growth_5y_cagr": 0.0726, "eps_growth_1y": -0.8404, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.5732, "book_value_growth_1y": -0.2669, "revenue_growth": -0.102, "earnings_growth": -0.8404 }, "momentum": { "price_return_1m": -0.0691, "price_return_3m": -0.1629, "price_return_6m": -0.1521, "price_return_9m": -0.3564, "price_return_12m": -0.2074, "price_return_12m_ex1m": -0.1486, "momentum_6m": -0.1521, "momentum_12m": -0.2074, "momentum_12_1": -0.1486, "distance_from_52w_high": -0.4044, "distance_from_52w_low": 0.0424, "relative_strength": -0.3654 }, "raw_ttm": { "revenue_ttm": 216991000, "gross_profit_ttm": 126220000, "ebit_ttm": 9565000, "ebitda_ttm": 38449000, "net_income_ttm": 17919000, "eps_diluted_ttm": 0.5859, "operating_cash_flow_ttm": 45471000, "capital_expenditure_ttm": 6323000, "fcf_ttm": 51794000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2695000, "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_current_liabilities": 58570000, "net_ppe": null, "total_assets": 636420000, "total_debt": 82786000, "total_equity": 317381000, "net_working_capital": 14284000, "book_value_per_share": 10.3778, "retained_earnings": 120218000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -173975000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 74, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 60, "rank_pcf": 58, "rank_ev_ebitda": 72, "rank_ev_ebit": 95, "rank_earnings_yield": 74, "rank_fcf_yield": 52, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 59, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 35, "rank_fcf_margin": 40, "rank_piotroski": 76, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 82 }, "composites": { "value_composite": 85, "quality_composite": 76, "momentum_composite": 87, "growth_composite": 98, "yield_composite": 87, "svqf_composite": 87, "vc1_composite": 80, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.1897, "os_score": 0.03, "value_percentile": 0.15, "quality_percentile": 0.24, "momentum_percentile": 0.13, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3377, "ticker_id": 6587, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:44.065175+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.68, "market_cap": 601865312.16, "market_cap_usd": 601865312.16, "enterprise_value": 677509312.16, "shares_outstanding": 30582587, "fx_rate_to_usd": null, "pe_ratio": 33.58810827, "pb_ratio": 1.89634954, "ptbv_ratio": null, "ps_ratio": 2.7736879, "pcf_ratio": 13.23624535, "pfcf_ratio": 11.62036746, "ev_ebitda": 17.62098656, "ev_ebit": 70.83212882, "ev_sales": 3.12229222, "ev_fcf": 13.08084551, "earnings_yield": 0.02977244, "fcf_yield": 0.07644766, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58168311, "operating_margin": 0.04408017, "net_margin": 0.08257946, "ebitda_margin": 0.17719168, "fcf_margin": 0.23869193, "roe": 0.05645896, "roa": 0.02815593, "roic": 0.01327338, "roc_greenblatt": null, "asset_turnover": 0.34095566, "cash_conversion": 2.89045148, "accruals_ratio": -0.04329217, "sbc_to_revenue": 0.09399007, "debt_to_equity": 0.62443562, "net_debt_to_ebitda": 1.96738537, "debt_to_assets": 0.13008076, "interest_coverage": 3.54916512, "current_ratio": 1.33532525, "quick_ratio": 1.29064367, "net_debt": 75644000, "revenue_growth_1y": -0.10204799, "revenue_growth_3y_cagr": 0.04321147, "revenue_growth_5y_cagr": 0.07261661, "eps_growth_1y": -0.84038943, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.57323132, "book_value_growth_1y": -0.26693217, "piotroski_f_score": 4, "altman_z_score": 2.51418192, "earnings_stability_5y": 2.546759, "revenue_stability_5y": 0.32179, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06906339, "price_return_3m": -0.1629094, "price_return_6m": -0.15208962, "price_return_9m": -0.35644212, "price_return_12m": -0.20741039, "price_return_12m_ex1m": -0.14861055, "distance_from_52w_high": -0.40435835, "distance_from_52w_low": 0.04237288, "relative_strength": -0.36535144, "local_beta": -0.0004, "volatility_252d": 0.429408, "volatility_60d": 0.951499, "max_drawdown_12m": -0.42857143, "revenue_ttm": 216991000, "gross_profit_ttm": 126220000, "ebit_ttm": 9565000, "ebitda_ttm": 38449000, "net_income_ttm": 17919000, "eps_diluted_ttm": 0.58592166, "operating_cash_flow_ttm": 45471000, "capital_expenditure_ttm": 6323000, "fcf_ttm": 51794000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2695000, "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_current_liabilities": 58570000, "net_ppe": null, "total_assets": 636420000, "total_debt": 82786000, "total_equity": 317381000, "net_working_capital": 14284000, "book_value_per_share": 10.37783363, "retained_earnings": 120218000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -173975000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 74, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 60, "rank_pcf": 58, "rank_ev_ebitda": 72, "rank_ev_ebit": 95, "rank_earnings_yield": 74, "rank_fcf_yield": 52, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 59, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 35, "rank_fcf_margin": 40, "rank_piotroski": 76, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 82, "value_composite": 85, "quality_composite": 76, "momentum_composite": 87, "growth_composite": 98, "yield_composite": 87, "svqf_composite": 87, "vc1_composite": 80, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.68, "os": 0.03, "value": 0.15, "quality": 0.24, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.5881, "earnings_yield": 0.0298, "shareholder_yield": 0, "roe": 0.0565, "momentum_12_1": -0.1486, "complete_fields": { "id": 3377, "ticker_id": 6587, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:44.065175+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.68, "market_cap": 601865312.16, "market_cap_usd": 601865312.16, "enterprise_value": 677509312.16, "shares_outstanding": 30582587, "fx_rate_to_usd": null, "pe_ratio": 33.58810827, "pb_ratio": 1.89634954, "ptbv_ratio": null, "ps_ratio": 2.7736879, "pcf_ratio": 13.23624535, "pfcf_ratio": 11.62036746, "ev_ebitda": 17.62098656, "ev_ebit": 70.83212882, "ev_sales": 3.12229222, "ev_fcf": 13.08084551, "earnings_yield": 0.02977244, "fcf_yield": 0.07644766, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58168311, "operating_margin": 0.04408017, "net_margin": 0.08257946, "ebitda_margin": 0.17719168, "fcf_margin": 0.23869193, "roe": 0.05645896, "roa": 0.02815593, "roic": 0.01327338, "roc_greenblatt": null, "asset_turnover": 0.34095566, "cash_conversion": 2.89045148, "accruals_ratio": -0.04329217, "sbc_to_revenue": 0.09399007, "debt_to_equity": 0.62443562, "net_debt_to_ebitda": 1.96738537, "debt_to_assets": 0.13008076, "interest_coverage": 3.54916512, "current_ratio": 1.33532525, "quick_ratio": 1.29064367, "net_debt": 75644000, "revenue_growth_1y": -0.10204799, "revenue_growth_3y_cagr": 0.04321147, "revenue_growth_5y_cagr": 0.07261661, "eps_growth_1y": -0.84038943, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.57323132, "book_value_growth_1y": -0.26693217, "piotroski_f_score": 4, "altman_z_score": 2.51418192, "earnings_stability_5y": 2.546759, "revenue_stability_5y": 0.32179, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06906339, "price_return_3m": -0.1629094, "price_return_6m": -0.15208962, "price_return_9m": -0.35644212, "price_return_12m": -0.20741039, "price_return_12m_ex1m": -0.14861055, "distance_from_52w_high": -0.40435835, "distance_from_52w_low": 0.04237288, "relative_strength": -0.36535144, "local_beta": -0.0004, "volatility_252d": 0.429408, "volatility_60d": 0.951499, "max_drawdown_12m": -0.42857143, "revenue_ttm": 216991000, "gross_profit_ttm": 126220000, "ebit_ttm": 9565000, "ebitda_ttm": 38449000, "net_income_ttm": 17919000, "eps_diluted_ttm": 0.58592166, "operating_cash_flow_ttm": 45471000, "capital_expenditure_ttm": 6323000, "fcf_ttm": 51794000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2695000, "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_current_liabilities": 58570000, "net_ppe": null, "total_assets": 636420000, "total_debt": 82786000, "total_equity": 317381000, "net_working_capital": 14284000, "book_value_per_share": 10.37783363, "retained_earnings": 120218000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -173975000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 74, "rank_pb": 47, "rank_ptbv": 50, "rank_ps": 60, "rank_pcf": 58, "rank_ev_ebitda": 72, "rank_ev_ebit": 95, "rank_earnings_yield": 74, "rank_fcf_yield": 52, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 59, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 35, "rank_fcf_margin": 40, "rank_piotroski": 76, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 82, "value_composite": 85, "quality_composite": 76, "momentum_composite": 87, "growth_composite": 98, "yield_composite": 87, "svqf_composite": 87, "vc1_composite": 80, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 85, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "ebit": 13183000, "ebitda": 41083000, "pretax_income": 10884000, "tax_provision": 5266000, "net_income": 17873000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 1827000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34185684, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 5694000, "capital_expenditure": 1941000, "free_cash_flow": 7635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94922, "ticker_id": 6587, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13183000", "ebitda": "41083000", "netIncome": "17873000", "grossProfit": "118671000", "depreciation": "None", "totalRevenue": "213158000", "costOfRevenue": "94487000", "interestIncome": "None", "incomeBeforeTax": "10884000", "interestExpense": "2299000", "operatingIncome": "4011000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5266000", "reportedCurrency": "USD", "netInterestIncome": "-2299000", "nonInterestIncome": "None", "operatingExpenses": "114660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94487000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27900000", "sellingGeneralAndAdministrative": "114660000", "netIncomeFromContinuingOperations": "5618000" }, "balance": { "goodwill": "248469000", "inventory": "2516000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "638411000", "longTermDebt": "None", "shortTermDebt": "1827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "184111000", "reportedCurrency": "USD", "retainedEarnings": "118270000", "totalLiabilities": "120688000", "otherCurrentAssets": "9775000", "totalCurrentAssets": "137625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500785999", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7755000", "totalShareholderEquity": "389583000", "capitalLeaseObligations": "4791000", "otherCurrentLiabilities": "24936000", "totalCurrentLiabilities": "70689000", "otherNonCurrentLiabilities": "34552000", "totalNonCurrentLiabilities": "49999000", "cashAndShortTermInvestments": "66672000", "commonStockSharesOutstanding": "34185684", "intangibleAssetsExcludingGoodwill": "184111000", "cashAndCashEquivalentsAtCarryingValue": "66672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17873000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5694000", "capitalExpenditures": "1941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104414000", "cashflowFromInvestment": "76456000", "stockBasedCompensation": "18344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213158000, "cost_of_revenue": 94487000, "gross_profit": 118671000, "research_and_development": null, "selling_general_admin": 114660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13183000, "depreciation_amortisation": 27900000, "ebitda": 41083000, "interest_expense": 2299000, "interest_income": null, "other_non_operating": null, "pretax_income": 10884000, "tax_provision": 5266000, "effective_tax_rate": null, "net_income": 17873000, "net_income_continuing_ops": 5618000, "net_income_to_common": 17873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66672000, "short_term_investments": null, "net_receivables": 58467000, "inventory": 2516000, "other_current_assets": null, "total_current_assets": 137625000, "net_ppe": null, "goodwill": 248469000, "intangible_assets": 184111000, "goodwill_and_intangibles": 432580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 500785999, "total_assets": 638411000, "short_term_debt": 1827000, "accounts_payable": 6248000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70689000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49999000, "total_liabilities": 120688000, "total_debt": 1827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118270000, "total_equity": 389583000, "shares_outstanding": 34185684, "operating_cash_flow": 5694000, "stock_based_compensation": 18344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104414000, "free_cash_flow": 7635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13183000", "ebitda": "41083000", "netIncome": "17873000", "grossProfit": "118671000", "depreciation": "None", "totalRevenue": "213158000", "costOfRevenue": "94487000", "interestIncome": "None", "incomeBeforeTax": "10884000", "interestExpense": "2299000", "operatingIncome": "4011000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5266000", "reportedCurrency": "USD", "netInterestIncome": "-2299000", "nonInterestIncome": "None", "operatingExpenses": "114660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94487000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27900000", "sellingGeneralAndAdministrative": "114660000", "netIncomeFromContinuingOperations": "5618000" }, "balance": { "goodwill": "248469000", "inventory": "2516000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "638411000", "longTermDebt": "None", "shortTermDebt": "1827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "184111000", "reportedCurrency": "USD", "retainedEarnings": "118270000", "totalLiabilities": "120688000", "otherCurrentAssets": "9775000", "totalCurrentAssets": "137625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500785999", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7755000", "totalShareholderEquity": "389583000", "capitalLeaseObligations": "4791000", "otherCurrentLiabilities": "24936000", "totalCurrentLiabilities": "70689000", "otherNonCurrentLiabilities": "34552000", "totalNonCurrentLiabilities": "49999000", "cashAndShortTermInvestments": "66672000", "commonStockSharesOutstanding": "34185684", "intangibleAssetsExcludingGoodwill": "184111000", "cashAndCashEquivalentsAtCarryingValue": "66672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17873000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5694000", "capitalExpenditures": "1941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104414000", "cashflowFromInvestment": "76456000", "stockBasedCompensation": "18344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 229923000, "cost_of_revenue": 18573000, "gross_profit": 211350000, "ebit": 9325000, "ebitda": 33225000, "pretax_income": -19014000, "tax_provision": -5668000, "net_income": 113341000, "net_income_to_common": 113341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86541000, "total_current_assets": 153393000, "total_assets": 730675000, "short_term_debt": 28528000, "long_term_debt": null, "total_debt": 28528000, "total_liabilities": 215316000, "total_equity": 379735000, "shares_outstanding": 24426940, "goodwill_and_intangibles": 502086000 }, "cash_flow": { "operating_cash_flow": 48409000, "capital_expenditure": 2964000, "free_cash_flow": 51373000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94927, "ticker_id": 6587, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9325000", "ebitda": "33225000", "netIncome": "113341000", "grossProfit": "211350000", "depreciation": "None", "totalRevenue": "229923000", "costOfRevenue": "18573000", "interestIncome": "None", "incomeBeforeTax": "-19014000", "interestExpense": "29263000", "operatingIncome": "6854000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5668000", "reportedCurrency": "USD", "netInterestIncome": "-29263000", "nonInterestIncome": "None", "operatingExpenses": "204496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13545000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23900000", "sellingGeneralAndAdministrative": "170692000", "netIncomeFromContinuingOperations": "-13346000" }, "balance": { "goodwill": "280678000", "inventory": "2423000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "730675000", "longTermDebt": "None", "shortTermDebt": "28528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "221408000", "reportedCurrency": "USD", "retainedEarnings": "100397000", "totalLiabilities": "215316000", "otherCurrentAssets": "8246000", "totalCurrentAssets": "153393000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577282000", "currentAccountsPayable": "4886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38308000", "totalShareholderEquity": "379735000", "capitalLeaseObligations": "9822000", "otherCurrentLiabilities": "62436000", "totalCurrentLiabilities": "164731000", "otherNonCurrentLiabilities": "31230000", "totalNonCurrentLiabilities": "50585000", "cashAndShortTermInvestments": "86541000", "commonStockSharesOutstanding": "24426940", "intangibleAssetsExcludingGoodwill": "221408000", "cashAndCashEquivalentsAtCarryingValue": "86541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48409000", "capitalExpenditures": "2964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367362000", "cashflowFromInvestment": "396150000", "stockBasedCompensation": "26338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229923000, "cost_of_revenue": 18573000, "gross_profit": 211350000, "research_and_development": 13545000, "selling_general_admin": 170692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9325000, "depreciation_amortisation": 23900000, "ebitda": 33225000, "interest_expense": 29263000, "interest_income": null, "other_non_operating": null, "pretax_income": -19014000, "tax_provision": -5668000, "effective_tax_rate": null, "net_income": 113341000, "net_income_continuing_ops": -13346000, "net_income_to_common": 113341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86541000, "short_term_investments": null, "net_receivables": 56183000, "inventory": 2423000, "other_current_assets": null, "total_current_assets": 153393000, "net_ppe": null, "goodwill": 280678000, "intangible_assets": 221408000, "goodwill_and_intangibles": 502086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 577282000, "total_assets": 730675000, "short_term_debt": 28528000, "accounts_payable": 4886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164731000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50585000, "total_liabilities": 215316000, "total_debt": 28528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100397000, "total_equity": 379735000, "shares_outstanding": 24426940, "operating_cash_flow": 48409000, "stock_based_compensation": 26338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 396150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -367362000, "free_cash_flow": 51373000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9325000", "ebitda": "33225000", "netIncome": "113341000", "grossProfit": "211350000", "depreciation": "None", "totalRevenue": "229923000", "costOfRevenue": "18573000", "interestIncome": "None", "incomeBeforeTax": "-19014000", "interestExpense": "29263000", "operatingIncome": "6854000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5668000", "reportedCurrency": "USD", "netInterestIncome": "-29263000", "nonInterestIncome": "None", "operatingExpenses": "204496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13545000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23900000", "sellingGeneralAndAdministrative": "170692000", "netIncomeFromContinuingOperations": "-13346000" }, "balance": { "goodwill": "280678000", "inventory": "2423000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "730675000", "longTermDebt": "None", "shortTermDebt": "28528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "221408000", "reportedCurrency": "USD", "retainedEarnings": "100397000", "totalLiabilities": "215316000", "otherCurrentAssets": "8246000", "totalCurrentAssets": "153393000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577282000", "currentAccountsPayable": "4886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38308000", "totalShareholderEquity": "379735000", "capitalLeaseObligations": "9822000", "otherCurrentLiabilities": "62436000", "totalCurrentLiabilities": "164731000", "otherNonCurrentLiabilities": "31230000", "totalNonCurrentLiabilities": "50585000", "cashAndShortTermInvestments": "86541000", "commonStockSharesOutstanding": "24426940", "intangibleAssetsExcludingGoodwill": "221408000", "cashAndCashEquivalentsAtCarryingValue": "86541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48409000", "capitalExpenditures": "2964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367362000", "cashflowFromInvestment": "396150000", "stockBasedCompensation": "26338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 189681000, "cost_of_revenue": 54811000, "gross_profit": 134870000, "ebit": -3187000, "ebitda": 33274000, "pretax_income": -28315000, "tax_provision": -3507000, "net_income": -811000, "net_income_to_common": -811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3105000, "total_current_assets": 85544000, "total_assets": 884417000, "short_term_debt": 3657000, "long_term_debt": 385081000, "total_debt": 388738000, "total_liabilities": 556121000, "total_equity": 236747000, "shares_outstanding": 33246833, "goodwill_and_intangibles": 489189000 }, "cash_flow": { "operating_cash_flow": 37170000, "capital_expenditure": 16375000, "free_cash_flow": 53545000, "dividends_paid": 310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94932, "ticker_id": 6587, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3187000", "ebitda": "33274000", "netIncome": "-811000", "grossProfit": "134870000", "depreciation": "None", "totalRevenue": "189681000", "costOfRevenue": "54811000", "interestIncome": "None", "incomeBeforeTax": "-28315000", "interestExpense": "25128000", "operatingIncome": "-4411000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3507000", "reportedCurrency": "USD", "netInterestIncome": "-25128000", "nonInterestIncome": "None", "operatingExpenses": "139281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36461000", "sellingGeneralAndAdministrative": "172508000", "netIncomeFromContinuingOperations": "-2652000" }, "balance": { "goodwill": "267983000", "inventory": "2037999", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884417000", "longTermDebt": "385081000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "221206000", "reportedCurrency": "USD", "retainedEarnings": "-12944000", "totalLiabilities": "556121000", "otherCurrentAssets": "29612000", "totalCurrentAssets": "85544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798873000", "currentAccountsPayable": "6369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "400630000", "totalShareholderEquity": "236747000", "capitalLeaseObligations": "14942000", "otherCurrentLiabilities": "50650000", "totalCurrentLiabilities": "93461000", "otherNonCurrentLiabilities": "24143000", "totalNonCurrentLiabilities": "462659999", "cashAndShortTermInvestments": "3105000", "commonStockSharesOutstanding": "33246833", "intangibleAssetsExcludingGoodwill": "221206000", "cashAndCashEquivalentsAtCarryingValue": "3105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2652000", "profitLoss": "None", "dividendPayout": "310000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37170000", "capitalExpenditures": "16375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72985000", "cashflowFromInvestment": "-121520000", "stockBasedCompensation": "27878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189681000, "cost_of_revenue": 54811000, "gross_profit": 134870000, "research_and_development": 11155000, "selling_general_admin": 172508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3187000, "depreciation_amortisation": 36461000, "ebitda": 33274000, "interest_expense": 25128000, "interest_income": null, "other_non_operating": null, "pretax_income": -28315000, "tax_provision": -3507000, "effective_tax_rate": null, "net_income": -811000, "net_income_continuing_ops": -2652000, "net_income_to_common": -811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3105000, "short_term_investments": null, "net_receivables": 50789000, "inventory": 2037999, "other_current_assets": null, "total_current_assets": 85544000, "net_ppe": null, "goodwill": 267983000, "intangible_assets": 221206000, "goodwill_and_intangibles": 489189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 798873000, "total_assets": 884417000, "short_term_debt": 3657000, "accounts_payable": 6369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93461000, "long_term_debt": 385081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 462659999, "total_liabilities": 556121000, "total_debt": 388738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12944000, "total_equity": 236747000, "shares_outstanding": 33246833, "operating_cash_flow": 37170000, "stock_based_compensation": 27878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121520000, "dividends_paid": 310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72985000, "free_cash_flow": 53545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3187000", "ebitda": "33274000", "netIncome": "-811000", "grossProfit": "134870000", "depreciation": "None", "totalRevenue": "189681000", "costOfRevenue": "54811000", "interestIncome": "None", "incomeBeforeTax": "-28315000", "interestExpense": "25128000", "operatingIncome": "-4411000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3507000", "reportedCurrency": "USD", "netInterestIncome": "-25128000", "nonInterestIncome": "None", "operatingExpenses": "139281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36461000", "sellingGeneralAndAdministrative": "172508000", "netIncomeFromContinuingOperations": "-2652000" }, "balance": { "goodwill": "267983000", "inventory": "2037999", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884417000", "longTermDebt": "385081000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "221206000", "reportedCurrency": "USD", "retainedEarnings": "-12944000", "totalLiabilities": "556121000", "otherCurrentAssets": "29612000", "totalCurrentAssets": "85544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798873000", "currentAccountsPayable": "6369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "400630000", "totalShareholderEquity": "236747000", "capitalLeaseObligations": "14942000", "otherCurrentLiabilities": "50650000", "totalCurrentLiabilities": "93461000", "otherNonCurrentLiabilities": "24143000", "totalNonCurrentLiabilities": "462659999", "cashAndShortTermInvestments": "3105000", "commonStockSharesOutstanding": "33246833", "intangibleAssetsExcludingGoodwill": "221206000", "cashAndCashEquivalentsAtCarryingValue": "3105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2652000", "profitLoss": "None", "dividendPayout": "310000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37170000", "capitalExpenditures": "16375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72985000", "cashflowFromInvestment": "-121520000", "stockBasedCompensation": "27878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 187752000, "cost_of_revenue": 12834000, "gross_profit": 174918000, "ebit": 1023000, "ebitda": 22593000, "pretax_income": -38907000, "tax_provision": 152000, "net_income": -17102000, "net_income_to_common": -17102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3490000, "total_current_assets": 83809000, "total_assets": 770312000, "short_term_debt": 4568000, "long_term_debt": 287020000, "total_debt": 291588000, "total_liabilities": 462624000, "total_equity": 218379000, "shares_outstanding": 22249656, "goodwill_and_intangibles": 601899000 }, "cash_flow": { "operating_cash_flow": 45846000, "capital_expenditure": 12448000, "free_cash_flow": 58294000, "dividends_paid": 643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94937, "ticker_id": 6587, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1023000", "ebitda": "22593000", "netIncome": "-17102000", "grossProfit": "174918000", "depreciation": "None", "totalRevenue": "187752000", "costOfRevenue": "12834000", "interestIncome": "None", "incomeBeforeTax": "-38907000", "interestExpense": "14775000", "operatingIncome": "-23141000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-14775000", "nonInterestIncome": "None", "operatingExpenses": "198059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7854000", "otherNonOperatingIncome": "-991000", "costofGoodsAndServicesSold": "12834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21570000", "sellingGeneralAndAdministrative": "151237000", "netIncomeFromContinuingOperations": "-23217000" }, "balance": { "goodwill": "353639000", "inventory": "4121000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "770312000", "longTermDebt": "287020000", "shortTermDebt": "4568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "248260000", "reportedCurrency": "USD", "retainedEarnings": "-23582000", "totalLiabilities": "462624000", "otherCurrentAssets": "17934000", "totalCurrentAssets": "83809000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "686503000", "currentAccountsPayable": "9342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23348000", "shortLongTermDebtTotal": "305582000", "totalShareholderEquity": "218379000", "capitalLeaseObligations": "18562000", "otherCurrentLiabilities": "65373000", "totalCurrentLiabilities": "111258000", "otherNonCurrentLiabilities": "50352000", "totalNonCurrentLiabilities": "351366000", "cashAndShortTermInvestments": "3490000", "commonStockSharesOutstanding": "22249656", "intangibleAssetsExcludingGoodwill": "248260000", "cashAndCashEquivalentsAtCarryingValue": "3490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23217000", "profitLoss": "None", "dividendPayout": "643000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45846000", "capitalExpenditures": "12448000", "changeInReceivables": "-15771000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73033000", "cashflowFromInvestment": "-113045000", "stockBasedCompensation": "26230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187752000, "cost_of_revenue": 12834000, "gross_profit": 174918000, "research_and_development": 7854000, "selling_general_admin": 151237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1023000, "depreciation_amortisation": 21570000, "ebitda": 22593000, "interest_expense": 14775000, "interest_income": null, "other_non_operating": null, "pretax_income": -38907000, "tax_provision": 152000, "effective_tax_rate": null, "net_income": -17102000, "net_income_continuing_ops": -23217000, "net_income_to_common": -17102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3490000, "short_term_investments": null, "net_receivables": 58264000, "inventory": 4121000, "other_current_assets": null, "total_current_assets": 83809000, "net_ppe": null, "goodwill": 353639000, "intangible_assets": 248260000, "goodwill_and_intangibles": 601899000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 686503000, "total_assets": 770312000, "short_term_debt": 4568000, "accounts_payable": 9342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111258000, "long_term_debt": 287020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 351366000, "total_liabilities": 462624000, "total_debt": 291588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23582000, "total_equity": 218379000, "shares_outstanding": 22249656, "operating_cash_flow": 45846000, "stock_based_compensation": 26230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113045000, "dividends_paid": 643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73033000, "free_cash_flow": 58294000, "net_change_in_cash": 5834000 }, "raw_data": { "income": { "ebit": "1023000", "ebitda": "22593000", "netIncome": "-17102000", "grossProfit": "174918000", "depreciation": "None", "totalRevenue": "187752000", "costOfRevenue": "12834000", "interestIncome": "None", "incomeBeforeTax": "-38907000", "interestExpense": "14775000", "operatingIncome": "-23141000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-14775000", "nonInterestIncome": "None", "operatingExpenses": "198059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7854000", "otherNonOperatingIncome": "-991000", "costofGoodsAndServicesSold": "12834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21570000", "sellingGeneralAndAdministrative": "151237000", "netIncomeFromContinuingOperations": "-23217000" }, "balance": { "goodwill": "353639000", "inventory": "4121000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "770312000", "longTermDebt": "287020000", "shortTermDebt": "4568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "248260000", "reportedCurrency": "USD", "retainedEarnings": "-23582000", "totalLiabilities": "462624000", "otherCurrentAssets": "17934000", "totalCurrentAssets": "83809000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "686503000", "currentAccountsPayable": "9342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23348000", "shortLongTermDebtTotal": "305582000", "totalShareholderEquity": "218379000", "capitalLeaseObligations": "18562000", "otherCurrentLiabilities": "65373000", "totalCurrentLiabilities": "111258000", "otherNonCurrentLiabilities": "50352000", "totalNonCurrentLiabilities": "351366000", "cashAndShortTermInvestments": "3490000", "commonStockSharesOutstanding": "22249656", "intangibleAssetsExcludingGoodwill": "248260000", "cashAndCashEquivalentsAtCarryingValue": "3490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23217000", "profitLoss": "None", "dividendPayout": "643000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45846000", "capitalExpenditures": "12448000", "changeInReceivables": "-15771000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73033000", "cashflowFromInvestment": "-113045000", "stockBasedCompensation": "26230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 224124000, "cost_of_revenue": 57706000, "gross_profit": 166418000, "ebit": 2583000, "ebitda": 27001000, "pretax_income": -7216000, "tax_provision": 623000, "net_income": -4457000, "net_income_to_common": -4457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3641000, "total_current_assets": 58123000, "total_assets": 651800000, "short_term_debt": 3201000, "long_term_debt": 200605000, "total_debt": 203806000, "total_liabilities": 362209000, "total_equity": 204760000, "shares_outstanding": 31714191, "goodwill_and_intangibles": 505320000 }, "cash_flow": { "operating_cash_flow": 46774000, "capital_expenditure": 8201000, "free_cash_flow": 54975000, "dividends_paid": 594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94942, "ticker_id": 6587, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2583000", "ebitda": "27001000", "netIncome": "-4457000", "grossProfit": "166418000", "depreciation": "None", "totalRevenue": "224124000", "costOfRevenue": "57706000", "interestIncome": "None", "incomeBeforeTax": "-7216000", "interestExpense": "9799000", "operatingIncome": "-12000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "623000", "reportedCurrency": "USD", "netInterestIncome": "-9799000", "nonInterestIncome": "None", "operatingExpenses": "166430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6276000", "otherNonOperatingIncome": "2595000", "costofGoodsAndServicesSold": "57706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24418000", "sellingGeneralAndAdministrative": "130362000", "netIncomeFromContinuingOperations": "-7839000" }, "balance": { "goodwill": "292243000", "inventory": "2220000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "651800000", "longTermDebt": "200605000", "shortTermDebt": "3201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "213077000", "reportedCurrency": "USD", "retainedEarnings": "-6480000", "totalLiabilities": "362209000", "otherCurrentAssets": "13762000", "totalCurrentAssets": "58123000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593676999", "currentAccountsPayable": "7865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20381000", "shortLongTermDebtTotal": "215766000", "totalShareholderEquity": "204760000", "capitalLeaseObligations": "15161000", "otherCurrentLiabilities": "55583000", "totalCurrentLiabilities": "96511000", "otherNonCurrentLiabilities": "65093000", "totalNonCurrentLiabilities": "265697999", "cashAndShortTermInvestments": "3641000", "commonStockSharesOutstanding": "31714191", "intangibleAssetsExcludingGoodwill": "213077000", "cashAndCashEquivalentsAtCarryingValue": "3641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7839000", "profitLoss": "None", "dividendPayout": "594000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "914000", "operatingCashflow": "46774000", "capitalExpenditures": "8201000", "changeInReceivables": "-10938000", "changeInExchangeRate": "None", "cashflowFromFinancing": "102103000", "cashflowFromInvestment": "-156315000", "stockBasedCompensation": "20860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7438000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224124000, "cost_of_revenue": 57706000, "gross_profit": 166418000, "research_and_development": 6276000, "selling_general_admin": 130362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2583000, "depreciation_amortisation": 24418000, "ebitda": 27001000, "interest_expense": 9799000, "interest_income": null, "other_non_operating": null, "pretax_income": -7216000, "tax_provision": 623000, "effective_tax_rate": null, "net_income": -4457000, "net_income_continuing_ops": -7839000, "net_income_to_common": -4457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3641000, "short_term_investments": null, "net_receivables": 38500000, "inventory": 2220000, "other_current_assets": null, "total_current_assets": 58123000, "net_ppe": null, "goodwill": 292243000, "intangible_assets": 213077000, "goodwill_and_intangibles": 505320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 593676999, "total_assets": 651800000, "short_term_debt": 3201000, "accounts_payable": 7865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96511000, "long_term_debt": 200605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265697999, "total_liabilities": 362209000, "total_debt": 203806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6480000, "total_equity": 204760000, "shares_outstanding": 31714191, "operating_cash_flow": 46774000, "stock_based_compensation": 20860000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156315000, "dividends_paid": 594000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102103000, "free_cash_flow": 54975000, "net_change_in_cash": -7438000 }, "raw_data": { "income": { "ebit": "2583000", "ebitda": "27001000", "netIncome": "-4457000", "grossProfit": "166418000", "depreciation": "None", "totalRevenue": "224124000", "costOfRevenue": "57706000", "interestIncome": "None", "incomeBeforeTax": "-7216000", "interestExpense": "9799000", "operatingIncome": "-12000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "623000", "reportedCurrency": "USD", "netInterestIncome": "-9799000", "nonInterestIncome": "None", "operatingExpenses": "166430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6276000", "otherNonOperatingIncome": "2595000", "costofGoodsAndServicesSold": "57706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24418000", "sellingGeneralAndAdministrative": "130362000", "netIncomeFromContinuingOperations": "-7839000" }, "balance": { "goodwill": "292243000", "inventory": "2220000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "651800000", "longTermDebt": "200605000", "shortTermDebt": "3201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "213077000", "reportedCurrency": "USD", "retainedEarnings": "-6480000", "totalLiabilities": "362209000", "otherCurrentAssets": "13762000", "totalCurrentAssets": "58123000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593676999", "currentAccountsPayable": "7865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20381000", "shortLongTermDebtTotal": "215766000", "totalShareholderEquity": "204760000", "capitalLeaseObligations": "15161000", "otherCurrentLiabilities": "55583000", "totalCurrentLiabilities": "96511000", "otherNonCurrentLiabilities": "65093000", "totalNonCurrentLiabilities": "265697999", "cashAndShortTermInvestments": "3641000", "commonStockSharesOutstanding": "31714191", "intangibleAssetsExcludingGoodwill": "213077000", "cashAndCashEquivalentsAtCarryingValue": "3641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7839000", "profitLoss": "None", "dividendPayout": "594000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "914000", "operatingCashflow": "46774000", "capitalExpenditures": "8201000", "changeInReceivables": "-10938000", "changeInExchangeRate": "None", "cashflowFromFinancing": "102103000", "cashflowFromInvestment": "-156315000", "stockBasedCompensation": "20860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "594000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7438000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-731000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 150134000, "cost_of_revenue": 47230000, "gross_profit": 102904000, "ebit": 5152000, "ebitda": 23369000, "pretax_income": -3774000, "tax_provision": -2795000, "net_income": -419000, "net_income_to_common": -419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15568000, "total_current_assets": 37975000, "total_assets": 403526000, "short_term_debt": 15898000, "long_term_debt": 90758000, "total_debt": 106656000, "total_liabilities": 163358000, "total_equity": 240168000, "shares_outstanding": 14833378, "goodwill_and_intangibles": 313227000 }, "cash_flow": { "operating_cash_flow": 23720000, "capital_expenditure": 5954000, "free_cash_flow": 29674000, "dividends_paid": 325556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94947, "ticker_id": 6587, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5152000", "ebitda": "23369000", "netIncome": "-419000", "grossProfit": "102904000", "depreciation": "None", "totalRevenue": "150134000", "costOfRevenue": "47230000", "interestIncome": "None", "incomeBeforeTax": "-3774000", "interestExpense": "8926000", "operatingIncome": "7773000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "-2795000", "reportedCurrency": "USD", "netInterestIncome": "-8926000", "nonInterestIncome": "None", "operatingExpenses": "95131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3978000", "otherNonOperatingIncome": "-2621000", "costofGoodsAndServicesSold": "47230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18217000", "sellingGeneralAndAdministrative": "76510000", "netIncomeFromContinuingOperations": "-979000" }, "balance": { "goodwill": "187005000", "inventory": "1309000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "403526000", "longTermDebt": "90758000", "shortTermDebt": "15898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "126222000", "reportedCurrency": "USD", "retainedEarnings": "-2023000", "totalLiabilities": "163358000", "otherCurrentAssets": "4869000", "totalCurrentAssets": "37975000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365551000", "currentAccountsPayable": "3845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5339000", "shortLongTermDebtTotal": "106656000", "totalShareholderEquity": "240168000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8166000", "totalCurrentLiabilities": "38895000", "otherNonCurrentLiabilities": "33705000", "totalNonCurrentLiabilities": "124463000", "cashAndShortTermInvestments": "15568000", "commonStockSharesOutstanding": "14833378", "intangibleAssetsExcludingGoodwill": "126222000", "cashAndCashEquivalentsAtCarryingValue": "15568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-979000", "profitLoss": "None", "dividendPayout": "325556000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-860000", "operatingCashflow": "23720000", "capitalExpenditures": "5954000", "changeInReceivables": "-1028000", "changeInExchangeRate": "None", "cashflowFromFinancing": "29112000", "cashflowFromInvestment": "-35431000", "stockBasedCompensation": "10452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17401000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150134000, "cost_of_revenue": 47230000, "gross_profit": 102904000, "research_and_development": 3978000, "selling_general_admin": 76510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5152000, "depreciation_amortisation": 18217000, "ebitda": 23369000, "interest_expense": 8926000, "interest_income": null, "other_non_operating": null, "pretax_income": -3774000, "tax_provision": -2795000, "effective_tax_rate": null, "net_income": -419000, "net_income_continuing_ops": -979000, "net_income_to_common": -419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15568000, "short_term_investments": null, "net_receivables": 17538000, "inventory": 1309000, "other_current_assets": null, "total_current_assets": 37975000, "net_ppe": null, "goodwill": 187005000, "intangible_assets": 126222000, "goodwill_and_intangibles": 313227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 365551000, "total_assets": 403526000, "short_term_debt": 15898000, "accounts_payable": 3845000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38895000, "long_term_debt": 90758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124463000, "total_liabilities": 163358000, "total_debt": 106656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2023000, "total_equity": 240168000, "shares_outstanding": 14833378, "operating_cash_flow": 23720000, "stock_based_compensation": 10452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5954000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35431000, "dividends_paid": 325556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29112000, "free_cash_flow": 29674000, "net_change_in_cash": 17401000 }, "raw_data": { "income": { "ebit": "5152000", "ebitda": "23369000", "netIncome": "-419000", "grossProfit": "102904000", "depreciation": "None", "totalRevenue": "150134000", "costOfRevenue": "47230000", "interestIncome": "None", "incomeBeforeTax": "-3774000", "interestExpense": "8926000", "operatingIncome": "7773000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "-2795000", "reportedCurrency": "USD", "netInterestIncome": "-8926000", "nonInterestIncome": "None", "operatingExpenses": "95131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3978000", "otherNonOperatingIncome": "-2621000", "costofGoodsAndServicesSold": "47230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18217000", "sellingGeneralAndAdministrative": "76510000", "netIncomeFromContinuingOperations": "-979000" }, "balance": { "goodwill": "187005000", "inventory": "1309000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "403526000", "longTermDebt": "90758000", "shortTermDebt": "15898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "126222000", "reportedCurrency": "USD", "retainedEarnings": "-2023000", "totalLiabilities": "163358000", "otherCurrentAssets": "4869000", "totalCurrentAssets": "37975000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365551000", "currentAccountsPayable": "3845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5339000", "shortLongTermDebtTotal": "106656000", "totalShareholderEquity": "240168000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8166000", "totalCurrentLiabilities": "38895000", "otherNonCurrentLiabilities": "33705000", "totalNonCurrentLiabilities": "124463000", "cashAndShortTermInvestments": "15568000", "commonStockSharesOutstanding": "14833378", "intangibleAssetsExcludingGoodwill": "126222000", "cashAndCashEquivalentsAtCarryingValue": "15568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-979000", "profitLoss": "None", "dividendPayout": "325556000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-860000", "operatingCashflow": "23720000", "capitalExpenditures": "5954000", "changeInReceivables": "-1028000", "changeInExchangeRate": "None", "cashflowFromFinancing": "29112000", "cashflowFromInvestment": "-35431000", "stockBasedCompensation": "10452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17401000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 376307000, "cost_of_revenue": 287104000, "gross_profit": 89203000, "ebit": 6390000, "ebitda": 22954000, "pretax_income": 386000, "tax_provision": -177000, "net_income": -3045000, "net_income_to_common": -3045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1119000, "total_current_assets": 20571000, "total_assets": 349302000, "short_term_debt": 16751000, "long_term_debt": 139298000, "total_debt": 156049000, "total_liabilities": 206861000, "total_equity": 142441000, "shares_outstanding": 10490981, "goodwill_and_intangibles": 291157000 }, "cash_flow": { "operating_cash_flow": 26597000, "capital_expenditure": 3106000, "free_cash_flow": 29703000, "dividends_paid": 189163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94952, "ticker_id": 6587, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6390000", "ebitda": "22954000", "netIncome": "-3045000", "grossProfit": "89203000", "depreciation": "None", "totalRevenue": "376307000", "costOfRevenue": "287104000", "interestIncome": "6004000", "incomeBeforeTax": "386000", "interestExpense": "6004000", "operatingIncome": "6390000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "-177000", "reportedCurrency": "USD", "netInterestIncome": "-6004000", "nonInterestIncome": "None", "operatingExpenses": "82813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2977000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16564000", "sellingGeneralAndAdministrative": "61417000", "netIncomeFromContinuingOperations": "563000" }, "balance": { "goodwill": "168284000", "inventory": "1294000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "349302000", "longTermDebt": "139298000", "shortTermDebt": "16751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "122873000", "reportedCurrency": "USD", "retainedEarnings": "-2309000", "totalLiabilities": "206861000", "otherCurrentAssets": "4117000", "totalCurrentAssets": "20571000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328731000", "currentAccountsPayable": "3438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5026000", "shortLongTermDebtTotal": "156049000", "totalShareholderEquity": "142441000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4809000", "totalCurrentLiabilities": "35235000", "otherNonCurrentLiabilities": "23809000", "totalNonCurrentLiabilities": "171626000", "cashAndShortTermInvestments": "1119000", "commonStockSharesOutstanding": "10490981", "intangibleAssetsExcludingGoodwill": "122873000", "cashAndCashEquivalentsAtCarryingValue": "1119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "563000", "profitLoss": "None", "dividendPayout": "189163000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-2058000", "operatingCashflow": "26597000", "capitalExpenditures": "3106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119094000", "cashflowFromInvestment": "-143728000", "stockBasedCompensation": "6124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90027000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376307000, "cost_of_revenue": 287104000, "gross_profit": 89203000, "research_and_development": 2977000, "selling_general_admin": 61417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6390000, "depreciation_amortisation": 16564000, "ebitda": 22954000, "interest_expense": 6004000, "interest_income": null, "other_non_operating": null, "pretax_income": 386000, "tax_provision": -177000, "effective_tax_rate": null, "net_income": -3045000, "net_income_continuing_ops": 563000, "net_income_to_common": -3045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1119000, "short_term_investments": null, "net_receivables": 15335000, "inventory": 1294000, "other_current_assets": null, "total_current_assets": 20571000, "net_ppe": null, "goodwill": 168284000, "intangible_assets": 122873000, "goodwill_and_intangibles": 291157000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328731000, "total_assets": 349302000, "short_term_debt": 16751000, "accounts_payable": 3438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35235000, "long_term_debt": 139298000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 171626000, "total_liabilities": 206861000, "total_debt": 156049000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2309000, "total_equity": 142441000, "shares_outstanding": 10490981, "operating_cash_flow": 26597000, "stock_based_compensation": 6124000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143728000, "dividends_paid": 189163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119094000, "free_cash_flow": 29703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6390000", "ebitda": "22954000", "netIncome": "-3045000", "grossProfit": "89203000", "depreciation": "None", "totalRevenue": "376307000", "costOfRevenue": "287104000", "interestIncome": "6004000", "incomeBeforeTax": "386000", "interestExpense": "6004000", "operatingIncome": "6390000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "-177000", "reportedCurrency": "USD", "netInterestIncome": "-6004000", "nonInterestIncome": "None", "operatingExpenses": "82813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2977000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16564000", "sellingGeneralAndAdministrative": "61417000", "netIncomeFromContinuingOperations": "563000" }, "balance": { "goodwill": "168284000", "inventory": "1294000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "349302000", "longTermDebt": "139298000", "shortTermDebt": "16751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "122873000", "reportedCurrency": "USD", "retainedEarnings": "-2309000", "totalLiabilities": "206861000", "otherCurrentAssets": "4117000", "totalCurrentAssets": "20571000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328731000", "currentAccountsPayable": "3438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5026000", "shortLongTermDebtTotal": "156049000", "totalShareholderEquity": "142441000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4809000", "totalCurrentLiabilities": "35235000", "otherNonCurrentLiabilities": "23809000", "totalNonCurrentLiabilities": "171626000", "cashAndShortTermInvestments": "1119000", "commonStockSharesOutstanding": "10490981", "intangibleAssetsExcludingGoodwill": "122873000", "cashAndCashEquivalentsAtCarryingValue": "1119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "563000", "profitLoss": "None", "dividendPayout": "189163000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-2058000", "operatingCashflow": "26597000", "capitalExpenditures": "3106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119094000", "cashflowFromInvestment": "-143728000", "stockBasedCompensation": "6124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90027000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 323508000, "cost_of_revenue": 254857000, "gross_profit": 68651000, "ebit": 3874000, "ebitda": 15713000, "pretax_income": -4624000, "tax_provision": 337000, "net_income": -6898000, "net_income_to_common": -6898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572000, "total_current_assets": 16565000, "total_assets": 175142000, "short_term_debt": 5000000, "long_term_debt": 31776000, "total_debt": 36776000, "total_liabilities": 62944000, "total_equity": 39301000, "shares_outstanding": 9357899, "goodwill_and_intangibles": 153349000 }, "cash_flow": { "operating_cash_flow": 18080000, "capital_expenditure": 4486000, "free_cash_flow": 22566000, "dividends_paid": 52191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94957, "ticker_id": 6587, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3874000", "ebitda": "15713000", "netIncome": "-6898000", "grossProfit": "68651000", "depreciation": "None", "totalRevenue": "323508000", "costOfRevenue": "254857000", "interestIncome": "8498000", "incomeBeforeTax": "-4624000", "interestExpense": "8498000", "operatingIncome": "12361000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "337000", "reportedCurrency": "USD", "netInterestIncome": "-8498000", "nonInterestIncome": "None", "operatingExpenses": "56290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1696000", "otherNonOperatingIncome": "-8487000", "costofGoodsAndServicesSold": "254857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11839000", "sellingGeneralAndAdministrative": "38392000", "netIncomeFromContinuingOperations": "-4961000" }, "balance": { "goodwill": "83954000", "inventory": "930000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "175142000", "longTermDebt": "31776000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "69395000", "reportedCurrency": "USD", "retainedEarnings": "736000", "totalLiabilities": "62944000", "otherCurrentAssets": "2563000", "totalCurrentAssets": "16565000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158577000", "currentAccountsPayable": "4114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2958000", "shortLongTermDebtTotal": "36776000", "totalShareholderEquity": "39301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11565000", "totalCurrentLiabilities": "26442000", "otherNonCurrentLiabilities": "649000", "totalNonCurrentLiabilities": "36502000", "cashAndShortTermInvestments": "572000", "commonStockSharesOutstanding": "9357899", "intangibleAssetsExcludingGoodwill": "69395000", "cashAndCashEquivalentsAtCarryingValue": "572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4961000", "profitLoss": "None", "dividendPayout": "52191000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "237000", "operatingCashflow": "18080000", "capitalExpenditures": "4486000", "changeInReceivables": "-2321000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19244000", "cashflowFromInvestment": "-38055000", "stockBasedCompensation": "1567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323508000, "cost_of_revenue": 254857000, "gross_profit": 68651000, "research_and_development": 1696000, "selling_general_admin": 38392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3874000, "depreciation_amortisation": 11839000, "ebitda": 15713000, "interest_expense": 8498000, "interest_income": null, "other_non_operating": null, "pretax_income": -4624000, "tax_provision": 337000, "effective_tax_rate": null, "net_income": -6898000, "net_income_continuing_ops": -4961000, "net_income_to_common": -6898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 572000, "short_term_investments": null, "net_receivables": 12500000, "inventory": 930000, "other_current_assets": null, "total_current_assets": 16565000, "net_ppe": null, "goodwill": 83954000, "intangible_assets": 69395000, "goodwill_and_intangibles": 153349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 158577000, "total_assets": 175142000, "short_term_debt": 5000000, "accounts_payable": 4114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26442000, "long_term_debt": 31776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36502000, "total_liabilities": 62944000, "total_debt": 36776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 736000, "total_equity": 39301000, "shares_outstanding": 9357899, "operating_cash_flow": 18080000, "stock_based_compensation": 1567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38055000, "dividends_paid": 52191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19244000, "free_cash_flow": 22566000, "net_change_in_cash": -731000 }, "raw_data": { "income": { "ebit": "3874000", "ebitda": "15713000", "netIncome": "-6898000", "grossProfit": "68651000", "depreciation": "None", "totalRevenue": "323508000", "costOfRevenue": "254857000", "interestIncome": "8498000", "incomeBeforeTax": "-4624000", "interestExpense": "8498000", "operatingIncome": "12361000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "337000", "reportedCurrency": "USD", "netInterestIncome": "-8498000", "nonInterestIncome": "None", "operatingExpenses": "56290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1696000", "otherNonOperatingIncome": "-8487000", "costofGoodsAndServicesSold": "254857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11839000", "sellingGeneralAndAdministrative": "38392000", "netIncomeFromContinuingOperations": "-4961000" }, "balance": { "goodwill": "83954000", "inventory": "930000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "175142000", "longTermDebt": "31776000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "69395000", "reportedCurrency": "USD", "retainedEarnings": "736000", "totalLiabilities": "62944000", "otherCurrentAssets": "2563000", "totalCurrentAssets": "16565000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158577000", "currentAccountsPayable": "4114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2958000", "shortLongTermDebtTotal": "36776000", "totalShareholderEquity": "39301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11565000", "totalCurrentLiabilities": "26442000", "otherNonCurrentLiabilities": "649000", "totalNonCurrentLiabilities": "36502000", "cashAndShortTermInvestments": "572000", "commonStockSharesOutstanding": "9357899", "intangibleAssetsExcludingGoodwill": "69395000", "cashAndCashEquivalentsAtCarryingValue": "572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4961000", "profitLoss": "None", "dividendPayout": "52191000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "237000", "operatingCashflow": "18080000", "capitalExpenditures": "4486000", "changeInReceivables": "-2321000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19244000", "cashflowFromInvestment": "-38055000", "stockBasedCompensation": "1567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11839000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "ebit": 3745000, "ebitda": 11448000, "pretax_income": 2672000, "tax_provision": 478000, "net_income": 1464000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7142000, "total_current_assets": 78210000, "total_assets": 636420000, "short_term_debt": 1786000, "long_term_debt": 81000000, "total_debt": 82786000, "total_liabilities": 198184000, "total_equity": 317381000, "shares_outstanding": 30582587, "goodwill_and_intangibles": 491356000 }, "cash_flow": { "operating_cash_flow": 10027000, "capital_expenditure": 407000, "free_cash_flow": 10434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94919, "ticker_id": 6587, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3745000", "ebitda": "11448000", "netIncome": "1464000", "grossProfit": "32677000", "depreciation": "None", "totalRevenue": "57518000", "costOfRevenue": "24841000", "interestIncome": "None", "incomeBeforeTax": "2672000", "interestExpense": "1141000", "operatingIncome": "3743000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "478000", "reportedCurrency": "USD", "netInterestIncome": "-1141000", "nonInterestIncome": "None", "operatingExpenses": "28932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7703000", "sellingGeneralAndAdministrative": "29058000", "netIncomeFromContinuingOperations": "2194000" }, "balance": { "goodwill": "282284000", "inventory": "2617000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "636420000", "longTermDebt": "81000000", "shortTermDebt": "1786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "209072000", "reportedCurrency": "USD", "retainedEarnings": "120218000", "totalLiabilities": "198184000", "otherCurrentAssets": "12972000", "totalCurrentAssets": "78210000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558209999", "currentAccountsPayable": "3630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85612000", "totalShareholderEquity": "317381000", "capitalLeaseObligations": "4612000", "otherCurrentLiabilities": "20245000", "totalCurrentLiabilities": "58570000", "otherNonCurrentLiabilities": "33160000", "totalNonCurrentLiabilities": "139614000", "cashAndShortTermInvestments": "7142000", "commonStockSharesOutstanding": "30582587", "intangibleAssetsExcludingGoodwill": "209072000", "cashAndCashEquivalentsAtCarryingValue": "7142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10027000", "capitalExpenditures": "407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23743000", "cashflowFromInvestment": "-62826000", "stockBasedCompensation": "4619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57518000, "cost_of_revenue": 24841000, "gross_profit": 32677000, "research_and_development": null, "selling_general_admin": 29058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3745000, "depreciation_amortisation": 7703000, "ebitda": 11448000, "interest_expense": 1141000, "interest_income": null, "other_non_operating": null, "pretax_income": 2672000, "tax_provision": 478000, "effective_tax_rate": null, "net_income": 1464000, "net_income_continuing_ops": 2194000, "net_income_to_common": 1464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7142000, "short_term_investments": null, "net_receivables": 55479000, "inventory": 2617000, "other_current_assets": null, "total_current_assets": 78210000, "net_ppe": null, "goodwill": 282284000, "intangible_assets": 209072000, "goodwill_and_intangibles": 491356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 558209999, "total_assets": 636420000, "short_term_debt": 1786000, "accounts_payable": 3630000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58570000, "long_term_debt": 81000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 139614000, "total_liabilities": 198184000, "total_debt": 82786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 120218000, "total_equity": 317381000, "shares_outstanding": 30582587, "operating_cash_flow": 10027000, "stock_based_compensation": 4619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23743000, "free_cash_flow": 10434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3745000", "ebitda": "11448000", "netIncome": "1464000", "grossProfit": "32677000", "depreciation": "None", "totalRevenue": "57518000", "costOfRevenue": "24841000", "interestIncome": "None", "incomeBeforeTax": "2672000", "interestExpense": "1141000", "operatingIncome": "3743000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "478000", "reportedCurrency": "USD", "netInterestIncome": "-1141000", "nonInterestIncome": "None", "operatingExpenses": "28932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7703000", "sellingGeneralAndAdministrative": "29058000", "netIncomeFromContinuingOperations": "2194000" }, "balance": { "goodwill": "282284000", "inventory": "2617000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "636420000", "longTermDebt": "81000000", "shortTermDebt": "1786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "209072000", "reportedCurrency": "USD", "retainedEarnings": "120218000", "totalLiabilities": "198184000", "otherCurrentAssets": "12972000", "totalCurrentAssets": "78210000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558209999", "currentAccountsPayable": "3630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85612000", "totalShareholderEquity": "317381000", "capitalLeaseObligations": "4612000", "otherCurrentLiabilities": "20245000", "totalCurrentLiabilities": "58570000", "otherNonCurrentLiabilities": "33160000", "totalNonCurrentLiabilities": "139614000", "cashAndShortTermInvestments": "7142000", "commonStockSharesOutstanding": "30582587", "intangibleAssetsExcludingGoodwill": "209072000", "cashAndCashEquivalentsAtCarryingValue": "7142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10027000", "capitalExpenditures": "407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23743000", "cashflowFromInvestment": "-62826000", "stockBasedCompensation": "4619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7703000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "ebit": 2170000, "ebitda": 9035000, "pretax_income": 1789000, "tax_provision": 704000, "net_income": 484000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37523000, "total_current_assets": 100389000, "total_assets": 595931000, "short_term_debt": 1806000, "long_term_debt": null, "total_debt": 1806000, "total_liabilities": 112590000, "total_equity": 358506000, "shares_outstanding": 25091754, "goodwill_and_intangibles": 381407000 }, "cash_flow": { "operating_cash_flow": 14123000, "capital_expenditure": 315000, "free_cash_flow": 14438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94920, "ticker_id": 6587, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2170000", "ebitda": "9035000", "netIncome": "484000", "grossProfit": "28224000", "depreciation": "None", "totalRevenue": "52671000", "costOfRevenue": "24447000", "interestIncome": "None", "incomeBeforeTax": "1789000", "interestExpense": "381000", "operatingIncome": "1256000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "704000", "reportedCurrency": "USD", "netInterestIncome": "-381000", "nonInterestIncome": "None", "operatingExpenses": "26968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6865000", "sellingGeneralAndAdministrative": "26989000", "netIncomeFromContinuingOperations": "1085000" }, "balance": { "goodwill": "248469000", "inventory": "3022000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "595931000", "longTermDebt": "None", "shortTermDebt": "1806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132938000", "reportedCurrency": "USD", "retainedEarnings": "118754000", "totalLiabilities": "112590000", "otherCurrentAssets": "11837000", "totalCurrentAssets": "100389000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495542000", "currentAccountsPayable": "4112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7388000", "totalShareholderEquity": "358506000", "capitalLeaseObligations": "4597000", "otherCurrentLiabilities": "22143000", "totalCurrentLiabilities": "62259000", "otherNonCurrentLiabilities": "34621000", "totalNonCurrentLiabilities": "50331000", "cashAndShortTermInvestments": "37523000", "commonStockSharesOutstanding": "25091754", "intangibleAssetsExcludingGoodwill": "132938000", "cashAndCashEquivalentsAtCarryingValue": "37523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14123000", "capitalExpenditures": "315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40451000", "cashflowFromInvestment": "-1832000", "stockBasedCompensation": "5178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52671000, "cost_of_revenue": 24447000, "gross_profit": 28224000, "research_and_development": null, "selling_general_admin": 26989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2170000, "depreciation_amortisation": 6865000, "ebitda": 9035000, "interest_expense": 381000, "interest_income": null, "other_non_operating": null, "pretax_income": 1789000, "tax_provision": 704000, "effective_tax_rate": null, "net_income": 484000, "net_income_continuing_ops": 1085000, "net_income_to_common": 484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37523000, "short_term_investments": null, "net_receivables": 47812000, "inventory": 3022000, "other_current_assets": null, "total_current_assets": 100389000, "net_ppe": null, "goodwill": 248469000, "intangible_assets": 132938000, "goodwill_and_intangibles": 381407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 495542000, "total_assets": 595931000, "short_term_debt": 1806000, "accounts_payable": 4112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62259000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50331000, "total_liabilities": 112590000, "total_debt": 1806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118754000, "total_equity": 358506000, "shares_outstanding": 25091754, "operating_cash_flow": 14123000, "stock_based_compensation": 5178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1832000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40451000, "free_cash_flow": 14438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2170000", "ebitda": "9035000", "netIncome": "484000", "grossProfit": "28224000", "depreciation": "None", "totalRevenue": "52671000", "costOfRevenue": "24447000", "interestIncome": "None", "incomeBeforeTax": "1789000", "interestExpense": "381000", "operatingIncome": "1256000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "704000", "reportedCurrency": "USD", "netInterestIncome": "-381000", "nonInterestIncome": "None", "operatingExpenses": "26968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6865000", "sellingGeneralAndAdministrative": "26989000", "netIncomeFromContinuingOperations": "1085000" }, "balance": { "goodwill": "248469000", "inventory": "3022000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "595931000", "longTermDebt": "None", "shortTermDebt": "1806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "132938000", "reportedCurrency": "USD", "retainedEarnings": "118754000", "totalLiabilities": "112590000", "otherCurrentAssets": "11837000", "totalCurrentAssets": "100389000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495542000", "currentAccountsPayable": "4112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7388000", "totalShareholderEquity": "358506000", "capitalLeaseObligations": "4597000", "otherCurrentLiabilities": "22143000", "totalCurrentLiabilities": "62259000", "otherNonCurrentLiabilities": "34621000", "totalNonCurrentLiabilities": "50331000", "cashAndShortTermInvestments": "37523000", "commonStockSharesOutstanding": "25091754", "intangibleAssetsExcludingGoodwill": "132938000", "cashAndCashEquivalentsAtCarryingValue": "37523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14123000", "capitalExpenditures": "315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40451000", "cashflowFromInvestment": "-1832000", "stockBasedCompensation": "5178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6865000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 54901000, "cost_of_revenue": 24750000, "gross_profit": 30151000, "ebit": 3862000, "ebitda": 10914000, "pretax_income": 3495000, "tax_provision": 1994000, "net_income": 3089000, "net_income_to_common": 3089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66672000, "total_current_assets": 137625000, "total_assets": 638411000, "short_term_debt": 1827000, "long_term_debt": null, "total_debt": 1827000, "total_liabilities": 120688000, "total_equity": 389583000, "shares_outstanding": 34215380, "goodwill_and_intangibles": 432580000 }, "cash_flow": { "operating_cash_flow": 13970000, "capital_expenditure": 425000, "free_cash_flow": 14395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94921, "ticker_id": 6587, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3862000", "ebitda": "10914000", "netIncome": "3089000", "grossProfit": "30151000", "depreciation": "None", "totalRevenue": "54901000", "costOfRevenue": "24750000", "interestIncome": "None", "incomeBeforeTax": "3495000", "interestExpense": "367000", "operatingIncome": "1270000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1994000", "reportedCurrency": "USD", "netInterestIncome": "-367000", "nonInterestIncome": "None", "operatingExpenses": "28881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7052000", "sellingGeneralAndAdministrative": "28881000", "netIncomeFromContinuingOperations": "1501000" }, "balance": { "goodwill": "248469000", "inventory": "2516000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "638411000", "longTermDebt": "None", "shortTermDebt": "1827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "184111000", "reportedCurrency": "USD", "retainedEarnings": "118270000", "totalLiabilities": "120688000", "otherCurrentAssets": "9775000", "totalCurrentAssets": "137625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500785999", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7755000", "totalShareholderEquity": "389583000", "capitalLeaseObligations": "4791000", "otherCurrentLiabilities": "24936000", "totalCurrentLiabilities": "70689000", "otherNonCurrentLiabilities": "34552000", "totalNonCurrentLiabilities": "49999000", "cashAndShortTermInvestments": "66672000", "commonStockSharesOutstanding": "34215380", "intangibleAssetsExcludingGoodwill": "184111000", "cashAndCashEquivalentsAtCarryingValue": "66672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13970000", "capitalExpenditures": "425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131000", "cashflowFromInvestment": "-2318000", "stockBasedCompensation": "3202000", "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": "7052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54901000, "cost_of_revenue": 24750000, "gross_profit": 30151000, "research_and_development": null, "selling_general_admin": 28881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3862000, "depreciation_amortisation": 7052000, "ebitda": 10914000, "interest_expense": 367000, "interest_income": null, "other_non_operating": null, "pretax_income": 3495000, "tax_provision": 1994000, "effective_tax_rate": null, "net_income": 3089000, "net_income_continuing_ops": 1501000, "net_income_to_common": 3089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66672000, "short_term_investments": null, "net_receivables": 58467000, "inventory": 2516000, "other_current_assets": null, "total_current_assets": 137625000, "net_ppe": null, "goodwill": 248469000, "intangible_assets": 184111000, "goodwill_and_intangibles": 432580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 500785999, "total_assets": 638411000, "short_term_debt": 1827000, "accounts_payable": 6248000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70689000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49999000, "total_liabilities": 120688000, "total_debt": 1827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118270000, "total_equity": 389583000, "shares_outstanding": 34215380, "operating_cash_flow": 13970000, "stock_based_compensation": 3202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131000, "free_cash_flow": 14395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3862000", "ebitda": "10914000", "netIncome": "3089000", "grossProfit": "30151000", "depreciation": "None", "totalRevenue": "54901000", "costOfRevenue": "24750000", "interestIncome": "None", "incomeBeforeTax": "3495000", "interestExpense": "367000", "operatingIncome": "1270000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1994000", "reportedCurrency": "USD", "netInterestIncome": "-367000", "nonInterestIncome": "None", "operatingExpenses": "28881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7052000", "sellingGeneralAndAdministrative": "28881000", "netIncomeFromContinuingOperations": "1501000" }, "balance": { "goodwill": "248469000", "inventory": "2516000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "638411000", "longTermDebt": "None", "shortTermDebt": "1827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "184111000", "reportedCurrency": "USD", "retainedEarnings": "118270000", "totalLiabilities": "120688000", "otherCurrentAssets": "9775000", "totalCurrentAssets": "137625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500785999", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7755000", "totalShareholderEquity": "389583000", "capitalLeaseObligations": "4791000", "otherCurrentLiabilities": "24936000", "totalCurrentLiabilities": "70689000", "otherNonCurrentLiabilities": "34552000", "totalNonCurrentLiabilities": "49999000", "cashAndShortTermInvestments": "66672000", "commonStockSharesOutstanding": "34215380", "intangibleAssetsExcludingGoodwill": "184111000", "cashAndCashEquivalentsAtCarryingValue": "66672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13970000", "capitalExpenditures": "425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131000", "cashflowFromInvestment": "-2318000", "stockBasedCompensation": "3202000", "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": "7052000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 51901000, "cost_of_revenue": 16733000, "gross_profit": 35168000, "ebit": -212000, "ebitda": 7052000, "pretax_income": -1018000, "tax_provision": -22000, "net_income": 12882000, "net_income_to_common": 12882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55544000, "total_current_assets": 117777000, "total_assets": 623274000, "short_term_debt": 2023000, "long_term_debt": null, "total_debt": 2023000, "total_liabilities": 112153000, "total_equity": 383295000, "shares_outstanding": 25764000, "goodwill_and_intangibles": 436796000 }, "cash_flow": { "operating_cash_flow": 7351000, "capital_expenditure": 5176000, "free_cash_flow": 12527000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94923, "ticker_id": 6587, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-212000", "ebitda": "7052000", "netIncome": "12882000", "grossProfit": "35168000", "depreciation": "None", "totalRevenue": "51901000", "costOfRevenue": "16733000", "interestIncome": "None", "incomeBeforeTax": "-1018000", "interestExpense": "806000", "operatingIncome": "-4839000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-22000", "reportedCurrency": "USD", "netInterestIncome": "-806000", "nonInterestIncome": "None", "operatingExpenses": "39981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7264000", "sellingGeneralAndAdministrative": "33018000", "netIncomeFromContinuingOperations": "-996000" }, "balance": { "goodwill": "248195000", "inventory": "2380000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "623274000", "longTermDebt": "None", "shortTermDebt": "2023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "188601000", "reportedCurrency": "USD", "retainedEarnings": "115181000", "totalLiabilities": "112153000", "otherCurrentAssets": "10213000", "totalCurrentAssets": "117777000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "505497000", "currentAccountsPayable": "4497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8757000", "totalShareholderEquity": "383295000", "capitalLeaseObligations": "5390000", "otherCurrentLiabilities": "19929000", "totalCurrentLiabilities": "58211000", "otherNonCurrentLiabilities": "37417000", "totalNonCurrentLiabilities": "53942000", "cashAndShortTermInvestments": "55544000", "commonStockSharesOutstanding": "25764000", "intangibleAssetsExcludingGoodwill": "188601000", "cashAndCashEquivalentsAtCarryingValue": "55544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18425000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7351000", "capitalExpenditures": "5176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44254000", "cashflowFromInvestment": "82449000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51901000, "cost_of_revenue": 16733000, "gross_profit": 35168000, "research_and_development": null, "selling_general_admin": 33018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -212000, "depreciation_amortisation": 7264000, "ebitda": 7052000, "interest_expense": 806000, "interest_income": null, "other_non_operating": null, "pretax_income": -1018000, "tax_provision": -22000, "effective_tax_rate": null, "net_income": 12882000, "net_income_continuing_ops": -996000, "net_income_to_common": 12882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55544000, "short_term_investments": null, "net_receivables": 49640000, "inventory": 2380000, "other_current_assets": null, "total_current_assets": 117777000, "net_ppe": null, "goodwill": 248195000, "intangible_assets": 188601000, "goodwill_and_intangibles": 436796000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 505497000, "total_assets": 623274000, "short_term_debt": 2023000, "accounts_payable": 4497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58211000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53942000, "total_liabilities": 112153000, "total_debt": 2023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 115181000, "total_equity": 383295000, "shares_outstanding": 25764000, "operating_cash_flow": 7351000, "stock_based_compensation": 7396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 82449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44254000, "free_cash_flow": 12527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-212000", "ebitda": "7052000", "netIncome": "12882000", "grossProfit": "35168000", "depreciation": "None", "totalRevenue": "51901000", "costOfRevenue": "16733000", "interestIncome": "None", "incomeBeforeTax": "-1018000", "interestExpense": "806000", "operatingIncome": "-4839000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-22000", "reportedCurrency": "USD", "netInterestIncome": "-806000", "nonInterestIncome": "None", "operatingExpenses": "39981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7264000", "sellingGeneralAndAdministrative": "33018000", "netIncomeFromContinuingOperations": "-996000" }, "balance": { "goodwill": "248195000", "inventory": "2380000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "623274000", "longTermDebt": "None", "shortTermDebt": "2023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "188601000", "reportedCurrency": "USD", "retainedEarnings": "115181000", "totalLiabilities": "112153000", "otherCurrentAssets": "10213000", "totalCurrentAssets": "117777000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "505497000", "currentAccountsPayable": "4497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8757000", "totalShareholderEquity": "383295000", "capitalLeaseObligations": "5390000", "otherCurrentLiabilities": "19929000", "totalCurrentLiabilities": "58211000", "otherNonCurrentLiabilities": "37417000", "totalNonCurrentLiabilities": "53942000", "cashAndShortTermInvestments": "55544000", "commonStockSharesOutstanding": "25764000", "intangibleAssetsExcludingGoodwill": "188601000", "cashAndCashEquivalentsAtCarryingValue": "55544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18425000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7351000", "capitalExpenditures": "5176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44254000", "cashflowFromInvestment": "82449000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7264000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 63059000, "cost_of_revenue": 22187000, "gross_profit": 40872000, "ebit": 4595000, "ebitda": 12435000, "pretax_income": 4149000, "tax_provision": 3054000, "net_income": -154000, "net_income_to_common": -154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7749000, "total_current_assets": 79999000, "total_assets": 646359000, "short_term_debt": 3340000, "long_term_debt": 12000000, "total_debt": 15340000, "total_liabilities": 132700000, "total_equity": 385174000, "shares_outstanding": 24133738, "goodwill_and_intangibles": 492184000 }, "cash_flow": { "operating_cash_flow": -27122000, "capital_expenditure": 2295000, "free_cash_flow": -24827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94924, "ticker_id": 6587, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4595000", "ebitda": "12435000", "netIncome": "-154000", "grossProfit": "40872000", "depreciation": "None", "totalRevenue": "63059000", "costOfRevenue": "22187000", "interestIncome": "None", "incomeBeforeTax": "4149000", "interestExpense": "446000", "operatingIncome": "3964000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3054000", "reportedCurrency": "USD", "netInterestIncome": "-446000", "nonInterestIncome": "None", "operatingExpenses": "36908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7840000", "sellingGeneralAndAdministrative": "28687000", "netIncomeFromContinuingOperations": "1095000" }, "balance": { "goodwill": "280678000", "inventory": "2220000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "646359000", "longTermDebt": "12000000", "shortTermDebt": "3340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "211506000", "reportedCurrency": "USD", "retainedEarnings": "102299000", "totalLiabilities": "132700000", "otherCurrentAssets": "13119000", "totalCurrentAssets": "79999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566360000", "currentAccountsPayable": "4319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20061000", "totalShareholderEquity": "385174000", "capitalLeaseObligations": "8061000", "otherCurrentLiabilities": "22366000", "totalCurrentLiabilities": "67688000", "otherNonCurrentLiabilities": "2066000", "totalNonCurrentLiabilities": "65012000", "cashAndShortTermInvestments": "7749000", "commonStockSharesOutstanding": "24133738", "intangibleAssetsExcludingGoodwill": "211506000", "cashAndCashEquivalentsAtCarryingValue": "7749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27122000", "capitalExpenditures": "2295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49562000", "cashflowFromInvestment": "-2257000", "stockBasedCompensation": "3932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63059000, "cost_of_revenue": 22187000, "gross_profit": 40872000, "research_and_development": null, "selling_general_admin": 28687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4595000, "depreciation_amortisation": 7840000, "ebitda": 12435000, "interest_expense": 446000, "interest_income": null, "other_non_operating": null, "pretax_income": 4149000, "tax_provision": 3054000, "effective_tax_rate": null, "net_income": -154000, "net_income_continuing_ops": 1095000, "net_income_to_common": -154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7749000, "short_term_investments": null, "net_receivables": 56911000, "inventory": 2220000, "other_current_assets": null, "total_current_assets": 79999000, "net_ppe": null, "goodwill": 280678000, "intangible_assets": 211506000, "goodwill_and_intangibles": 492184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 566360000, "total_assets": 646359000, "short_term_debt": 3340000, "accounts_payable": 4319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67688000, "long_term_debt": 12000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65012000, "total_liabilities": 132700000, "total_debt": 15340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102299000, "total_equity": 385174000, "shares_outstanding": 24133738, "operating_cash_flow": -27122000, "stock_based_compensation": 3932000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2295000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49562000, "free_cash_flow": -24827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4595000", "ebitda": "12435000", "netIncome": "-154000", "grossProfit": "40872000", "depreciation": "None", "totalRevenue": "63059000", "costOfRevenue": "22187000", "interestIncome": "None", "incomeBeforeTax": "4149000", "interestExpense": "446000", "operatingIncome": "3964000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3054000", "reportedCurrency": "USD", "netInterestIncome": "-446000", "nonInterestIncome": "None", "operatingExpenses": "36908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7840000", "sellingGeneralAndAdministrative": "28687000", "netIncomeFromContinuingOperations": "1095000" }, "balance": { "goodwill": "280678000", "inventory": "2220000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "646359000", "longTermDebt": "12000000", "shortTermDebt": "3340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "211506000", "reportedCurrency": "USD", "retainedEarnings": "102299000", "totalLiabilities": "132700000", "otherCurrentAssets": "13119000", "totalCurrentAssets": "79999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566360000", "currentAccountsPayable": "4319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20061000", "totalShareholderEquity": "385174000", "capitalLeaseObligations": "8061000", "otherCurrentLiabilities": "22366000", "totalCurrentLiabilities": "67688000", "otherNonCurrentLiabilities": "2066000", "totalNonCurrentLiabilities": "65012000", "cashAndShortTermInvestments": "7749000", "commonStockSharesOutstanding": "24133738", "intangibleAssetsExcludingGoodwill": "211506000", "cashAndCashEquivalentsAtCarryingValue": "7749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27122000", "capitalExpenditures": "2295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49562000", "cashflowFromInvestment": "-2257000", "stockBasedCompensation": "3932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7840000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 61691000, "cost_of_revenue": 21031000, "gross_profit": 40660000, "ebit": 4525000, "ebitda": 12209000, "pretax_income": 3845000, "tax_provision": 523000, "net_income": 2056000, "net_income_to_common": 2056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85552000, "total_current_assets": 153105000, "total_assets": 726229000, "short_term_debt": 29568000, "long_term_debt": null, "total_debt": 29568000, "total_liabilities": 215095000, "total_equity": 374988000, "shares_outstanding": 24280339, "goodwill_and_intangibles": 497501000 }, "cash_flow": { "operating_cash_flow": 11495000, "capital_expenditure": 2881000, "free_cash_flow": 14376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94925, "ticker_id": 6587, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4525000", "ebitda": "12209000", "netIncome": "2056000", "grossProfit": "40660000", "depreciation": "None", "totalRevenue": "61691000", "costOfRevenue": "21031000", "interestIncome": "None", "incomeBeforeTax": "3845000", "interestExpense": "680000", "operatingIncome": "2699000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "523000", "reportedCurrency": "USD", "netInterestIncome": "-680000", "nonInterestIncome": "None", "operatingExpenses": "37961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7684000", "sellingGeneralAndAdministrative": "28900000", "netIncomeFromContinuingOperations": "3322000" }, "balance": { "goodwill": "280678000", "inventory": "2458000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "726229000", "longTermDebt": "None", "shortTermDebt": "29568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216823000", "reportedCurrency": "USD", "retainedEarnings": "102453000", "totalLiabilities": "215095000", "otherCurrentAssets": "13558000", "totalCurrentAssets": "153105000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "54799000", "currentNetReceivables": "51537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573124000", "currentAccountsPayable": "7402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40414000", "totalShareholderEquity": "374988000", "capitalLeaseObligations": "8768000", "otherCurrentLiabilities": "42634999", "totalCurrentLiabilities": "163431000", "otherNonCurrentLiabilities": "2958000", "totalNonCurrentLiabilities": "51664000", "cashAndShortTermInvestments": "85552000", "commonStockSharesOutstanding": "24280339", "intangibleAssetsExcludingGoodwill": "216823000", "cashAndCashEquivalentsAtCarryingValue": "85552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11495000", "capitalExpenditures": "2881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10467000", "cashflowFromInvestment": "-1418000", "stockBasedCompensation": "3814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61691000, "cost_of_revenue": 21031000, "gross_profit": 40660000, "research_and_development": null, "selling_general_admin": 28900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4525000, "depreciation_amortisation": 7684000, "ebitda": 12209000, "interest_expense": 680000, "interest_income": null, "other_non_operating": null, "pretax_income": 3845000, "tax_provision": 523000, "effective_tax_rate": null, "net_income": 2056000, "net_income_continuing_ops": 3322000, "net_income_to_common": 2056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85552000, "short_term_investments": 54799000, "net_receivables": 51537000, "inventory": 2458000, "other_current_assets": null, "total_current_assets": 153105000, "net_ppe": null, "goodwill": 280678000, "intangible_assets": 216823000, "goodwill_and_intangibles": 497501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 573124000, "total_assets": 726229000, "short_term_debt": 29568000, "accounts_payable": 7402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163431000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51664000, "total_liabilities": 215095000, "total_debt": 29568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102453000, "total_equity": 374988000, "shares_outstanding": 24280339, "operating_cash_flow": 11495000, "stock_based_compensation": 3814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10467000, "free_cash_flow": 14376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4525000", "ebitda": "12209000", "netIncome": "2056000", "grossProfit": "40660000", "depreciation": "None", "totalRevenue": "61691000", "costOfRevenue": "21031000", "interestIncome": "None", "incomeBeforeTax": "3845000", "interestExpense": "680000", "operatingIncome": "2699000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "523000", "reportedCurrency": "USD", "netInterestIncome": "-680000", "nonInterestIncome": "None", "operatingExpenses": "37961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7684000", "sellingGeneralAndAdministrative": "28900000", "netIncomeFromContinuingOperations": "3322000" }, "balance": { "goodwill": "280678000", "inventory": "2458000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "726229000", "longTermDebt": "None", "shortTermDebt": "29568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216823000", "reportedCurrency": "USD", "retainedEarnings": "102453000", "totalLiabilities": "215095000", "otherCurrentAssets": "13558000", "totalCurrentAssets": "153105000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "54799000", "currentNetReceivables": "51537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573124000", "currentAccountsPayable": "7402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40414000", "totalShareholderEquity": "374988000", "capitalLeaseObligations": "8768000", "otherCurrentLiabilities": "42634999", "totalCurrentLiabilities": "163431000", "otherNonCurrentLiabilities": "2958000", "totalNonCurrentLiabilities": "51664000", "cashAndShortTermInvestments": "85552000", "commonStockSharesOutstanding": "24280339", "intangibleAssetsExcludingGoodwill": "216823000", "cashAndCashEquivalentsAtCarryingValue": "85552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11495000", "capitalExpenditures": "2881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10467000", "cashflowFromInvestment": "-1418000", "stockBasedCompensation": "3814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7684000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 60864000, "cost_of_revenue": 5033000, "gross_profit": 55831000, "ebit": 6570000, "ebitda": 12545000, "pretax_income": -2157000, "tax_provision": -9175000, "net_income": 117910000, "net_income_to_common": 117910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86541000, "total_current_assets": 153393000, "total_assets": 730675000, "short_term_debt": 28528000, "long_term_debt": null, "total_debt": 28528000, "total_liabilities": 215316000, "total_equity": 379735000, "shares_outstanding": 25356989, "goodwill_and_intangibles": 502086000 }, "cash_flow": { "operating_cash_flow": 15143000, "capital_expenditure": 3303000, "free_cash_flow": 18446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94926, "ticker_id": 6587, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6570000", "ebitda": "12545000", "netIncome": "117910000", "grossProfit": "55831000", "depreciation": "None", "totalRevenue": "60864000", "costOfRevenue": "5033000", "interestIncome": "None", "incomeBeforeTax": "-2157000", "interestExpense": "6956000", "operatingIncome": "3554000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9175000", "reportedCurrency": "USD", "netInterestIncome": "-6956000", "nonInterestIncome": "None", "operatingExpenses": "52277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13545000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5975000", "sellingGeneralAndAdministrative": "39144000", "netIncomeFromContinuingOperations": "7018000" }, "balance": { "goodwill": "280678000", "inventory": "2423000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "730675000", "longTermDebt": "None", "shortTermDebt": "28528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "221408000", "reportedCurrency": "USD", "retainedEarnings": "100397000", "totalLiabilities": "215316000", "otherCurrentAssets": "8246000", "totalCurrentAssets": "153393000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577282000", "currentAccountsPayable": "4886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38308000", "totalShareholderEquity": "379735000", "capitalLeaseObligations": "9822000", "otherCurrentLiabilities": "62436000", "totalCurrentLiabilities": "164731000", "otherNonCurrentLiabilities": "31230000", "totalNonCurrentLiabilities": "50585000", "cashAndShortTermInvestments": "86541000", "commonStockSharesOutstanding": "25356989", "intangibleAssetsExcludingGoodwill": "221408000", "cashAndCashEquivalentsAtCarryingValue": "86541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-446000", "operatingCashflow": "15143000", "capitalExpenditures": "3303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352147000", "cashflowFromInvestment": "412905000", "stockBasedCompensation": "8951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60864000, "cost_of_revenue": 5033000, "gross_profit": 55831000, "research_and_development": 13545000, "selling_general_admin": 39144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6570000, "depreciation_amortisation": 5975000, "ebitda": 12545000, "interest_expense": 6956000, "interest_income": null, "other_non_operating": null, "pretax_income": -2157000, "tax_provision": -9175000, "effective_tax_rate": null, "net_income": 117910000, "net_income_continuing_ops": 7018000, "net_income_to_common": 117910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86541000, "short_term_investments": null, "net_receivables": 56183000, "inventory": 2423000, "other_current_assets": null, "total_current_assets": 153393000, "net_ppe": null, "goodwill": 280678000, "intangible_assets": 221408000, "goodwill_and_intangibles": 502086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 577282000, "total_assets": 730675000, "short_term_debt": 28528000, "accounts_payable": 4886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164731000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50585000, "total_liabilities": 215316000, "total_debt": 28528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100397000, "total_equity": 379735000, "shares_outstanding": 25356989, "operating_cash_flow": 15143000, "stock_based_compensation": 8951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 412905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -352147000, "free_cash_flow": 18446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6570000", "ebitda": "12545000", "netIncome": "117910000", "grossProfit": "55831000", "depreciation": "None", "totalRevenue": "60864000", "costOfRevenue": "5033000", "interestIncome": "None", "incomeBeforeTax": "-2157000", "interestExpense": "6956000", "operatingIncome": "3554000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9175000", "reportedCurrency": "USD", "netInterestIncome": "-6956000", "nonInterestIncome": "None", "operatingExpenses": "52277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13545000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5975000", "sellingGeneralAndAdministrative": "39144000", "netIncomeFromContinuingOperations": "7018000" }, "balance": { "goodwill": "280678000", "inventory": "2423000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "730675000", "longTermDebt": "None", "shortTermDebt": "28528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "221408000", "reportedCurrency": "USD", "retainedEarnings": "100397000", "totalLiabilities": "215316000", "otherCurrentAssets": "8246000", "totalCurrentAssets": "153393000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577282000", "currentAccountsPayable": "4886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38308000", "totalShareholderEquity": "379735000", "capitalLeaseObligations": "9822000", "otherCurrentLiabilities": "62436000", "totalCurrentLiabilities": "164731000", "otherNonCurrentLiabilities": "31230000", "totalNonCurrentLiabilities": "50585000", "cashAndShortTermInvestments": "86541000", "commonStockSharesOutstanding": "25356989", "intangibleAssetsExcludingGoodwill": "221408000", "cashAndCashEquivalentsAtCarryingValue": "86541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-446000", "operatingCashflow": "15143000", "capitalExpenditures": "3303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352147000", "cashflowFromInvestment": "412905000", "stockBasedCompensation": "8951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7580000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 56037000, "cost_of_revenue": 4722000, "gross_profit": 51315000, "ebit": -669000, "ebitda": 6300000, "pretax_income": -8575000, "tax_provision": 5271000, "net_income": -7545000, "net_income_to_common": -7545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9745000, "total_current_assets": 308036000, "total_assets": 861722000, "short_term_debt": 29700000, "long_term_debt": 347892000, "total_debt": 377592000, "total_liabilities": 515807000, "total_equity": 249666000, "shares_outstanding": 23420811, "goodwill_and_intangibles": 479865000 }, "cash_flow": { "operating_cash_flow": 8119000, "capital_expenditure": 4014000, "free_cash_flow": 12133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94928, "ticker_id": 6587, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-669000", "ebitda": "6300000", "netIncome": "-7545000", "grossProfit": "51315000", "depreciation": "None", "totalRevenue": "56037000", "costOfRevenue": "4722000", "interestIncome": "None", "incomeBeforeTax": "-8575000", "interestExpense": "7906000", "operatingIncome": "-669000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5271000", "reportedCurrency": "USD", "netInterestIncome": "-7906000", "nonInterestIncome": "None", "operatingExpenses": "51984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6969000", "sellingGeneralAndAdministrative": "45033000", "netIncomeFromContinuingOperations": "-13846000" }, "balance": { "goodwill": "269192000", "inventory": "2254000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "861722000", "longTermDebt": "347892000", "shortTermDebt": "29700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210673000", "reportedCurrency": "USD", "retainedEarnings": "-17513000", "totalLiabilities": "515807000", "otherCurrentAssets": "247187000", "totalCurrentAssets": "308036000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553686000", "currentAccountsPayable": "5955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "384541000", "totalShareholderEquity": "249666000", "capitalLeaseObligations": "10426000", "otherCurrentLiabilities": "38135000", "totalCurrentLiabilities": "103287000", "otherNonCurrentLiabilities": "41976000", "totalNonCurrentLiabilities": "412520000", "cashAndShortTermInvestments": "9745000", "commonStockSharesOutstanding": "23420811", "intangibleAssetsExcludingGoodwill": "210673000", "cashAndCashEquivalentsAtCarryingValue": "9745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13846000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8119000", "capitalExpenditures": "4014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2670000", "cashflowFromInvestment": "-4386000", "stockBasedCompensation": "4432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56037000, "cost_of_revenue": 4722000, "gross_profit": 51315000, "research_and_development": null, "selling_general_admin": 45033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -669000, "depreciation_amortisation": 6969000, "ebitda": 6300000, "interest_expense": 7906000, "interest_income": null, "other_non_operating": null, "pretax_income": -8575000, "tax_provision": 5271000, "effective_tax_rate": null, "net_income": -7545000, "net_income_continuing_ops": -13846000, "net_income_to_common": -7545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9745000, "short_term_investments": null, "net_receivables": 48850000, "inventory": 2254000, "other_current_assets": null, "total_current_assets": 308036000, "net_ppe": null, "goodwill": 269192000, "intangible_assets": 210673000, "goodwill_and_intangibles": 479865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 553686000, "total_assets": 861722000, "short_term_debt": 29700000, "accounts_payable": 5955000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103287000, "long_term_debt": 347892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 412520000, "total_liabilities": 515807000, "total_debt": 377592000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17513000, "total_equity": 249666000, "shares_outstanding": 23420811, "operating_cash_flow": 8119000, "stock_based_compensation": 4432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4386000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2670000, "free_cash_flow": 12133000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-669000", "ebitda": "6300000", "netIncome": "-7545000", "grossProfit": "51315000", "depreciation": "None", "totalRevenue": "56037000", "costOfRevenue": "4722000", "interestIncome": "None", "incomeBeforeTax": "-8575000", "interestExpense": "7906000", "operatingIncome": "-669000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5271000", "reportedCurrency": "USD", "netInterestIncome": "-7906000", "nonInterestIncome": "None", "operatingExpenses": "51984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6969000", "sellingGeneralAndAdministrative": "45033000", "netIncomeFromContinuingOperations": "-13846000" }, "balance": { "goodwill": "269192000", "inventory": "2254000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "861722000", "longTermDebt": "347892000", "shortTermDebt": "29700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210673000", "reportedCurrency": "USD", "retainedEarnings": "-17513000", "totalLiabilities": "515807000", "otherCurrentAssets": "247187000", "totalCurrentAssets": "308036000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553686000", "currentAccountsPayable": "5955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "384541000", "totalShareholderEquity": "249666000", "capitalLeaseObligations": "10426000", "otherCurrentLiabilities": "38135000", "totalCurrentLiabilities": "103287000", "otherNonCurrentLiabilities": "41976000", "totalNonCurrentLiabilities": "412520000", "cashAndShortTermInvestments": "9745000", "commonStockSharesOutstanding": "23420811", "intangibleAssetsExcludingGoodwill": "210673000", "cashAndCashEquivalentsAtCarryingValue": "9745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13846000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8119000", "capitalExpenditures": "4014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2670000", "cashflowFromInvestment": "-4386000", "stockBasedCompensation": "4432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6969000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 57968000, "cost_of_revenue": 21147000, "gross_profit": 36821000, "ebit": 4743000, "ebitda": 14812000, "pretax_income": -2971000, "tax_provision": -669000, "net_income": 1878000, "net_income_to_common": 1878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3139000, "total_current_assets": 87066000, "total_assets": 865542000, "short_term_debt": 30644000, "long_term_debt": 343392000, "total_debt": 374036000, "total_liabilities": 519442000, "total_equity": 249277000, "shares_outstanding": 23718474, "goodwill_and_intangibles": 693262000 }, "cash_flow": { "operating_cash_flow": 10742000, "capital_expenditure": 838000, "free_cash_flow": 11580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94929, "ticker_id": 6587, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4743000", "ebitda": "14812000", "netIncome": "1878000", "grossProfit": "36821000", "depreciation": "None", "totalRevenue": "57968000", "costOfRevenue": "21147000", "interestIncome": "None", "incomeBeforeTax": "-2971000", "interestExpense": "7750000", "operatingIncome": "2486000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-669000", "reportedCurrency": "USD", "netInterestIncome": "-7750000", "nonInterestIncome": "None", "operatingExpenses": "34335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10069000", "sellingGeneralAndAdministrative": "54162000", "netIncomeFromContinuingOperations": "3348000" }, "balance": { "goodwill": "410772000", "inventory": "3978000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "865542000", "longTermDebt": "343392000", "shortTermDebt": "30644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "282490000", "reportedCurrency": "USD", "retainedEarnings": "-9968000", "totalLiabilities": "519442000", "otherCurrentAssets": "13410000", "totalCurrentAssets": "87066000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "778476000", "currentAccountsPayable": "11996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "383398000", "totalShareholderEquity": "249277000", "capitalLeaseObligations": "13783000", "otherCurrentLiabilities": "28440000", "totalCurrentLiabilities": "108011000", "otherNonCurrentLiabilities": "41451000", "totalNonCurrentLiabilities": "411431000", "cashAndShortTermInvestments": "3139000", "commonStockSharesOutstanding": "23718474", "intangibleAssetsExcludingGoodwill": "282490000", "cashAndCashEquivalentsAtCarryingValue": "3139000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10742000", "capitalExpenditures": "838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9335000", "cashflowFromInvestment": "-5198000", "stockBasedCompensation": "5022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57968000, "cost_of_revenue": 21147000, "gross_profit": 36821000, "research_and_development": null, "selling_general_admin": 54162000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4743000, "depreciation_amortisation": 10069000, "ebitda": 14812000, "interest_expense": 7750000, "interest_income": null, "other_non_operating": null, "pretax_income": -2971000, "tax_provision": -669000, "effective_tax_rate": null, "net_income": 1878000, "net_income_continuing_ops": 3348000, "net_income_to_common": 1878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3139000, "short_term_investments": null, "net_receivables": 66539000, "inventory": 3978000, "other_current_assets": null, "total_current_assets": 87066000, "net_ppe": null, "goodwill": 410772000, "intangible_assets": 282490000, "goodwill_and_intangibles": 693262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 778476000, "total_assets": 865542000, "short_term_debt": 30644000, "accounts_payable": 11996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108011000, "long_term_debt": 343392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 411431000, "total_liabilities": 519442000, "total_debt": 374036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9968000, "total_equity": 249277000, "shares_outstanding": 23718474, "operating_cash_flow": 10742000, "stock_based_compensation": 5022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9335000, "free_cash_flow": 11580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4743000", "ebitda": "14812000", "netIncome": "1878000", "grossProfit": "36821000", "depreciation": "None", "totalRevenue": "57968000", "costOfRevenue": "21147000", "interestIncome": "None", "incomeBeforeTax": "-2971000", "interestExpense": "7750000", "operatingIncome": "2486000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-669000", "reportedCurrency": "USD", "netInterestIncome": "-7750000", "nonInterestIncome": "None", "operatingExpenses": "34335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10069000", "sellingGeneralAndAdministrative": "54162000", "netIncomeFromContinuingOperations": "3348000" }, "balance": { "goodwill": "410772000", "inventory": "3978000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "865542000", "longTermDebt": "343392000", "shortTermDebt": "30644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "282490000", "reportedCurrency": "USD", "retainedEarnings": "-9968000", "totalLiabilities": "519442000", "otherCurrentAssets": "13410000", "totalCurrentAssets": "87066000", "currentLongTermDebt": "26223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "778476000", "currentAccountsPayable": "11996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "383398000", "totalShareholderEquity": "249277000", "capitalLeaseObligations": "13783000", "otherCurrentLiabilities": "28440000", "totalCurrentLiabilities": "108011000", "otherNonCurrentLiabilities": "41451000", "totalNonCurrentLiabilities": "411431000", "cashAndShortTermInvestments": "3139000", "commonStockSharesOutstanding": "23718474", "intangibleAssetsExcludingGoodwill": "282490000", "cashAndCashEquivalentsAtCarryingValue": "3139000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10742000", "capitalExpenditures": "838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9335000", "cashflowFromInvestment": "-5198000", "stockBasedCompensation": "5022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10069000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 55054000, "cost_of_revenue": 19577000, "gross_profit": 35477000, "ebit": 1378000, "ebitda": 11117000, "pretax_income": -5309000, "tax_provision": -1094000, "net_income": 1098000, "net_income_to_common": 1098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4159000, "total_current_assets": 90121000, "total_assets": 876936000, "short_term_debt": 95069000, "long_term_debt": 287751000, "total_debt": 382820000, "total_liabilities": 539780000, "total_equity": 242719000, "shares_outstanding": 23267290, "goodwill_and_intangibles": 698221000 }, "cash_flow": { "operating_cash_flow": 14405000, "capital_expenditure": 3799000, "free_cash_flow": 18204000, "dividends_paid": 323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94930, "ticker_id": 6587, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1378000", "ebitda": "11117000", "netIncome": "1098000", "grossProfit": "35477000", "depreciation": "None", "totalRevenue": "55054000", "costOfRevenue": "19577000", "interestIncome": "None", "incomeBeforeTax": "-5309000", "interestExpense": "6687000", "operatingIncome": "1485000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1094000", "reportedCurrency": "USD", "netInterestIncome": "-6707000", "nonInterestIncome": "None", "operatingExpenses": "33992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9739000", "sellingGeneralAndAdministrative": "53532000", "netIncomeFromContinuingOperations": "1536000" }, "balance": { "goodwill": "410772000", "inventory": "4251000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "876936000", "longTermDebt": "287751000", "shortTermDebt": "95069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "287449000", "reportedCurrency": "USD", "retainedEarnings": "-11846000", "totalLiabilities": "539780000", "otherCurrentAssets": "13485000", "totalCurrentAssets": "90121000", "currentLongTermDebt": "90777000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786815000", "currentAccountsPayable": "9711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392237000", "totalShareholderEquity": "242719000", "capitalLeaseObligations": "13709000", "otherCurrentLiabilities": "36599000", "totalCurrentLiabilities": "180542000", "otherNonCurrentLiabilities": "42075000", "totalNonCurrentLiabilities": "359238000", "cashAndShortTermInvestments": "4159000", "commonStockSharesOutstanding": "23267290", "intangibleAssetsExcludingGoodwill": "287449000", "cashAndCashEquivalentsAtCarryingValue": "4159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1536000", "profitLoss": "None", "dividendPayout": "323000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "446000", "operatingCashflow": "14405000", "capitalExpenditures": "3799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8550000", "cashflowFromInvestment": "-7171000", "stockBasedCompensation": "6508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55054000, "cost_of_revenue": 19577000, "gross_profit": 35477000, "research_and_development": null, "selling_general_admin": 53532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1378000, "depreciation_amortisation": 9739000, "ebitda": 11117000, "interest_expense": 6687000, "interest_income": null, "other_non_operating": null, "pretax_income": -5309000, "tax_provision": -1094000, "effective_tax_rate": null, "net_income": 1098000, "net_income_continuing_ops": 1536000, "net_income_to_common": 1098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4159000, "short_term_investments": null, "net_receivables": 68226000, "inventory": 4251000, "other_current_assets": null, "total_current_assets": 90121000, "net_ppe": null, "goodwill": 410772000, "intangible_assets": 287449000, "goodwill_and_intangibles": 698221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 786815000, "total_assets": 876936000, "short_term_debt": 95069000, "accounts_payable": 9711000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180542000, "long_term_debt": 287751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 359238000, "total_liabilities": 539780000, "total_debt": 382820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11846000, "total_equity": 242719000, "shares_outstanding": 23267290, "operating_cash_flow": 14405000, "stock_based_compensation": 6508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7171000, "dividends_paid": 323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8550000, "free_cash_flow": 18204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1378000", "ebitda": "11117000", "netIncome": "1098000", "grossProfit": "35477000", "depreciation": "None", "totalRevenue": "55054000", "costOfRevenue": "19577000", "interestIncome": "None", "incomeBeforeTax": "-5309000", "interestExpense": "6687000", "operatingIncome": "1485000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1094000", "reportedCurrency": "USD", "netInterestIncome": "-6707000", "nonInterestIncome": "None", "operatingExpenses": "33992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9739000", "sellingGeneralAndAdministrative": "53532000", "netIncomeFromContinuingOperations": "1536000" }, "balance": { "goodwill": "410772000", "inventory": "4251000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "876936000", "longTermDebt": "287751000", "shortTermDebt": "95069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "287449000", "reportedCurrency": "USD", "retainedEarnings": "-11846000", "totalLiabilities": "539780000", "otherCurrentAssets": "13485000", "totalCurrentAssets": "90121000", "currentLongTermDebt": "90777000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786815000", "currentAccountsPayable": "9711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392237000", "totalShareholderEquity": "242719000", "capitalLeaseObligations": "13709000", "otherCurrentLiabilities": "36599000", "totalCurrentLiabilities": "180542000", "otherNonCurrentLiabilities": "42075000", "totalNonCurrentLiabilities": "359238000", "cashAndShortTermInvestments": "4159000", "commonStockSharesOutstanding": "23267290", "intangibleAssetsExcludingGoodwill": "287449000", "cashAndCashEquivalentsAtCarryingValue": "4159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1536000", "profitLoss": "None", "dividendPayout": "323000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "446000", "operatingCashflow": "14405000", "capitalExpenditures": "3799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8550000", "cashflowFromInvestment": "-7171000", "stockBasedCompensation": "6508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9739000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 96407000, "cost_of_revenue": 21021000, "gross_profit": 75386000, "ebit": 7064000, "ebitda": 16676000, "pretax_income": 350000, "tax_provision": -3099000, "net_income": 4548000, "net_income_to_common": 4548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3105000, "total_current_assets": 85544000, "total_assets": 884417000, "short_term_debt": 3657000, "long_term_debt": 385081000, "total_debt": 388738000, "total_liabilities": 556121000, "total_equity": 236747000, "shares_outstanding": 34011302, "goodwill_and_intangibles": 489189000 }, "cash_flow": { "operating_cash_flow": 4880000, "capital_expenditure": 4351000, "free_cash_flow": 9231000, "dividends_paid": 313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94931, "ticker_id": 6587, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7064000", "ebitda": "16676000", "netIncome": "4548000", "grossProfit": "75386000", "depreciation": "None", "totalRevenue": "96407000", "costOfRevenue": "21021000", "interestIncome": "None", "incomeBeforeTax": "350000", "interestExpense": "6714000", "operatingIncome": "8795000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3099000", "reportedCurrency": "USD", "netInterestIncome": "-6714000", "nonInterestIncome": "None", "operatingExpenses": "66591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9612000", "sellingGeneralAndAdministrative": "39998000", "netIncomeFromContinuingOperations": "3449000" }, "balance": { "goodwill": "267983000", "inventory": "2037999", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884417000", "longTermDebt": "385081000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "221206000", "reportedCurrency": "USD", "retainedEarnings": "-12944000", "totalLiabilities": "556121000", "otherCurrentAssets": "29612000", "totalCurrentAssets": "85544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798873000", "currentAccountsPayable": "6369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "400630000", "totalShareholderEquity": "236747000", "capitalLeaseObligations": "14942000", "otherCurrentLiabilities": "50650000", "totalCurrentLiabilities": "93461000", "otherNonCurrentLiabilities": "24143000", "totalNonCurrentLiabilities": "462659999", "cashAndShortTermInvestments": "3105000", "commonStockSharesOutstanding": "34011302", "intangibleAssetsExcludingGoodwill": "221206000", "cashAndCashEquivalentsAtCarryingValue": "3105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3449000", "profitLoss": "None", "dividendPayout": "313000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3748000", "operatingCashflow": "4880000", "capitalExpenditures": "4351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6577000", "cashflowFromInvestment": "-6105000", "stockBasedCompensation": "7032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96407000, "cost_of_revenue": 21021000, "gross_profit": 75386000, "research_and_development": 11155000, "selling_general_admin": 39998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7064000, "depreciation_amortisation": 9612000, "ebitda": 16676000, "interest_expense": 6714000, "interest_income": null, "other_non_operating": null, "pretax_income": 350000, "tax_provision": -3099000, "effective_tax_rate": null, "net_income": 4548000, "net_income_continuing_ops": 3449000, "net_income_to_common": 4548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3105000, "short_term_investments": null, "net_receivables": 50789000, "inventory": 2037999, "other_current_assets": null, "total_current_assets": 85544000, "net_ppe": null, "goodwill": 267983000, "intangible_assets": 221206000, "goodwill_and_intangibles": 489189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 798873000, "total_assets": 884417000, "short_term_debt": 3657000, "accounts_payable": 6369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93461000, "long_term_debt": 385081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 462659999, "total_liabilities": 556121000, "total_debt": 388738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12944000, "total_equity": 236747000, "shares_outstanding": 34011302, "operating_cash_flow": 4880000, "stock_based_compensation": 7032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6105000, "dividends_paid": 313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6577000, "free_cash_flow": 9231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7064000", "ebitda": "16676000", "netIncome": "4548000", "grossProfit": "75386000", "depreciation": "None", "totalRevenue": "96407000", "costOfRevenue": "21021000", "interestIncome": "None", "incomeBeforeTax": "350000", "interestExpense": "6714000", "operatingIncome": "8795000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3099000", "reportedCurrency": "USD", "netInterestIncome": "-6714000", "nonInterestIncome": "None", "operatingExpenses": "66591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9612000", "sellingGeneralAndAdministrative": "39998000", "netIncomeFromContinuingOperations": "3449000" }, "balance": { "goodwill": "267983000", "inventory": "2037999", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "884417000", "longTermDebt": "385081000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "221206000", "reportedCurrency": "USD", "retainedEarnings": "-12944000", "totalLiabilities": "556121000", "otherCurrentAssets": "29612000", "totalCurrentAssets": "85544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798873000", "currentAccountsPayable": "6369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "400630000", "totalShareholderEquity": "236747000", "capitalLeaseObligations": "14942000", "otherCurrentLiabilities": "50650000", "totalCurrentLiabilities": "93461000", "otherNonCurrentLiabilities": "24143000", "totalNonCurrentLiabilities": "462659999", "cashAndShortTermInvestments": "3105000", "commonStockSharesOutstanding": "34011302", "intangibleAssetsExcludingGoodwill": "221206000", "cashAndCashEquivalentsAtCarryingValue": "3105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3449000", "profitLoss": "None", "dividendPayout": "313000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3748000", "operatingCashflow": "4880000", "capitalExpenditures": "4351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6577000", "cashflowFromInvestment": "-6105000", "stockBasedCompensation": "7032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9612000", "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": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "income_statement": { "revenue": 57260000, "cost_of_revenue": 3944000, "gross_profit": 53316000, "ebit": -4485000, "ebitda": 4673000, "pretax_income": -11210000, "tax_provision": -292000, "net_income": -5155000, "net_income_to_common": -5155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5043000, "total_current_assets": 96674000, "total_assets": 875824000, "short_term_debt": 4598000, "long_term_debt": 389569000, "total_debt": 394167000, "total_liabilities": 562882000, "total_equity": 222428000, "shares_outstanding": 23179638, "goodwill_and_intangibles": 699089000 }, "cash_flow": { "operating_cash_flow": 486000, "capital_expenditure": 4321000, "free_cash_flow": 4807000, "dividends_paid": 182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94933, "ticker_id": 6587, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:30.415927+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4485000", "ebitda": "4673000", "netIncome": "-5155000", "grossProfit": "53316000", "depreciation": "None", "totalRevenue": "57260000", "costOfRevenue": "3944000", "interestIncome": "None", "incomeBeforeTax": "-11210000", "interestExpense": "6725000", "operatingIncome": "-4577000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-292000", "reportedCurrency": "USD", "netInterestIncome": "-6725000", "nonInterestIncome": "None", "operatingExpenses": "57893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "92000", "costofGoodsAndServicesSold": "3944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9158000", "sellingGeneralAndAdministrative": "55426000", "netIncomeFromContinuingOperations": "-6078000" }, "balance": { "goodwill": "409042000", "inventory": "4537000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "875824000", "longTermDebt": "389569000", "shortTermDebt": "4598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "290047000", "reportedCurrency": "USD", "retainedEarnings": "-17492000", "totalLiabilities": "562882000", "otherCurrentAssets": "21207000", "totalCurrentAssets": "96674000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779150000", "currentAccountsPayable": "8295999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12123000", "shortLongTermDebtTotal": "405451000", "totalShareholderEquity": "222428000", "capitalLeaseObligations": "15882000", "otherCurrentLiabilities": "57298000", "totalCurrentLiabilities": "96984000", "otherNonCurrentLiabilities": "24151000", "totalNonCurrentLiabilities": "465897999", "cashAndShortTermInvestments": "5043000", "commonStockSharesOutstanding": "23179638", "intangibleAssetsExcludingGoodwill": "290047000", "cashAndCashEquivalentsAtCarryingValue": "5043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6078000", "profitLoss": "None", "dividendPayout": "182000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3748000", "operatingCashflow": "486000", "capitalExpenditures": "4321000", "changeInReceivables": "-3536000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1668000", "cashflowFromInvestment": "-4285000", "stockBasedCompensation": "7198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2131000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57260000, "cost_of_revenue": 3944000, "gross_profit": 53316000, "research_and_development": null, "selling_general_admin": 55426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4485000, "depreciation_amortisation": 9158000, "ebitda": 4673000, "interest_expense": 6725000, "interest_income": null, "other_non_operating": null, "pretax_income": -11210000, "tax_provision": -292000, "effective_tax_rate": null, "net_income": -5155000, "net_income_continuing_ops": -6078000, "net_income_to_common": -5155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5043000, "short_term_investments": null, "net_receivables": 65887000, "inventory": 4537000, "other_current_assets": null, "total_current_assets": 96674000, "net_ppe": null, "goodwill": 409042000, "intangible_assets": 290047000, "goodwill_and_intangibles": 699089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 779150000, "total_assets": 875824000, "short_term_debt": 4598000, "accounts_payable": 8295999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96984000, "long_term_debt": 389569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 465897999, "total_liabilities": 562882000, "total_debt": 394167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17492000, "total_equity": 222428000, "shares_outstanding": 23179638, "operating_cash_flow": 486000, "stock_based_compensation": 7198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4285000, "dividends_paid": 182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1668000, "free_cash_flow": 4807000, "net_change_in_cash": -2131000 }, "raw_data": { "income": { "ebit": "-4485000", "ebitda": "4673000", "netIncome": "-5155000", "grossProfit": "53316000", "depreciation": "None", "totalRevenue": "57260000", "costOfRevenue": "3944000", "interestIncome": "None", "incomeBeforeTax": "-11210000", "interestExpense": "6725000", "operatingIncome": "-4577000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-292000", "reportedCurrency": "USD", "netInterestIncome": "-6725000", "nonInterestIncome": "None", "operatingExpenses": "57893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "92000", "costofGoodsAndServicesSold": "3944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9158000", "sellingGeneralAndAdministrative": "55426000", "netIncomeFromContinuingOperations": "-6078000" }, "balance": { "goodwill": "409042000", "inventory": "4537000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "875824000", "longTermDebt": "389569000", "shortTermDebt": "4598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "290047000", "reportedCurrency": "USD", "retainedEarnings": "-17492000", "totalLiabilities": "562882000", "otherCurrentAssets": "21207000", "totalCurrentAssets": "96674000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779150000", "currentAccountsPayable": "8295999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12123000", "shortLongTermDebtTotal": "405451000", "totalShareholderEquity": "222428000", "capitalLeaseObligations": "15882000", "otherCurrentLiabilities": "57298000", "totalCurrentLiabilities": "96984000", "otherNonCurrentLiabilities": "24151000", "totalNonCurrentLiabilities": "465897999", "cashAndShortTermInvestments": "5043000", "commonStockSharesOutstanding": "23179638", "intangibleAssetsExcludingGoodwill": "290047000", "cashAndCashEquivalentsAtCarryingValue": "5043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6078000", "profitLoss": "None", "dividendPayout": "182000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3748000", "operatingCashflow": "486000", "capitalExpenditures": "4321000", "changeInReceivables": "-3536000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1668000", "cashflowFromInvestment": "-4285000", "stockBasedCompensation": "7198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2131000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9158000", "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }