{ "ticker": { "uuid": "efaae299-d121-451c-b4ff-193000f2c0aa", "symbol": "TSQ", "name": "Townsquare Media Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/efaae299-d121-451c-b4ff-193000f2c0aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/efaae299-d121-451c-b4ff-193000f2c0aa/" }, "ticker_metadata": { "id": 4047, "uuid": "efaae299-d121-451c-b4ff-193000f2c0aa", "symbol": "TSQ", "name": "Townsquare Media Inc", "asset_type": "equity", "market_cap": 121188000, "stock_exchange_id": 3, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Townsquare Media, Inc. is a radio, digital media, entertainment and digital marketing solutions company in small and medium markets. The company is headquartered in Purchase, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "efaae299-d121-451c-b4ff-193000f2c0aa", "symbol": "TSQ", "name": "Townsquare Media Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/efaae299-d121-451c-b4ff-193000f2c0aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/efaae299-d121-451c-b4ff-193000f2c0aa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 6.47, "market_cap": 114648400, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1118, "shareholder_yield": 0.1199, "roe": 0.1697, "piotroski_f_score": 5, "momentum_12_1": 0.0226, "volatility_252d": 0.5547 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.161106+00:00", "batch_id": "" }, "size": { "price_close": 6.47, "market_cap": 114648400, "market_cap_usd": 114648400, "enterprise_value": 554394400, "shares_outstanding": 17720000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2695, "pcf_ratio": 3.2913, "pfcf_ratio": 2.3294, "ev_ebitda": 8.9407, "ev_ebit": 13.0201, "ev_sales": 1.303, "ev_fcf": 11.2641, "earnings_yield": null, "fcf_yield": 0.0888, "price_to_sales": 0.2695, "price_to_book": null, "price_to_cashflow": 3.2913, "ebitda_to_ev": 0.1118, "sales_yield": 0.7675 }, "yield": { "dividend_yield": 0.1199, "buyback_yield": 0, "shareholder_yield": 0.1199, "debt_paydown_yield": null, "total_yield": 0.1199 }, "quality": { "gross_margin": 0.2306, "operating_margin": 0.1001, "net_margin": -0.0159, "ebitda_margin": 0.1457, "fcf_margin": 0.1157, "roe": 0.1697, "roa": -0.0131, "roic": 0.0799, "roc_greenblatt": null, "asset_turnover": 0.8245, "cash_conversion": -7.2808, "accruals_ratio": -0.0806, "sbc_to_revenue": 0.0313, "piotroski_f_score": 5, "altman_z_score": 0.2139, "earnings_stability_5y": 7.5245, "revenue_stability_5y": 0.0716, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1901, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -13.8623, "net_debt_to_ebitda": 7.0918, "debt_to_assets": 0.8564, "interest_coverage": 0.8931, "current_ratio": 0.7529, "quick_ratio": 0.7529, "net_debt": 439746000, "local_beta": 0.0023, "volatility_252d": 0.5547, "volatility_60d": 1.3547, "max_drawdown_12m": -0.4383, "risk_adjusted_momentum": 0.0408 }, "growth": { "revenue_growth_1y": -0.0545, "revenue_growth_3y_cagr": -0.0264, "revenue_growth_5y_cagr": 0.0285, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1777, "book_value_growth_1y": null, "revenue_growth": -0.0545, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0122, "price_return_3m": -0.0819, "price_return_6m": 0.4104, "price_return_9m": -0.0168, "price_return_12m": 0.0101, "price_return_12m_ex1m": 0.0226, "momentum_6m": 0.4104, "momentum_12m": 0.0101, "momentum_12_1": 0.0226, "distance_from_52w_high": -0.123, "distance_from_52w_low": 0.5614, "relative_strength": -0.0898 }, "raw_ttm": { "revenue_ttm": 425486000, "gross_profit_ttm": 98107000, "ebit_ttm": 42580000, "ebitda_ttm": 62008000, "net_income_ttm": -6760000, "eps_diluted_ttm": -0.3815, "operating_cash_flow_ttm": 34834000, "capital_expenditure_ttm": 14384000, "fcf_ttm": 49218000, "dividends_paid_ttm": 13744000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47677000, "cash_and_equivalents": 2182000, "total_current_assets": 60304000, "total_current_liabilities": 80098000, "net_ppe": null, "total_assets": 516057000, "total_debt": 441928000, "total_equity": -39842000, "net_working_capital": -2471000, "book_value_per_share": -2.2484, "retained_earnings": -354388000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -333038000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.625, "os_score": 0.77, "value_percentile": 0.63, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 29, "all_cap_buyback_rank": 34, "small_cap_core_rank": 46, "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": 5111, "ticker_id": 4047, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.161106+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.47, "market_cap": 114648400, "market_cap_usd": 114648400, "enterprise_value": 554394400, "shares_outstanding": 17720000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.26945281, "pcf_ratio": 3.29127864, "pfcf_ratio": 2.32939981, "ev_ebitda": 8.94069152, "ev_ebit": 13.02006576, "ev_sales": 1.30296743, "ev_fcf": 11.26405787, "earnings_yield": null, "fcf_yield": 0.08877795, "dividend_yield": 0.11987956, "buyback_yield": 0, "shareholder_yield": 0.11987956, "debt_paydown_yield": null, "total_yield": 0.11987956, "gross_margin": 0.23057633, "operating_margin": 0.1000738, "net_margin": -0.01588771, "ebitda_margin": 0.14573452, "fcf_margin": 0.11567478, "roe": 0.1696702, "roa": -0.01309933, "roic": 0.07985667, "roc_greenblatt": null, "asset_turnover": 0.82449419, "cash_conversion": -7.28076923, "accruals_ratio": -0.08059962, "sbc_to_revenue": 0.03130303, "debt_to_equity": -13.86233121, "net_debt_to_ebitda": 7.09176235, "debt_to_assets": 0.85635502, "interest_coverage": 0.89309311, "current_ratio": 0.75287772, "quick_ratio": 0.75287772, "net_debt": 439746000, "revenue_growth_1y": -0.05452598, "revenue_growth_3y_cagr": -0.02638559, "revenue_growth_5y_cagr": 0.02851105, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17768533, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.21388843, "earnings_stability_5y": 7.524471, "revenue_stability_5y": 0.071595, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01221374, "price_return_3m": -0.08185276, "price_return_6m": 0.41041571, "price_return_9m": -0.01676215, "price_return_12m": 0.01014832, "price_return_12m_ex1m": 0.02263856, "distance_from_52w_high": -0.12299726, "distance_from_52w_low": 0.56140647, "relative_strength": -0.08981526, "local_beta": 0.0023, "volatility_252d": 0.55475, "volatility_60d": 1.354739, "max_drawdown_12m": -0.43832516, "revenue_ttm": 425486000, "gross_profit_ttm": 98107000, "ebit_ttm": 42580000, "ebitda_ttm": 62008000, "net_income_ttm": -6760000, "eps_diluted_ttm": -0.38148984, "operating_cash_flow_ttm": 34834000, "capital_expenditure_ttm": 14384000, "fcf_ttm": 49218000, "dividends_paid_ttm": 13744000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47677000, "cash_and_equivalents": 2182000, "total_current_assets": 60304000, "total_current_liabilities": 80098000, "net_ppe": null, "total_assets": 516057000, "total_debt": 441928000, "total_equity": -39842000, "net_working_capital": -2471000, "book_value_per_share": -2.24841986, "retained_earnings": -354388000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -333038000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 29, "all_cap_buyback_rank": 34, "small_cap_core_rank": 46, "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": 6.47, "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1199, "roe": 0.1697, "momentum_12_1": 0.0226, "complete_fields": { "id": 5111, "ticker_id": 4047, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.161106+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.47, "market_cap": 114648400, "market_cap_usd": 114648400, "enterprise_value": 554394400, "shares_outstanding": 17720000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.26945281, "pcf_ratio": 3.29127864, "pfcf_ratio": 2.32939981, "ev_ebitda": 8.94069152, "ev_ebit": 13.02006576, "ev_sales": 1.30296743, "ev_fcf": 11.26405787, "earnings_yield": null, "fcf_yield": 0.08877795, "dividend_yield": 0.11987956, "buyback_yield": 0, "shareholder_yield": 0.11987956, "debt_paydown_yield": null, "total_yield": 0.11987956, "gross_margin": 0.23057633, "operating_margin": 0.1000738, "net_margin": -0.01588771, "ebitda_margin": 0.14573452, "fcf_margin": 0.11567478, "roe": 0.1696702, "roa": -0.01309933, "roic": 0.07985667, "roc_greenblatt": null, "asset_turnover": 0.82449419, "cash_conversion": -7.28076923, "accruals_ratio": -0.08059962, "sbc_to_revenue": 0.03130303, "debt_to_equity": -13.86233121, "net_debt_to_ebitda": 7.09176235, "debt_to_assets": 0.85635502, "interest_coverage": 0.89309311, "current_ratio": 0.75287772, "quick_ratio": 0.75287772, "net_debt": 439746000, "revenue_growth_1y": -0.05452598, "revenue_growth_3y_cagr": -0.02638559, "revenue_growth_5y_cagr": 0.02851105, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17768533, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.21388843, "earnings_stability_5y": 7.524471, "revenue_stability_5y": 0.071595, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01221374, "price_return_3m": -0.08185276, "price_return_6m": 0.41041571, "price_return_9m": -0.01676215, "price_return_12m": 0.01014832, "price_return_12m_ex1m": 0.02263856, "distance_from_52w_high": -0.12299726, "distance_from_52w_low": 0.56140647, "relative_strength": -0.08981526, "local_beta": 0.0023, "volatility_252d": 0.55475, "volatility_60d": 1.354739, "max_drawdown_12m": -0.43832516, "revenue_ttm": 425486000, "gross_profit_ttm": 98107000, "ebit_ttm": 42580000, "ebitda_ttm": 62008000, "net_income_ttm": -6760000, "eps_diluted_ttm": -0.38148984, "operating_cash_flow_ttm": 34834000, "capital_expenditure_ttm": 14384000, "fcf_ttm": 49218000, "dividends_paid_ttm": 13744000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47677000, "cash_and_equivalents": 2182000, "total_current_assets": 60304000, "total_current_liabilities": 80098000, "net_ppe": null, "total_assets": 516057000, "total_debt": 441928000, "total_equity": -39842000, "net_working_capital": -2471000, "book_value_per_share": -2.24841986, "retained_earnings": -354388000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -333038000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 29, "all_cap_buyback_rank": 34, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 427380000, "cost_of_revenue": 336684000, "gross_profit": 90696000, "ebit": 55923000, "ebitda": 75810000, "pretax_income": -5022000, "tax_provision": 4728000, "net_income": -11516000, "net_income_to_common": -11516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4759000, "total_current_assets": 69389000, "total_assets": 528618000, "short_term_debt": 19438000, "long_term_debt": 421247000, "total_debt": 440685000, "total_liabilities": 569610000, "total_equity": -44405000, "shares_outstanding": 16184000, "goodwill_and_intangibles": 302637000 }, "cash_flow": { "operating_cash_flow": 30603000, "capital_expenditure": 15222000, "free_cash_flow": 45825000, "dividends_paid": 13205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343886, "ticker_id": 4047, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55923000", "ebitda": "75810000", "netIncome": "-11516000", "grossProfit": "90696000", "depreciation": "None", "totalRevenue": "427380000", "costOfRevenue": "336684000", "interestIncome": "46868000", "incomeBeforeTax": "-5022000", "interestExpense": "47924000", "operatingIncome": "55923000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4728000", "reportedCurrency": "USD", "netInterestIncome": "-47924000", "nonInterestIncome": "None", "operatingExpenses": "34773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19887000", "sellingGeneralAndAdministrative": "13776000", "netIncomeFromContinuingOperations": "-9750000" }, "balance": { "goodwill": "147590000", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "528618000", "longTermDebt": "421247000", "shortTermDebt": "19438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155047000", "reportedCurrency": "USD", "retainedEarnings": "-353195000", "totalLiabilities": "569610000", "otherCurrentAssets": "12582000", "totalCurrentAssets": "69389000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "52048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459229000", "currentAccountsPayable": "6895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155142000", "shortLongTermDebtTotal": "482786000", "totalShareholderEquity": "-44405000", "capitalLeaseObligations": "49789000", "otherCurrentLiabilities": "47163000", "totalCurrentLiabilities": "82233000", "otherNonCurrentLiabilities": "7266000", "totalNonCurrentLiabilities": "487377000", "cashAndShortTermInvestments": "4759000", "commonStockSharesOutstanding": "16184000", "intangibleAssetsExcludingGoodwill": "155047000", "cashAndCashEquivalentsAtCarryingValue": "4759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9750000", "profitLoss": "None", "dividendPayout": "13205000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30603000", "capitalExpenditures": "15222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54317000", "cashflowFromInvestment": "-4459000", "stockBasedCompensation": "13776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427380000, "cost_of_revenue": 336684000, "gross_profit": 90696000, "research_and_development": null, "selling_general_admin": 13776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55923000, "depreciation_amortisation": 19887000, "ebitda": 75810000, "interest_expense": 47924000, "interest_income": null, "other_non_operating": null, "pretax_income": -5022000, "tax_provision": 4728000, "effective_tax_rate": null, "net_income": -11516000, "net_income_continuing_ops": -9750000, "net_income_to_common": -11516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4759000, "short_term_investments": null, "net_receivables": 52048000, "inventory": null, "other_current_assets": null, "total_current_assets": 69389000, "net_ppe": null, "goodwill": 147590000, "intangible_assets": 155047000, "goodwill_and_intangibles": 302637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 459229000, "total_assets": 528618000, "short_term_debt": 19438000, "accounts_payable": 6895000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82233000, "long_term_debt": 421247000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487377000, "total_liabilities": 569610000, "total_debt": 440685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -353195000, "total_equity": -44405000, "shares_outstanding": 16184000, "operating_cash_flow": 30603000, "stock_based_compensation": 13776000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4459000, "dividends_paid": 13205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54317000, "free_cash_flow": 45825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55923000", "ebitda": "75810000", "netIncome": "-11516000", "grossProfit": "90696000", "depreciation": "None", "totalRevenue": "427380000", "costOfRevenue": "336684000", "interestIncome": "46868000", "incomeBeforeTax": "-5022000", "interestExpense": "47924000", "operatingIncome": "55923000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4728000", "reportedCurrency": "USD", "netInterestIncome": "-47924000", "nonInterestIncome": "None", "operatingExpenses": "34773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19887000", "sellingGeneralAndAdministrative": "13776000", "netIncomeFromContinuingOperations": "-9750000" }, "balance": { "goodwill": "147590000", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "528618000", "longTermDebt": "421247000", "shortTermDebt": "19438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155047000", "reportedCurrency": "USD", "retainedEarnings": "-353195000", "totalLiabilities": "569610000", "otherCurrentAssets": "12582000", "totalCurrentAssets": "69389000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "52048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459229000", "currentAccountsPayable": "6895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155142000", "shortLongTermDebtTotal": "482786000", "totalShareholderEquity": "-44405000", "capitalLeaseObligations": "49789000", "otherCurrentLiabilities": "47163000", "totalCurrentLiabilities": "82233000", "otherNonCurrentLiabilities": "7266000", "totalNonCurrentLiabilities": "487377000", "cashAndShortTermInvestments": "4759000", "commonStockSharesOutstanding": "16184000", "intangibleAssetsExcludingGoodwill": "155047000", "cashAndCashEquivalentsAtCarryingValue": "4759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9750000", "profitLoss": "None", "dividendPayout": "13205000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30603000", "capitalExpenditures": "15222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54317000", "cashflowFromInvestment": "-4459000", "stockBasedCompensation": "13776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 450982000, "cost_of_revenue": 326782000, "gross_profit": 124200000, "ebit": 25179000, "ebitda": 49736000, "pretax_income": -9621000, "tax_provision": 1307000, "net_income": -12704000, "net_income_to_common": -12704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32990000, "total_current_assets": 105447000, "total_assets": 580414000, "short_term_debt": 9217000, "long_term_debt": 465756000, "total_debt": 474973000, "total_liabilities": 608856000, "total_equity": -31855000, "shares_outstanding": 15601000, "goodwill_and_intangibles": 315059000 }, "cash_flow": { "operating_cash_flow": 48748000, "capital_expenditure": 17441000, "free_cash_flow": 66189000, "dividends_paid": 12312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343891, "ticker_id": 4047, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25179000", "ebitda": "49736000", "netIncome": "-12704000", "grossProfit": "124200000", "depreciation": "None", "totalRevenue": "450982000", "costOfRevenue": "326782000", "interestIncome": "651000", "incomeBeforeTax": "-9621000", "interestExpense": "36877000", "operatingIncome": "21693000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1307000", "reportedCurrency": "USD", "netInterestIncome": "-36226000", "nonInterestIncome": "None", "operatingExpenses": "102507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24557000", "sellingGeneralAndAdministrative": "17171000", "netIncomeFromContinuingOperations": "-10928000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "580414000", "longTermDebt": "465756000", "shortTermDebt": "9217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162156000", "reportedCurrency": "USD", "retainedEarnings": "-327819000", "totalLiabilities": "608856000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "105447000", "currentLongTermDebt": "None", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "60635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474967000", "currentAccountsPayable": "4451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158591000", "shortLongTermDebtTotal": "520447000", "totalShareholderEquity": "-31855000", "capitalLeaseObligations": "53203000", "otherCurrentLiabilities": "62588000", "totalCurrentLiabilities": "76256000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "532600000", "cashAndShortTermInvestments": "32990000", "commonStockSharesOutstanding": "15601000", "intangibleAssetsExcludingGoodwill": "162156000", "cashAndCashEquivalentsAtCarryingValue": "32990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10928000", "profitLoss": "None", "dividendPayout": "12312000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48748000", "capitalExpenditures": "17441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67380000", "cashflowFromInvestment": "-9927000", "stockBasedCompensation": "17171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450982000, "cost_of_revenue": 326782000, "gross_profit": 124200000, "research_and_development": null, "selling_general_admin": 17171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25179000, "depreciation_amortisation": 24557000, "ebitda": 49736000, "interest_expense": 36877000, "interest_income": null, "other_non_operating": null, "pretax_income": -9621000, "tax_provision": 1307000, "effective_tax_rate": null, "net_income": -12704000, "net_income_continuing_ops": -10928000, "net_income_to_common": -12704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32990000, "short_term_investments": null, "net_receivables": 60635000, "inventory": null, "other_current_assets": null, "total_current_assets": 105447000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 162156000, "goodwill_and_intangibles": 315059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474967000, "total_assets": 580414000, "short_term_debt": 9217000, "accounts_payable": 4451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76256000, "long_term_debt": 465756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 532600000, "total_liabilities": 608856000, "total_debt": 474973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -327819000, "total_equity": -31855000, "shares_outstanding": 15601000, "operating_cash_flow": 48748000, "stock_based_compensation": 17171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9927000, "dividends_paid": 12312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67380000, "free_cash_flow": 66189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25179000", "ebitda": "49736000", "netIncome": "-12704000", "grossProfit": "124200000", "depreciation": "None", "totalRevenue": "450982000", "costOfRevenue": "326782000", "interestIncome": "651000", "incomeBeforeTax": "-9621000", "interestExpense": "36877000", "operatingIncome": "21693000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1307000", "reportedCurrency": "USD", "netInterestIncome": "-36226000", "nonInterestIncome": "None", "operatingExpenses": "102507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24557000", "sellingGeneralAndAdministrative": "17171000", "netIncomeFromContinuingOperations": "-10928000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "580414000", "longTermDebt": "465756000", "shortTermDebt": "9217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162156000", "reportedCurrency": "USD", "retainedEarnings": "-327819000", "totalLiabilities": "608856000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "105447000", "currentLongTermDebt": "None", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "60635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474967000", "currentAccountsPayable": "4451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158591000", "shortLongTermDebtTotal": "520447000", "totalShareholderEquity": "-31855000", "capitalLeaseObligations": "53203000", "otherCurrentLiabilities": "62588000", "totalCurrentLiabilities": "76256000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "532600000", "cashAndShortTermInvestments": "32990000", "commonStockSharesOutstanding": "15601000", "intangibleAssetsExcludingGoodwill": "162156000", "cashAndCashEquivalentsAtCarryingValue": "32990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10928000", "profitLoss": "None", "dividendPayout": "12312000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48748000", "capitalExpenditures": "17441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67380000", "cashflowFromInvestment": "-9927000", "stockBasedCompensation": "17171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 454231000, "cost_of_revenue": 329197000, "gross_profit": 125034000, "ebit": -12280000, "ebitda": 11787000, "pretax_income": -49164000, "tax_provision": -6142000, "net_income": -44961000, "net_income_to_common": -44961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61046000, "total_current_assets": 132181999, "total_assets": 652049000, "short_term_debt": 9376000, "long_term_debt": 499658000, "total_debt": 509034000, "total_liabilities": 642138000, "total_equity": 6410000, "shares_outstanding": 16761000, "goodwill_and_intangibles": 357576000 }, "cash_flow": { "operating_cash_flow": 67827000, "capital_expenditure": 14979000, "free_cash_flow": 82806000, "dividends_paid": 9344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343896, "ticker_id": 4047, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12280000", "ebitda": "11787000", "netIncome": "-44961000", "grossProfit": "125034000", "depreciation": "None", "totalRevenue": "454231000", "costOfRevenue": "329197000", "interestIncome": "1721000", "incomeBeforeTax": "-49164000", "interestExpense": "38970000", "operatingIncome": "-19139000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6142000", "reportedCurrency": "USD", "netInterestIncome": "-38004000", "nonInterestIncome": "None", "operatingExpenses": "144173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24067000", "sellingGeneralAndAdministrative": "8033000", "netIncomeFromContinuingOperations": "-37212000" }, "balance": { "goodwill": "157270000", "inventory": "1", "commonStock": "168000", "currentDebt": "None", "investments": "None", "totalAssets": "652049000", "longTermDebt": "499658000", "shortTermDebt": "9376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "200306000", "reportedCurrency": "USD", "retainedEarnings": "-302193000", "totalLiabilities": "642138000", "otherCurrentAssets": "10355999", "totalCurrentAssets": "132181999", "currentLongTermDebt": "None", "longTermInvestments": "3542000", "shortTermInvestments": "None", "currentNetReceivables": "60780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519867001", "currentAccountsPayable": "5036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157081000", "shortLongTermDebtTotal": "550471000", "totalShareholderEquity": "6410000", "capitalLeaseObligations": "50813000", "otherCurrentLiabilities": "61676000", "totalCurrentLiabilities": "76088000", "otherNonCurrentLiabilities": "13099000", "totalNonCurrentLiabilities": "566050000", "cashAndShortTermInvestments": "61046000", "commonStockSharesOutstanding": "16761000", "intangibleAssetsExcludingGoodwill": "200306000", "cashAndCashEquivalentsAtCarryingValue": "61046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43022000", "profitLoss": "None", "dividendPayout": "9344000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67827000", "capitalExpenditures": "14979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46622000", "cashflowFromInvestment": "-3569000", "stockBasedCompensation": "8033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454231000, "cost_of_revenue": 329197000, "gross_profit": 125034000, "research_and_development": null, "selling_general_admin": 8033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12280000, "depreciation_amortisation": 24067000, "ebitda": 11787000, "interest_expense": 38970000, "interest_income": null, "other_non_operating": null, "pretax_income": -49164000, "tax_provision": -6142000, "effective_tax_rate": null, "net_income": -44961000, "net_income_continuing_ops": -37212000, "net_income_to_common": -44961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61046000, "short_term_investments": null, "net_receivables": 60780000, "inventory": 1, "other_current_assets": null, "total_current_assets": 132181999, "net_ppe": null, "goodwill": 157270000, "intangible_assets": 200306000, "goodwill_and_intangibles": 357576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 519867001, "total_assets": 652049000, "short_term_debt": 9376000, "accounts_payable": 5036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76088000, "long_term_debt": 499658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 566050000, "total_liabilities": 642138000, "total_debt": 509034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -302193000, "total_equity": 6410000, "shares_outstanding": 16761000, "operating_cash_flow": 67827000, "stock_based_compensation": 8033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3569000, "dividends_paid": 9344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46622000, "free_cash_flow": 82806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12280000", "ebitda": "11787000", "netIncome": "-44961000", "grossProfit": "125034000", "depreciation": "None", "totalRevenue": "454231000", "costOfRevenue": "329197000", "interestIncome": "1721000", "incomeBeforeTax": "-49164000", "interestExpense": "38970000", "operatingIncome": "-19139000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6142000", "reportedCurrency": "USD", "netInterestIncome": "-38004000", "nonInterestIncome": "None", "operatingExpenses": "144173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24067000", "sellingGeneralAndAdministrative": "8033000", "netIncomeFromContinuingOperations": "-37212000" }, "balance": { "goodwill": "157270000", "inventory": "1", "commonStock": "168000", "currentDebt": "None", "investments": "None", "totalAssets": "652049000", "longTermDebt": "499658000", "shortTermDebt": "9376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "200306000", "reportedCurrency": "USD", "retainedEarnings": "-302193000", "totalLiabilities": "642138000", "otherCurrentAssets": "10355999", "totalCurrentAssets": "132181999", "currentLongTermDebt": "None", "longTermInvestments": "3542000", "shortTermInvestments": "None", "currentNetReceivables": "60780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519867001", "currentAccountsPayable": "5036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157081000", "shortLongTermDebtTotal": "550471000", "totalShareholderEquity": "6410000", "capitalLeaseObligations": "50813000", "otherCurrentLiabilities": "61676000", "totalCurrentLiabilities": "76088000", "otherNonCurrentLiabilities": "13099000", "totalNonCurrentLiabilities": "566050000", "cashAndShortTermInvestments": "61046000", "commonStockSharesOutstanding": "16761000", "intangibleAssetsExcludingGoodwill": "200306000", "cashAndCashEquivalentsAtCarryingValue": "61046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43022000", "profitLoss": "None", "dividendPayout": "9344000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67827000", "capitalExpenditures": "14979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46622000", "cashflowFromInvestment": "-3569000", "stockBasedCompensation": "8033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 463077000, "cost_of_revenue": 324931000, "gross_profit": 138146000, "ebit": 51965000, "ebitda": 75324000, "pretax_income": 13826000, "tax_provision": -564000, "net_income": 12337000, "net_income_to_common": 12337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43417000, "total_current_assets": 120688000, "total_assets": 744518000, "short_term_debt": 9008000, "long_term_debt": 524442000, "total_debt": 533450000, "total_liabilities": 675439000, "total_equity": 65520000, "shares_outstanding": 18204000, "goodwill_and_intangibles": 438223000 }, "cash_flow": { "operating_cash_flow": 50185000, "capital_expenditure": 20825000, "free_cash_flow": 71010000, "dividends_paid": 60000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343901, "ticker_id": 4047, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51965000", "ebitda": "75324000", "netIncome": "12337000", "grossProfit": "138146000", "depreciation": "None", "totalRevenue": "463077000", "costOfRevenue": "324931000", "interestIncome": "37949000", "incomeBeforeTax": "13826000", "interestExpense": "39828000", "operatingIncome": "55590000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-564000", "reportedCurrency": "USD", "netInterestIncome": "-39828000", "nonInterestIncome": "None", "operatingExpenses": "82556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2044000", "costofGoodsAndServicesSold": "324931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23359000", "sellingGeneralAndAdministrative": "3797000", "netIncomeFromContinuingOperations": "14390000" }, "balance": { "goodwill": "161385000", "inventory": "1", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "744518000", "longTermDebt": "524442000", "shortTermDebt": "9008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "276838000", "reportedCurrency": "USD", "retainedEarnings": "-244298000", "totalLiabilities": "675439000", "otherCurrentAssets": "16037000", "totalCurrentAssets": "120688000", "currentLongTermDebt": "None", "longTermInvestments": "19106000", "shortTermInvestments": "None", "currentNetReceivables": "61234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623830000", "currentAccountsPayable": "4127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113846000", "shortLongTermDebtTotal": "578557000", "totalShareholderEquity": "65520000", "capitalLeaseObligations": "54115000", "otherCurrentLiabilities": "47910000", "totalCurrentLiabilities": "71714000", "otherNonCurrentLiabilities": "60535000", "totalNonCurrentLiabilities": "603725000", "cashAndShortTermInvestments": "43417000", "commonStockSharesOutstanding": "18204000", "intangibleAssetsExcludingGoodwill": "276838000", "cashAndCashEquivalentsAtCarryingValue": "43417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14390000", "profitLoss": "None", "dividendPayout": "60000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "17758000", "operatingCashflow": "50185000", "capitalExpenditures": "20825000", "changeInReceivables": "-7185000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19507000", "cashflowFromInvestment": "-37764000", "stockBasedCompensation": "3797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7086000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463077000, "cost_of_revenue": 324931000, "gross_profit": 138146000, "research_and_development": null, "selling_general_admin": 3797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51965000, "depreciation_amortisation": 23359000, "ebitda": 75324000, "interest_expense": 39828000, "interest_income": null, "other_non_operating": null, "pretax_income": 13826000, "tax_provision": -564000, "effective_tax_rate": null, "net_income": 12337000, "net_income_continuing_ops": 14390000, "net_income_to_common": 12337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43417000, "short_term_investments": null, "net_receivables": 61234000, "inventory": 1, "other_current_assets": null, "total_current_assets": 120688000, "net_ppe": null, "goodwill": 161385000, "intangible_assets": 276838000, "goodwill_and_intangibles": 438223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 623830000, "total_assets": 744518000, "short_term_debt": 9008000, "accounts_payable": 4127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71714000, "long_term_debt": 524442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 603725000, "total_liabilities": 675439000, "total_debt": 533450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244298000, "total_equity": 65520000, "shares_outstanding": 18204000, "operating_cash_flow": 50185000, "stock_based_compensation": 3797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37764000, "dividends_paid": 60000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19507000, "free_cash_flow": 71010000, "net_change_in_cash": -7086000 }, "raw_data": { "income": { "ebit": "51965000", "ebitda": "75324000", "netIncome": "12337000", "grossProfit": "138146000", "depreciation": "None", "totalRevenue": "463077000", "costOfRevenue": "324931000", "interestIncome": "37949000", "incomeBeforeTax": "13826000", "interestExpense": "39828000", "operatingIncome": "55590000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-564000", "reportedCurrency": "USD", "netInterestIncome": "-39828000", "nonInterestIncome": "None", "operatingExpenses": "82556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2044000", "costofGoodsAndServicesSold": "324931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23359000", "sellingGeneralAndAdministrative": "3797000", "netIncomeFromContinuingOperations": "14390000" }, "balance": { "goodwill": "161385000", "inventory": "1", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "744518000", "longTermDebt": "524442000", "shortTermDebt": "9008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "276838000", "reportedCurrency": "USD", "retainedEarnings": "-244298000", "totalLiabilities": "675439000", "otherCurrentAssets": "16037000", "totalCurrentAssets": "120688000", "currentLongTermDebt": "None", "longTermInvestments": "19106000", "shortTermInvestments": "None", "currentNetReceivables": "61234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623830000", "currentAccountsPayable": "4127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113846000", "shortLongTermDebtTotal": "578557000", "totalShareholderEquity": "65520000", "capitalLeaseObligations": "54115000", "otherCurrentLiabilities": "47910000", "totalCurrentLiabilities": "71714000", "otherNonCurrentLiabilities": "60535000", "totalNonCurrentLiabilities": "603725000", "cashAndShortTermInvestments": "43417000", "commonStockSharesOutstanding": "18204000", "intangibleAssetsExcludingGoodwill": "276838000", "cashAndCashEquivalentsAtCarryingValue": "43417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14390000", "profitLoss": "None", "dividendPayout": "60000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "17758000", "operatingCashflow": "50185000", "capitalExpenditures": "20825000", "changeInReceivables": "-7185000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19507000", "cashflowFromInvestment": "-37764000", "stockBasedCompensation": "3797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7086000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 417957000, "cost_of_revenue": 288302000, "gross_profit": 129655000, "ebit": 74478000, "ebitda": 101895000, "pretax_income": 29135000, "tax_provision": 10351000, "net_income": 16736000, "net_income_to_common": 16736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50505000, "total_current_assets": 120238000, "total_assets": 726311000, "short_term_debt": 7396000, "long_term_debt": 541521000, "total_debt": 548917000, "total_liabilities": 676727000, "total_equity": 49584000, "shares_outstanding": 21241000, "goodwill_and_intangibles": 436212000 }, "cash_flow": { "operating_cash_flow": 61143000, "capital_expenditure": 12423000, "free_cash_flow": 73566000, "dividends_paid": 60000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343906, "ticker_id": 4047, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74478000", "ebitda": "101895000", "netIncome": "16736000", "grossProfit": "129655000", "depreciation": "None", "totalRevenue": "417957000", "costOfRevenue": "288302000", "interestIncome": "39846000", "incomeBeforeTax": "29135000", "interestExpense": "39846000", "operatingIncome": "74478000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10351000", "reportedCurrency": "USD", "netInterestIncome": "-39846000", "nonInterestIncome": "None", "operatingExpenses": "47358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "500000", "costofGoodsAndServicesSold": "288302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27417000", "sellingGeneralAndAdministrative": "28260000", "netIncomeFromContinuingOperations": "18784000" }, "balance": { "goodwill": "157947000", "inventory": "None", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "726311000", "longTermDebt": "541521000", "shortTermDebt": "7396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "278265000", "reportedCurrency": "USD", "retainedEarnings": "-256635000", "totalLiabilities": "676727000", "otherCurrentAssets": "12086000", "totalCurrentAssets": "120238000", "currentLongTermDebt": "None", "longTermInvestments": "18217000", "shortTermInvestments": "None", "currentNetReceivables": "57647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606073000", "currentAccountsPayable": "5676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149713000", "shortLongTermDebtTotal": "587660000", "totalShareholderEquity": "49584000", "capitalLeaseObligations": "46139000", "otherCurrentLiabilities": "52677000", "totalCurrentLiabilities": "75957000", "otherNonCurrentLiabilities": "425000", "totalNonCurrentLiabilities": "600770000", "cashAndShortTermInvestments": "50505000", "commonStockSharesOutstanding": "21241000", "intangibleAssetsExcludingGoodwill": "278265000", "cashAndCashEquivalentsAtCarryingValue": "50505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18784000", "profitLoss": "None", "dividendPayout": "60000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "17758000", "operatingCashflow": "61143000", "capitalExpenditures": "12423000", "changeInReceivables": "-3070000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83229000", "cashflowFromInvestment": "-10638000", "stockBasedCompensation": "3718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417957000, "cost_of_revenue": 288302000, "gross_profit": 129655000, "research_and_development": null, "selling_general_admin": 28260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74478000, "depreciation_amortisation": 27417000, "ebitda": 101895000, "interest_expense": 39846000, "interest_income": null, "other_non_operating": null, "pretax_income": 29135000, "tax_provision": 10351000, "effective_tax_rate": null, "net_income": 16736000, "net_income_continuing_ops": 18784000, "net_income_to_common": 16736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50505000, "short_term_investments": null, "net_receivables": 57647000, "inventory": null, "other_current_assets": null, "total_current_assets": 120238000, "net_ppe": null, "goodwill": 157947000, "intangible_assets": 278265000, "goodwill_and_intangibles": 436212000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 606073000, "total_assets": 726311000, "short_term_debt": 7396000, "accounts_payable": 5676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75957000, "long_term_debt": 541521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600770000, "total_liabilities": 676727000, "total_debt": 548917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256635000, "total_equity": 49584000, "shares_outstanding": 21241000, "operating_cash_flow": 61143000, "stock_based_compensation": 3718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10638000, "dividends_paid": 60000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83229000, "free_cash_flow": 73566000, "net_change_in_cash": -32724000 }, "raw_data": { "income": { "ebit": "74478000", "ebitda": "101895000", "netIncome": "16736000", "grossProfit": "129655000", "depreciation": "None", "totalRevenue": "417957000", "costOfRevenue": "288302000", "interestIncome": "39846000", "incomeBeforeTax": "29135000", "interestExpense": "39846000", "operatingIncome": "74478000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10351000", "reportedCurrency": "USD", "netInterestIncome": "-39846000", "nonInterestIncome": "None", "operatingExpenses": "47358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "500000", "costofGoodsAndServicesSold": "288302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27417000", "sellingGeneralAndAdministrative": "28260000", "netIncomeFromContinuingOperations": "18784000" }, "balance": { "goodwill": "157947000", "inventory": "None", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "726311000", "longTermDebt": "541521000", "shortTermDebt": "7396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "278265000", "reportedCurrency": "USD", "retainedEarnings": "-256635000", "totalLiabilities": "676727000", "otherCurrentAssets": "12086000", "totalCurrentAssets": "120238000", "currentLongTermDebt": "None", "longTermInvestments": "18217000", "shortTermInvestments": "None", "currentNetReceivables": "57647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606073000", "currentAccountsPayable": "5676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149713000", "shortLongTermDebtTotal": "587660000", "totalShareholderEquity": "49584000", "capitalLeaseObligations": "46139000", "otherCurrentLiabilities": "52677000", "totalCurrentLiabilities": "75957000", "otherNonCurrentLiabilities": "425000", "totalNonCurrentLiabilities": "600770000", "cashAndShortTermInvestments": "50505000", "commonStockSharesOutstanding": "21241000", "intangibleAssetsExcludingGoodwill": "278265000", "cashAndCashEquivalentsAtCarryingValue": "50505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18784000", "profitLoss": "None", "dividendPayout": "60000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "17758000", "operatingCashflow": "61143000", "capitalExpenditures": "12423000", "changeInReceivables": "-3070000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83229000", "cashflowFromInvestment": "-10638000", "stockBasedCompensation": "3718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 371338000, "cost_of_revenue": 282347000, "gross_profit": 88991000, "ebit": -72989000, "ebitda": -52882000, "pretax_income": -104409000, "tax_provision": -23858000, "net_income": -82470000, "net_income_to_common": -82470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83229000, "total_current_assets": 149467000, "total_assets": 806544000, "short_term_debt": 7581000, "long_term_debt": 543428000, "total_debt": 551009000, "total_liabilities": 705789000, "total_equity": 97261000, "shares_outstanding": 27704500, "goodwill_and_intangibles": 439107000 }, "cash_flow": { "operating_cash_flow": 31488000, "capital_expenditure": 15189000, "free_cash_flow": 46677000, "dividends_paid": 4201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343911, "ticker_id": 4047, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72989000", "ebitda": "-52882000", "netIncome": "-82470000", "grossProfit": "88991000", "depreciation": "None", "totalRevenue": "371338000", "costOfRevenue": "282347000", "interestIncome": "549000", "incomeBeforeTax": "-104409000", "interestExpense": "31969000", "operatingIncome": "-74968000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-23858000", "reportedCurrency": "USD", "netInterestIncome": "-31420000", "nonInterestIncome": "None", "operatingExpenses": "163959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "820000", "costofGoodsAndServicesSold": "282347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20107000", "sellingGeneralAndAdministrative": "2084000", "netIncomeFromContinuingOperations": "-80551000" }, "balance": { "goodwill": "157947000", "inventory": "1", "commonStock": "191000", "currentDebt": "None", "investments": "None", "totalAssets": "806544000", "longTermDebt": "543428000", "shortTermDebt": "7581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "281160000", "reportedCurrency": "USD", "retainedEarnings": "-272602000", "totalLiabilities": "705789000", "otherCurrentAssets": "7604000", "totalCurrentAssets": "149467000", "currentLongTermDebt": "None", "longTermInvestments": "11501000", "shortTermInvestments": "11501", "currentNetReceivables": "58634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "657077000", "currentAccountsPayable": "9056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160161000", "shortLongTermDebtTotal": "595800000", "totalShareholderEquity": "97261000", "capitalLeaseObligations": "52372000", "otherCurrentLiabilities": "40272000", "totalCurrentLiabilities": "65756000", "otherNonCurrentLiabilities": "3446000", "totalNonCurrentLiabilities": "640033000", "cashAndShortTermInvestments": "83229000", "commonStockSharesOutstanding": "27704500", "intangibleAssetsExcludingGoodwill": "281160000", "cashAndCashEquivalentsAtCarryingValue": "83229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80551000", "profitLoss": "None", "dividendPayout": "4201000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10103000", "operatingCashflow": "31488000", "capitalExpenditures": "15189000", "changeInReceivables": "171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18890000", "cashflowFromInvestment": "-14036000", "stockBasedCompensation": "2084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1438000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371338000, "cost_of_revenue": 282347000, "gross_profit": 88991000, "research_and_development": null, "selling_general_admin": 2084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72989000, "depreciation_amortisation": 20107000, "ebitda": -52882000, "interest_expense": 31969000, "interest_income": null, "other_non_operating": null, "pretax_income": -104409000, "tax_provision": -23858000, "effective_tax_rate": null, "net_income": -82470000, "net_income_continuing_ops": -80551000, "net_income_to_common": -82470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83229000, "short_term_investments": 11501, "net_receivables": 58634000, "inventory": 1, "other_current_assets": null, "total_current_assets": 149467000, "net_ppe": null, "goodwill": 157947000, "intangible_assets": 281160000, "goodwill_and_intangibles": 439107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 657077000, "total_assets": 806544000, "short_term_debt": 7581000, "accounts_payable": 9056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65756000, "long_term_debt": 543428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 640033000, "total_liabilities": 705789000, "total_debt": 551009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272602000, "total_equity": 97261000, "shares_outstanding": 27704500, "operating_cash_flow": 31488000, "stock_based_compensation": 2084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14036000, "dividends_paid": 4201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18890000, "free_cash_flow": 46677000, "net_change_in_cash": -1438000 }, "raw_data": { "income": { "ebit": "-72989000", "ebitda": "-52882000", "netIncome": "-82470000", "grossProfit": "88991000", "depreciation": "None", "totalRevenue": "371338000", "costOfRevenue": "282347000", "interestIncome": "549000", "incomeBeforeTax": "-104409000", "interestExpense": "31969000", "operatingIncome": "-74968000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-23858000", "reportedCurrency": "USD", "netInterestIncome": "-31420000", "nonInterestIncome": "None", "operatingExpenses": "163959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "820000", "costofGoodsAndServicesSold": "282347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20107000", "sellingGeneralAndAdministrative": "2084000", "netIncomeFromContinuingOperations": "-80551000" }, "balance": { "goodwill": "157947000", "inventory": "1", "commonStock": "191000", "currentDebt": "None", "investments": "None", "totalAssets": "806544000", "longTermDebt": "543428000", "shortTermDebt": "7581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "281160000", "reportedCurrency": "USD", "retainedEarnings": "-272602000", "totalLiabilities": "705789000", "otherCurrentAssets": "7604000", "totalCurrentAssets": "149467000", "currentLongTermDebt": "None", "longTermInvestments": "11501000", "shortTermInvestments": "11501", "currentNetReceivables": "58634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "657077000", "currentAccountsPayable": "9056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160161000", "shortLongTermDebtTotal": "595800000", "totalShareholderEquity": "97261000", "capitalLeaseObligations": "52372000", "otherCurrentLiabilities": "40272000", "totalCurrentLiabilities": "65756000", "otherNonCurrentLiabilities": "3446000", "totalNonCurrentLiabilities": "640033000", "cashAndShortTermInvestments": "83229000", "commonStockSharesOutstanding": "27704500", "intangibleAssetsExcludingGoodwill": "281160000", "cashAndCashEquivalentsAtCarryingValue": "83229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80551000", "profitLoss": "None", "dividendPayout": "4201000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10103000", "operatingCashflow": "31488000", "capitalExpenditures": "15189000", "changeInReceivables": "171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18890000", "cashflowFromInvestment": "-14036000", "stockBasedCompensation": "2084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1438000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 431408000, "cost_of_revenue": 300425000, "gross_profit": 130983000, "ebit": -38542000, "ebitda": -12706000, "pretax_income": -72068000, "tax_provision": -14564000, "net_income": -67763000, "net_income_to_common": -67763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84667000, "total_current_assets": 157334000, "total_assets": 909458000, "short_term_debt": 17636000, "long_term_debt": 546711000, "total_debt": 564347000, "total_liabilities": 727022000, "total_equity": 179696000, "shares_outstanding": 18549000, "goodwill_and_intangibles": 545976000 }, "cash_flow": { "operating_cash_flow": 39990000, "capital_expenditure": 19676000, "free_cash_flow": 59666000, "dividends_paid": 8278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343916, "ticker_id": 4047, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38542000", "ebitda": "-12706000", "netIncome": "-67763000", "grossProfit": "130983000", "depreciation": "None", "totalRevenue": "431408000", "costOfRevenue": "300425000", "interestIncome": "32410000", "incomeBeforeTax": "-72068000", "interestExpense": "34976000", "operatingIncome": "-37135000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14564000", "reportedCurrency": "USD", "netInterestIncome": "-33860000", "nonInterestIncome": "None", "operatingExpenses": "168118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25836000", "sellingGeneralAndAdministrative": "2592000", "netIncomeFromContinuingOperations": "-57504000" }, "balance": { "goodwill": "157947000", "inventory": "None", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "909458000", "longTermDebt": "546711000", "shortTermDebt": "17636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "388029000", "reportedCurrency": "USD", "retainedEarnings": "-188034000", "totalLiabilities": "727022000", "otherCurrentAssets": "5204000", "totalCurrentAssets": "157334000", "currentLongTermDebt": "9929000", "longTermInvestments": "8275000", "shortTermInvestments": "None", "currentNetReceivables": "67463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752124000", "currentAccountsPayable": "14790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163645000", "shortLongTermDebtTotal": "609335000", "totalShareholderEquity": "179696000", "capitalLeaseObligations": "52695000", "otherCurrentLiabilities": "31053000", "totalCurrentLiabilities": "71565000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "655457000", "cashAndShortTermInvestments": "84667000", "commonStockSharesOutstanding": "18549000", "intangibleAssetsExcludingGoodwill": "388029000", "cashAndCashEquivalentsAtCarryingValue": "84667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57504000", "profitLoss": "None", "dividendPayout": "8278000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2755000", "operatingCashflow": "39990000", "capitalExpenditures": "19676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10344000", "cashflowFromInvestment": "-5881000", "stockBasedCompensation": "2592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 431408000, "cost_of_revenue": 300425000, "gross_profit": 130983000, "research_and_development": null, "selling_general_admin": 2592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38542000, "depreciation_amortisation": 25836000, "ebitda": -12706000, "interest_expense": 34976000, "interest_income": null, "other_non_operating": null, "pretax_income": -72068000, "tax_provision": -14564000, "effective_tax_rate": null, "net_income": -67763000, "net_income_continuing_ops": -57504000, "net_income_to_common": -67763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84667000, "short_term_investments": null, "net_receivables": 67463000, "inventory": null, "other_current_assets": null, "total_current_assets": 157334000, "net_ppe": null, "goodwill": 157947000, "intangible_assets": 388029000, "goodwill_and_intangibles": 545976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 752124000, "total_assets": 909458000, "short_term_debt": 17636000, "accounts_payable": 14790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71565000, "long_term_debt": 546711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 655457000, "total_liabilities": 727022000, "total_debt": 564347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188034000, "total_equity": 179696000, "shares_outstanding": 18549000, "operating_cash_flow": 39990000, "stock_based_compensation": 2592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5881000, "dividends_paid": 8278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10344000, "free_cash_flow": 59666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38542000", "ebitda": "-12706000", "netIncome": "-67763000", "grossProfit": "130983000", "depreciation": "None", "totalRevenue": "431408000", "costOfRevenue": "300425000", "interestIncome": "32410000", "incomeBeforeTax": "-72068000", "interestExpense": "34976000", "operatingIncome": "-37135000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14564000", "reportedCurrency": "USD", "netInterestIncome": "-33860000", "nonInterestIncome": "None", "operatingExpenses": "168118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25836000", "sellingGeneralAndAdministrative": "2592000", "netIncomeFromContinuingOperations": "-57504000" }, "balance": { "goodwill": "157947000", "inventory": "None", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "909458000", "longTermDebt": "546711000", "shortTermDebt": "17636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "388029000", "reportedCurrency": "USD", "retainedEarnings": "-188034000", "totalLiabilities": "727022000", "otherCurrentAssets": "5204000", "totalCurrentAssets": "157334000", "currentLongTermDebt": "9929000", "longTermInvestments": "8275000", "shortTermInvestments": "None", "currentNetReceivables": "67463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752124000", "currentAccountsPayable": "14790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163645000", "shortLongTermDebtTotal": "609335000", "totalShareholderEquity": "179696000", "capitalLeaseObligations": "52695000", "otherCurrentLiabilities": "31053000", "totalCurrentLiabilities": "71565000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "655457000", "cashAndShortTermInvestments": "84667000", "commonStockSharesOutstanding": "18549000", "intangibleAssetsExcludingGoodwill": "388029000", "cashAndCashEquivalentsAtCarryingValue": "84667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57504000", "profitLoss": "None", "dividendPayout": "8278000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2755000", "operatingCashflow": "39990000", "capitalExpenditures": "19676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10344000", "cashflowFromInvestment": "-5881000", "stockBasedCompensation": "2592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 430599000, "cost_of_revenue": 306861000, "gross_profit": 123738000, "ebit": 73464000, "ebitda": 93048000, "pretax_income": 1095000, "tax_provision": 1589000, "net_income": -32930000, "net_income_to_common": -32930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61390000, "total_current_assets": 150974000, "total_assets": 947983000, "short_term_debt": 5000, "long_term_debt": 555330000, "total_debt": 555335000, "total_liabilities": 692475000, "total_equity": 254221000, "shares_outstanding": 27483500, "goodwill_and_intangibles": 723364000 }, "cash_flow": { "operating_cash_flow": 36634000, "capital_expenditure": 18121000, "free_cash_flow": 54755000, "dividends_paid": 6179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343921, "ticker_id": 4047, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73464000", "ebitda": "93048000", "netIncome": "-32930000", "grossProfit": "123738000", "depreciation": "None", "totalRevenue": "430599000", "costOfRevenue": "306861000", "interestIncome": "32616000", "incomeBeforeTax": "1095000", "interestExpense": "34266000", "operatingIncome": "40395000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1589000", "reportedCurrency": "USD", "netInterestIncome": "-34266000", "nonInterestIncome": "None", "operatingExpenses": "47806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-167000", "costofGoodsAndServicesSold": "306861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19584000", "sellingGeneralAndAdministrative": "1633000", "netIncomeFromContinuingOperations": "-494000" }, "balance": { "goodwill": "240584000", "inventory": "10000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "947983000", "longTermDebt": "555330000", "shortTermDebt": "5000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "482780000", "reportedCurrency": "USD", "retainedEarnings": "-25735000", "totalLiabilities": "692475000", "otherCurrentAssets": "27858000", "totalCurrentAssets": "150974000", "currentLongTermDebt": "5000", "longTermInvestments": "9505000", "shortTermInvestments": "0", "currentNetReceivables": "62599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "797009000", "currentAccountsPayable": "12765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110432000", "shortLongTermDebtTotal": "555335000", "totalShareholderEquity": "254221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40560000", "totalCurrentLiabilities": "65701000", "otherNonCurrentLiabilities": "8559000", "totalNonCurrentLiabilities": "628527000", "cashAndShortTermInvestments": "61390000", "commonStockSharesOutstanding": "27483500", "intangibleAssetsExcludingGoodwill": "482780000", "cashAndCashEquivalentsAtCarryingValue": "61390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-494000", "profitLoss": "None", "dividendPayout": "6179000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1907000", "operatingCashflow": "36634000", "capitalExpenditures": "18121000", "changeInReceivables": "-1234000", "changeInExchangeRate": "-124000", "cashflowFromFinancing": "-18061000", "cashflowFromInvestment": "-18264000", "stockBasedCompensation": "1502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430599000, "cost_of_revenue": 306861000, "gross_profit": 123738000, "research_and_development": 0, "selling_general_admin": 1633000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73464000, "depreciation_amortisation": 19584000, "ebitda": 93048000, "interest_expense": 34266000, "interest_income": null, "other_non_operating": null, "pretax_income": 1095000, "tax_provision": 1589000, "effective_tax_rate": null, "net_income": -32930000, "net_income_continuing_ops": -494000, "net_income_to_common": -32930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61390000, "short_term_investments": 0, "net_receivables": 62599000, "inventory": 10000, "other_current_assets": null, "total_current_assets": 150974000, "net_ppe": null, "goodwill": 240584000, "intangible_assets": 482780000, "goodwill_and_intangibles": 723364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 797009000, "total_assets": 947983000, "short_term_debt": 5000, "accounts_payable": 12765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65701000, "long_term_debt": 555330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 628527000, "total_liabilities": 692475000, "total_debt": 555335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25735000, "total_equity": 254221000, "shares_outstanding": 27483500, "operating_cash_flow": 36634000, "stock_based_compensation": 1502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18264000, "dividends_paid": 6179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18061000, "free_cash_flow": 54755000, "net_change_in_cash": 185000 }, "raw_data": { "income": { "ebit": "73464000", "ebitda": "93048000", "netIncome": "-32930000", "grossProfit": "123738000", "depreciation": "None", "totalRevenue": "430599000", "costOfRevenue": "306861000", "interestIncome": "32616000", "incomeBeforeTax": "1095000", "interestExpense": "34266000", "operatingIncome": "40395000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1589000", "reportedCurrency": "USD", "netInterestIncome": "-34266000", "nonInterestIncome": "None", "operatingExpenses": "47806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-167000", "costofGoodsAndServicesSold": "306861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19584000", "sellingGeneralAndAdministrative": "1633000", "netIncomeFromContinuingOperations": "-494000" }, "balance": { "goodwill": "240584000", "inventory": "10000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "947983000", "longTermDebt": "555330000", "shortTermDebt": "5000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "482780000", "reportedCurrency": "USD", "retainedEarnings": "-25735000", "totalLiabilities": "692475000", "otherCurrentAssets": "27858000", "totalCurrentAssets": "150974000", "currentLongTermDebt": "5000", "longTermInvestments": "9505000", "shortTermInvestments": "0", "currentNetReceivables": "62599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "797009000", "currentAccountsPayable": "12765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110432000", "shortLongTermDebtTotal": "555335000", "totalShareholderEquity": "254221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40560000", "totalCurrentLiabilities": "65701000", "otherNonCurrentLiabilities": "8559000", "totalNonCurrentLiabilities": "628527000", "cashAndShortTermInvestments": "61390000", "commonStockSharesOutstanding": "27483500", "intangibleAssetsExcludingGoodwill": "482780000", "cashAndCashEquivalentsAtCarryingValue": "61390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-494000", "profitLoss": "None", "dividendPayout": "6179000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1907000", "operatingCashflow": "36634000", "capitalExpenditures": "18121000", "changeInReceivables": "-1234000", "changeInExchangeRate": "-124000", "cashflowFromFinancing": "-18061000", "cashflowFromInvestment": "-18264000", "stockBasedCompensation": "1502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18961000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 96781000, "cost_of_revenue": 80273000, "gross_profit": 16508000, "ebit": 7954000, "ebitda": 12650000, "pretax_income": -12715000, "tax_provision": -15672000, "net_income": 2774000, "net_income_to_common": 2774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2182000, "total_current_assets": 60304000, "total_assets": 516057000, "short_term_debt": 19505000, "long_term_debt": 422423000, "total_debt": 441928000, "total_liabilities": 552303000, "total_equity": -39842000, "shares_outstanding": 17720000, "goodwill_and_intangibles": 293196000 }, "cash_flow": { "operating_cash_flow": 4195000, "capital_expenditure": 3637000, "free_cash_flow": 7832000, "dividends_paid": 3687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343884, "ticker_id": 4047, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7954000", "ebitda": "12650000", "netIncome": "2774000", "grossProfit": "16508000", "depreciation": "None", "totalRevenue": "96781000", "costOfRevenue": "80273000", "interestIncome": "None", "incomeBeforeTax": "-12715000", "interestExpense": "11329000", "operatingIncome": "7954000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-15672000", "reportedCurrency": "USD", "netInterestIncome": "-11329000", "nonInterestIncome": "None", "operatingExpenses": "8554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4696000", "sellingGeneralAndAdministrative": "3731000", "netIncomeFromContinuingOperations": "2957000" }, "balance": { "goodwill": "147590000", "inventory": "None", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "516057000", "longTermDebt": "422423000", "shortTermDebt": "19505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "145606000", "reportedCurrency": "USD", "retainedEarnings": "-354388000", "totalLiabilities": "552303000", "otherCurrentAssets": "8979000", "totalCurrentAssets": "60304000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "49143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "455753000", "currentAccountsPayable": "7079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483908000", "totalShareholderEquity": "-39842000", "capitalLeaseObligations": "49735000", "otherCurrentLiabilities": "44933000", "totalCurrentLiabilities": "80098000", "otherNonCurrentLiabilities": "6831000", "totalNonCurrentLiabilities": "472205000", "cashAndShortTermInvestments": "2182000", "commonStockSharesOutstanding": "17720000", "intangibleAssetsExcludingGoodwill": "145606000", "cashAndCashEquivalentsAtCarryingValue": "2182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2957000", "profitLoss": "None", "dividendPayout": "3687000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4195000", "capitalExpenditures": "3637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3616000", "cashflowFromInvestment": "-2891000", "stockBasedCompensation": "3731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96781000, "cost_of_revenue": 80273000, "gross_profit": 16508000, "research_and_development": null, "selling_general_admin": 3731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7954000, "depreciation_amortisation": 4696000, "ebitda": 12650000, "interest_expense": 11329000, "interest_income": null, "other_non_operating": null, "pretax_income": -12715000, "tax_provision": -15672000, "effective_tax_rate": null, "net_income": 2774000, "net_income_continuing_ops": 2957000, "net_income_to_common": 2774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2182000, "short_term_investments": null, "net_receivables": 49143000, "inventory": null, "other_current_assets": null, "total_current_assets": 60304000, "net_ppe": null, "goodwill": 147590000, "intangible_assets": 145606000, "goodwill_and_intangibles": 293196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 455753000, "total_assets": 516057000, "short_term_debt": 19505000, "accounts_payable": 7079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80098000, "long_term_debt": 422423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472205000, "total_liabilities": 552303000, "total_debt": 441928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354388000, "total_equity": -39842000, "shares_outstanding": 17720000, "operating_cash_flow": 4195000, "stock_based_compensation": 3731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2891000, "dividends_paid": 3687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3616000, "free_cash_flow": 7832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7954000", "ebitda": "12650000", "netIncome": "2774000", "grossProfit": "16508000", "depreciation": "None", "totalRevenue": "96781000", "costOfRevenue": "80273000", "interestIncome": "None", "incomeBeforeTax": "-12715000", "interestExpense": "11329000", "operatingIncome": "7954000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-15672000", "reportedCurrency": "USD", "netInterestIncome": "-11329000", "nonInterestIncome": "None", "operatingExpenses": "8554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4696000", "sellingGeneralAndAdministrative": "3731000", "netIncomeFromContinuingOperations": "2957000" }, "balance": { "goodwill": "147590000", "inventory": "None", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "516057000", "longTermDebt": "422423000", "shortTermDebt": "19505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "145606000", "reportedCurrency": "USD", "retainedEarnings": "-354388000", "totalLiabilities": "552303000", "otherCurrentAssets": "8979000", "totalCurrentAssets": "60304000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "49143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "455753000", "currentAccountsPayable": "7079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483908000", "totalShareholderEquity": "-39842000", "capitalLeaseObligations": "49735000", "otherCurrentLiabilities": "44933000", "totalCurrentLiabilities": "80098000", "otherNonCurrentLiabilities": "6831000", "totalNonCurrentLiabilities": "472205000", "cashAndShortTermInvestments": "2182000", "commonStockSharesOutstanding": "17720000", "intangibleAssetsExcludingGoodwill": "145606000", "cashAndCashEquivalentsAtCarryingValue": "2182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2957000", "profitLoss": "None", "dividendPayout": "3687000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4195000", "capitalExpenditures": "3637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3616000", "cashflowFromInvestment": "-2891000", "stockBasedCompensation": "3731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4696000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 106498000, "cost_of_revenue": 80873000, "gross_profit": 25625000, "ebit": 8877000, "ebitda": 14036000, "pretax_income": -2213000, "tax_provision": 2537000, "net_income": -5199000, "net_income_to_common": -5199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4759000, "total_current_assets": 69389000, "total_assets": 528618000, "short_term_debt": 19438000, "long_term_debt": 421247000, "total_debt": 440685000, "total_liabilities": 569610000, "total_equity": -44405000, "shares_outstanding": 16184000, "goodwill_and_intangibles": 302637000 }, "cash_flow": { "operating_cash_flow": 12594000, "capital_expenditure": 3402000, "free_cash_flow": 15996000, "dividends_paid": 3377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343885, "ticker_id": 4047, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8877000", "ebitda": "14036000", "netIncome": "-5199000", "grossProfit": "25625000", "depreciation": "None", "totalRevenue": "106498000", "costOfRevenue": "80873000", "interestIncome": "12173000", "incomeBeforeTax": "-2213000", "interestExpense": "11090000", "operatingIncome": "14012000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2537000", "reportedCurrency": "USD", "netInterestIncome": "-12427000", "nonInterestIncome": "None", "operatingExpenses": "11613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5159000", "sellingGeneralAndAdministrative": "2732000", "netIncomeFromContinuingOperations": "-4750000" }, "balance": { "goodwill": "147590000", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "528618000", "longTermDebt": "421247000", "shortTermDebt": "19438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155047000", "reportedCurrency": "USD", "retainedEarnings": "-353195000", "totalLiabilities": "569610000", "otherCurrentAssets": "12582000", "totalCurrentAssets": "69389000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "52048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459229000", "currentAccountsPayable": "6895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155142000", "shortLongTermDebtTotal": "482786000", "totalShareholderEquity": "-44405000", "capitalLeaseObligations": "49789000", "otherCurrentLiabilities": "47163000", "totalCurrentLiabilities": "82233000", "otherNonCurrentLiabilities": "7266000", "totalNonCurrentLiabilities": "487377000", "cashAndShortTermInvestments": "4759000", "commonStockSharesOutstanding": "16184000", "intangibleAssetsExcludingGoodwill": "155047000", "cashAndCashEquivalentsAtCarryingValue": "4759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4750000", "profitLoss": "None", "dividendPayout": "3377000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12594000", "capitalExpenditures": "3402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10243000", "cashflowFromInvestment": "-1068000", "stockBasedCompensation": "2732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106498000, "cost_of_revenue": 80873000, "gross_profit": 25625000, "research_and_development": null, "selling_general_admin": 2732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8877000, "depreciation_amortisation": 5159000, "ebitda": 14036000, "interest_expense": 11090000, "interest_income": null, "other_non_operating": null, "pretax_income": -2213000, "tax_provision": 2537000, "effective_tax_rate": null, "net_income": -5199000, "net_income_continuing_ops": -4750000, "net_income_to_common": -5199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4759000, "short_term_investments": null, "net_receivables": 52048000, "inventory": null, "other_current_assets": null, "total_current_assets": 69389000, "net_ppe": null, "goodwill": 147590000, "intangible_assets": 155047000, "goodwill_and_intangibles": 302637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 459229000, "total_assets": 528618000, "short_term_debt": 19438000, "accounts_payable": 6895000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82233000, "long_term_debt": 421247000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487377000, "total_liabilities": 569610000, "total_debt": 440685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -353195000, "total_equity": -44405000, "shares_outstanding": 16184000, "operating_cash_flow": 12594000, "stock_based_compensation": 2732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1068000, "dividends_paid": 3377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10243000, "free_cash_flow": 15996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8877000", "ebitda": "14036000", "netIncome": "-5199000", "grossProfit": "25625000", "depreciation": "None", "totalRevenue": "106498000", "costOfRevenue": "80873000", "interestIncome": "12173000", "incomeBeforeTax": "-2213000", "interestExpense": "11090000", "operatingIncome": "14012000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2537000", "reportedCurrency": "USD", "netInterestIncome": "-12427000", "nonInterestIncome": "None", "operatingExpenses": "11613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5159000", "sellingGeneralAndAdministrative": "2732000", "netIncomeFromContinuingOperations": "-4750000" }, "balance": { "goodwill": "147590000", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "528618000", "longTermDebt": "421247000", "shortTermDebt": "19438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155047000", "reportedCurrency": "USD", "retainedEarnings": "-353195000", "totalLiabilities": "569610000", "otherCurrentAssets": "12582000", "totalCurrentAssets": "69389000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "52048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459229000", "currentAccountsPayable": "6895000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155142000", "shortLongTermDebtTotal": "482786000", "totalShareholderEquity": "-44405000", "capitalLeaseObligations": "49789000", "otherCurrentLiabilities": "47163000", "totalCurrentLiabilities": "82233000", "otherNonCurrentLiabilities": "7266000", "totalNonCurrentLiabilities": "487377000", "cashAndShortTermInvestments": "4759000", "commonStockSharesOutstanding": "16184000", "intangibleAssetsExcludingGoodwill": "155047000", "cashAndCashEquivalentsAtCarryingValue": "4759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4750000", "profitLoss": "None", "dividendPayout": "3377000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12594000", "capitalExpenditures": "3402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10243000", "cashflowFromInvestment": "-1068000", "stockBasedCompensation": "2732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5159000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 106759000, "cost_of_revenue": 83404000, "gross_profit": 23355000, "ebit": 6048000, "ebitda": 10694000, "pretax_income": -6558000, "tax_provision": -1060000, "net_income": -5902000, "net_income_to_common": -5902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3211000, "total_current_assets": 71433000, "total_assets": 539234000, "short_term_debt": 19959000, "long_term_debt": 425848000, "total_debt": 445807000, "total_liabilities": 573197000, "total_equity": -37394000, "shares_outstanding": 16299000, "goodwill_and_intangibles": 307850000 }, "cash_flow": { "operating_cash_flow": 7880000, "capital_expenditure": 3555000, "free_cash_flow": 11435000, "dividends_paid": 3270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343887, "ticker_id": 4047, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6048000", "ebitda": "10694000", "netIncome": "-5902000", "grossProfit": "23355000", "depreciation": "None", "totalRevenue": "106759000", "costOfRevenue": "83404000", "interestIncome": "12369000", "incomeBeforeTax": "-6558000", "interestExpense": "12606000", "operatingIncome": "14304000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1060000", "reportedCurrency": "USD", "netInterestIncome": "-12606000", "nonInterestIncome": "None", "operatingExpenses": "9051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4646000", "sellingGeneralAndAdministrative": "3066000", "netIncomeFromContinuingOperations": "-5498000" }, "balance": { "goodwill": "149903000", "inventory": "None", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "539234000", "longTermDebt": "425848000", "shortTermDebt": "19959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "157947000", "reportedCurrency": "USD", "retainedEarnings": "-344683000", "totalLiabilities": "573197000", "otherCurrentAssets": "12729000", "totalCurrentAssets": "71433000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "55493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467801000", "currentAccountsPayable": "8954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157542000", "shortLongTermDebtTotal": "489308000", "totalShareholderEquity": "-37394000", "capitalLeaseObligations": "51710000", "otherCurrentLiabilities": "44633000", "totalCurrentLiabilities": "81724000", "otherNonCurrentLiabilities": "7958000", "totalNonCurrentLiabilities": "491473000", "cashAndShortTermInvestments": "3211000", "commonStockSharesOutstanding": "16299000", "intangibleAssetsExcludingGoodwill": "157947000", "cashAndCashEquivalentsAtCarryingValue": "3211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5498000", "profitLoss": "None", "dividendPayout": "3270000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7880000", "capitalExpenditures": "3555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6367000", "cashflowFromInvestment": "-1485000", "stockBasedCompensation": "3066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106759000, "cost_of_revenue": 83404000, "gross_profit": 23355000, "research_and_development": null, "selling_general_admin": 3066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6048000, "depreciation_amortisation": 4646000, "ebitda": 10694000, "interest_expense": 12606000, "interest_income": null, "other_non_operating": null, "pretax_income": -6558000, "tax_provision": -1060000, "effective_tax_rate": null, "net_income": -5902000, "net_income_continuing_ops": -5498000, "net_income_to_common": -5902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3211000, "short_term_investments": null, "net_receivables": 55493000, "inventory": null, "other_current_assets": null, "total_current_assets": 71433000, "net_ppe": null, "goodwill": 149903000, "intangible_assets": 157947000, "goodwill_and_intangibles": 307850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 467801000, "total_assets": 539234000, "short_term_debt": 19959000, "accounts_payable": 8954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81724000, "long_term_debt": 425848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491473000, "total_liabilities": 573197000, "total_debt": 445807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344683000, "total_equity": -37394000, "shares_outstanding": 16299000, "operating_cash_flow": 7880000, "stock_based_compensation": 3066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1485000, "dividends_paid": 3270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6367000, "free_cash_flow": 11435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6048000", "ebitda": "10694000", "netIncome": "-5902000", "grossProfit": "23355000", "depreciation": "None", "totalRevenue": "106759000", "costOfRevenue": "83404000", "interestIncome": "12369000", "incomeBeforeTax": "-6558000", "interestExpense": "12606000", "operatingIncome": "14304000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1060000", "reportedCurrency": "USD", "netInterestIncome": "-12606000", "nonInterestIncome": "None", "operatingExpenses": "9051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4646000", "sellingGeneralAndAdministrative": "3066000", "netIncomeFromContinuingOperations": "-5498000" }, "balance": { "goodwill": "149903000", "inventory": "None", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "539234000", "longTermDebt": "425848000", "shortTermDebt": "19959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "157947000", "reportedCurrency": "USD", "retainedEarnings": "-344683000", "totalLiabilities": "573197000", "otherCurrentAssets": "12729000", "totalCurrentAssets": "71433000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "55493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "467801000", "currentAccountsPayable": "8954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157542000", "shortLongTermDebtTotal": "489308000", "totalShareholderEquity": "-37394000", "capitalLeaseObligations": "51710000", "otherCurrentLiabilities": "44633000", "totalCurrentLiabilities": "81724000", "otherNonCurrentLiabilities": "7958000", "totalNonCurrentLiabilities": "491473000", "cashAndShortTermInvestments": "3211000", "commonStockSharesOutstanding": "16299000", "intangibleAssetsExcludingGoodwill": "157947000", "cashAndCashEquivalentsAtCarryingValue": "3211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5498000", "profitLoss": "None", "dividendPayout": "3270000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7880000", "capitalExpenditures": "3555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6367000", "cashflowFromInvestment": "-1485000", "stockBasedCompensation": "3066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5016000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 115448000, "cost_of_revenue": 82829000, "gross_profit": 32619000, "ebit": 19701000, "ebitda": 24628000, "pretax_income": 8298000, "tax_provision": 6289000, "net_income": 1567000, "net_income_to_common": 1567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3183000, "total_current_assets": 76900000, "total_assets": 545729000, "short_term_debt": 19903000, "long_term_debt": 427971000, "total_debt": 447874000, "total_liabilities": 572821000, "total_equity": -30119000, "shares_outstanding": 16509000, "goodwill_and_intangibles": 311749000 }, "cash_flow": { "operating_cash_flow": 10165000, "capital_expenditure": 3790000, "free_cash_flow": 13955000, "dividends_paid": 3410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343888, "ticker_id": 4047, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19701000", "ebitda": "24628000", "netIncome": "1567000", "grossProfit": "32619000", "depreciation": "None", "totalRevenue": "115448000", "costOfRevenue": "82829000", "interestIncome": "12415000", "incomeBeforeTax": "8298000", "interestExpense": "12652000", "operatingIncome": "21050000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6289000", "reportedCurrency": "USD", "netInterestIncome": "-12652000", "nonInterestIncome": "None", "operatingExpenses": "11569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4927000", "sellingGeneralAndAdministrative": "3790000", "netIncomeFromContinuingOperations": "2009000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "545729000", "longTermDebt": "427971000", "shortTermDebt": "19903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158846000", "reportedCurrency": "USD", "retainedEarnings": "-335257000", "totalLiabilities": "572821000", "otherCurrentAssets": "13965000", "totalCurrentAssets": "76900000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "59752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "468829000", "currentAccountsPayable": "9931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155464000", "shortLongTermDebtTotal": "490081000", "totalShareholderEquity": "-30119000", "capitalLeaseObligations": "50360000", "otherCurrentLiabilities": "48750000", "totalCurrentLiabilities": "78584000", "otherNonCurrentLiabilities": "8658000", "totalNonCurrentLiabilities": "494237000", "cashAndShortTermInvestments": "3183000", "commonStockSharesOutstanding": "16509000", "intangibleAssetsExcludingGoodwill": "158846000", "cashAndCashEquivalentsAtCarryingValue": "3183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1567000", "profitLoss": "None", "dividendPayout": "3410000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10165000", "capitalExpenditures": "3790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14948000", "cashflowFromInvestment": "2438000", "stockBasedCompensation": "3790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115448000, "cost_of_revenue": 82829000, "gross_profit": 32619000, "research_and_development": null, "selling_general_admin": 3790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19701000, "depreciation_amortisation": 4927000, "ebitda": 24628000, "interest_expense": 12652000, "interest_income": null, "other_non_operating": null, "pretax_income": 8298000, "tax_provision": 6289000, "effective_tax_rate": null, "net_income": 1567000, "net_income_continuing_ops": 2009000, "net_income_to_common": 1567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3183000, "short_term_investments": null, "net_receivables": 59752000, "inventory": null, "other_current_assets": null, "total_current_assets": 76900000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 158846000, "goodwill_and_intangibles": 311749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 468829000, "total_assets": 545729000, "short_term_debt": 19903000, "accounts_payable": 9931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78584000, "long_term_debt": 427971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 494237000, "total_liabilities": 572821000, "total_debt": 447874000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -335257000, "total_equity": -30119000, "shares_outstanding": 16509000, "operating_cash_flow": 10165000, "stock_based_compensation": 3790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2438000, "dividends_paid": 3410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14948000, "free_cash_flow": 13955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19701000", "ebitda": "24628000", "netIncome": "1567000", "grossProfit": "32619000", "depreciation": "None", "totalRevenue": "115448000", "costOfRevenue": "82829000", "interestIncome": "12415000", "incomeBeforeTax": "8298000", "interestExpense": "12652000", "operatingIncome": "21050000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6289000", "reportedCurrency": "USD", "netInterestIncome": "-12652000", "nonInterestIncome": "None", "operatingExpenses": "11569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4927000", "sellingGeneralAndAdministrative": "3790000", "netIncomeFromContinuingOperations": "2009000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "545729000", "longTermDebt": "427971000", "shortTermDebt": "19903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158846000", "reportedCurrency": "USD", "retainedEarnings": "-335257000", "totalLiabilities": "572821000", "otherCurrentAssets": "13965000", "totalCurrentAssets": "76900000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "59752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "468829000", "currentAccountsPayable": "9931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "155464000", "shortLongTermDebtTotal": "490081000", "totalShareholderEquity": "-30119000", "capitalLeaseObligations": "50360000", "otherCurrentLiabilities": "48750000", "totalCurrentLiabilities": "78584000", "otherNonCurrentLiabilities": "8658000", "totalNonCurrentLiabilities": "494237000", "cashAndShortTermInvestments": "3183000", "commonStockSharesOutstanding": "16509000", "intangibleAssetsExcludingGoodwill": "158846000", "cashAndCashEquivalentsAtCarryingValue": "3183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1567000", "profitLoss": "None", "dividendPayout": "3410000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10165000", "capitalExpenditures": "3790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14948000", "cashflowFromInvestment": "2438000", "stockBasedCompensation": "3790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4558000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 98675000, "cost_of_revenue": 75816000, "gross_profit": 22859000, "ebit": 4928000, "ebitda": 9713000, "pretax_income": -4549000, "tax_provision": -3038000, "net_income": -1982000, "net_income_to_common": -1982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5528000, "total_current_assets": 70869000, "total_assets": 544516000, "short_term_debt": 20301000, "long_term_debt": 436659000, "total_debt": 456960000, "total_liabilities": 571342000, "total_equity": -30710000, "shares_outstanding": 15887000, "goodwill_and_intangibles": 314154000 }, "cash_flow": { "operating_cash_flow": -4712000, "capital_expenditure": 4475000, "free_cash_flow": -237000, "dividends_paid": 3148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343889, "ticker_id": 4047, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4928000", "ebitda": "9713000", "netIncome": "-1982000", "grossProfit": "22859000", "depreciation": "None", "totalRevenue": "98675000", "costOfRevenue": "75816000", "interestIncome": "9910000", "incomeBeforeTax": "-4549000", "interestExpense": "10239000", "operatingIncome": "7133000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3038000", "reportedCurrency": "USD", "netInterestIncome": "-10239000", "nonInterestIncome": "None", "operatingExpenses": "15726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4785000", "sellingGeneralAndAdministrative": "4188000", "netIncomeFromContinuingOperations": "-1511000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "544516000", "longTermDebt": "436659000", "shortTermDebt": "20301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "161251000", "reportedCurrency": "USD", "retainedEarnings": "-333305000", "totalLiabilities": "571342000", "otherCurrentAssets": "13744000", "totalCurrentAssets": "70869000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "51597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "473647000", "currentAccountsPayable": "7357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157869000", "shortLongTermDebtTotal": "500206000", "totalShareholderEquity": "-30710000", "capitalLeaseObligations": "51797000", "otherCurrentLiabilities": "44952000", "totalCurrentLiabilities": "72610000", "otherNonCurrentLiabilities": "9540000", "totalNonCurrentLiabilities": "498732000", "cashAndShortTermInvestments": "5528000", "commonStockSharesOutstanding": "15887000", "intangibleAssetsExcludingGoodwill": "161251000", "cashAndCashEquivalentsAtCarryingValue": "5528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1982000", "profitLoss": "None", "dividendPayout": "3148000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4712000", "capitalExpenditures": "4475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18083000", "cashflowFromInvestment": "-4344000", "stockBasedCompensation": "4188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98675000, "cost_of_revenue": 75816000, "gross_profit": 22859000, "research_and_development": null, "selling_general_admin": 4188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4928000, "depreciation_amortisation": 4785000, "ebitda": 9713000, "interest_expense": 10239000, "interest_income": null, "other_non_operating": null, "pretax_income": -4549000, "tax_provision": -3038000, "effective_tax_rate": null, "net_income": -1982000, "net_income_continuing_ops": -1511000, "net_income_to_common": -1982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5528000, "short_term_investments": null, "net_receivables": 51597000, "inventory": null, "other_current_assets": null, "total_current_assets": 70869000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 161251000, "goodwill_and_intangibles": 314154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 473647000, "total_assets": 544516000, "short_term_debt": 20301000, "accounts_payable": 7357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72610000, "long_term_debt": 436659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 498732000, "total_liabilities": 571342000, "total_debt": 456960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333305000, "total_equity": -30710000, "shares_outstanding": 15887000, "operating_cash_flow": -4712000, "stock_based_compensation": 4188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4344000, "dividends_paid": 3148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18083000, "free_cash_flow": -237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4928000", "ebitda": "9713000", "netIncome": "-1982000", "grossProfit": "22859000", "depreciation": "None", "totalRevenue": "98675000", "costOfRevenue": "75816000", "interestIncome": "9910000", "incomeBeforeTax": "-4549000", "interestExpense": "10239000", "operatingIncome": "7133000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3038000", "reportedCurrency": "USD", "netInterestIncome": "-10239000", "nonInterestIncome": "None", "operatingExpenses": "15726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4785000", "sellingGeneralAndAdministrative": "4188000", "netIncomeFromContinuingOperations": "-1511000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "544516000", "longTermDebt": "436659000", "shortTermDebt": "20301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "161251000", "reportedCurrency": "USD", "retainedEarnings": "-333305000", "totalLiabilities": "571342000", "otherCurrentAssets": "13744000", "totalCurrentAssets": "70869000", "currentLongTermDebt": "11750000", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "51597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "473647000", "currentAccountsPayable": "7357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157869000", "shortLongTermDebtTotal": "500206000", "totalShareholderEquity": "-30710000", "capitalLeaseObligations": "51797000", "otherCurrentLiabilities": "44952000", "totalCurrentLiabilities": "72610000", "otherNonCurrentLiabilities": "9540000", "totalNonCurrentLiabilities": "498732000", "cashAndShortTermInvestments": "5528000", "commonStockSharesOutstanding": "15887000", "intangibleAssetsExcludingGoodwill": "161251000", "cashAndCashEquivalentsAtCarryingValue": "5528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1982000", "profitLoss": "None", "dividendPayout": "3148000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4712000", "capitalExpenditures": "4475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18083000", "cashflowFromInvestment": "-4344000", "stockBasedCompensation": "4188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4415000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 117813000, "cost_of_revenue": 80581000, "gross_profit": 37232000, "ebit": 20754000, "ebitda": 26748000, "pretax_income": 12445000, "tax_provision": -12596000, "net_income": 24557000, "net_income_to_common": 24557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32990000, "total_current_assets": 105447000, "total_assets": 580414000, "short_term_debt": 9217000, "long_term_debt": 465756000, "total_debt": 474973000, "total_liabilities": 608856000, "total_equity": -31855000, "shares_outstanding": 17327000, "goodwill_and_intangibles": 315059000 }, "cash_flow": { "operating_cash_flow": 28191000, "capital_expenditure": 3670000, "free_cash_flow": 31861000, "dividends_paid": 3045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343890, "ticker_id": 4047, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20754000", "ebitda": "26748000", "netIncome": "24557000", "grossProfit": "37232000", "depreciation": "None", "totalRevenue": "117813000", "costOfRevenue": "80581000", "interestIncome": "2000", "incomeBeforeTax": "12445000", "interestExpense": "8810000", "operatingIncome": "21326000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12596000", "reportedCurrency": "USD", "netInterestIncome": "-8808000", "nonInterestIncome": "None", "operatingExpenses": "15906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5994000", "sellingGeneralAndAdministrative": "3109000", "netIncomeFromContinuingOperations": "25041000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "580414000", "longTermDebt": "465756000", "shortTermDebt": "9217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162156000", "reportedCurrency": "USD", "retainedEarnings": "-327819000", "totalLiabilities": "608856000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "105447000", "currentLongTermDebt": "None", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "60635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474967000", "currentAccountsPayable": "4451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158591000", "shortLongTermDebtTotal": "520447000", "totalShareholderEquity": "-31855000", "capitalLeaseObligations": "53203000", "otherCurrentLiabilities": "62588000", "totalCurrentLiabilities": "76256000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "532600000", "cashAndShortTermInvestments": "32990000", "commonStockSharesOutstanding": "17327000", "intangibleAssetsExcludingGoodwill": "162156000", "cashAndCashEquivalentsAtCarryingValue": "32990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24557000", "profitLoss": "None", "dividendPayout": "3045000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28191000", "capitalExpenditures": "3670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15175000", "cashflowFromInvestment": "-2321000", "stockBasedCompensation": "3109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117813000, "cost_of_revenue": 80581000, "gross_profit": 37232000, "research_and_development": null, "selling_general_admin": 3109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20754000, "depreciation_amortisation": 5994000, "ebitda": 26748000, "interest_expense": 8810000, "interest_income": null, "other_non_operating": null, "pretax_income": 12445000, "tax_provision": -12596000, "effective_tax_rate": null, "net_income": 24557000, "net_income_continuing_ops": 25041000, "net_income_to_common": 24557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32990000, "short_term_investments": null, "net_receivables": 60635000, "inventory": null, "other_current_assets": null, "total_current_assets": 105447000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 162156000, "goodwill_and_intangibles": 315059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474967000, "total_assets": 580414000, "short_term_debt": 9217000, "accounts_payable": 4451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76256000, "long_term_debt": 465756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 532600000, "total_liabilities": 608856000, "total_debt": 474973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -327819000, "total_equity": -31855000, "shares_outstanding": 17327000, "operating_cash_flow": 28191000, "stock_based_compensation": 3109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2321000, "dividends_paid": 3045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15175000, "free_cash_flow": 31861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20754000", "ebitda": "26748000", "netIncome": "24557000", "grossProfit": "37232000", "depreciation": "None", "totalRevenue": "117813000", "costOfRevenue": "80581000", "interestIncome": "2000", "incomeBeforeTax": "12445000", "interestExpense": "8810000", "operatingIncome": "21326000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12596000", "reportedCurrency": "USD", "netInterestIncome": "-8808000", "nonInterestIncome": "None", "operatingExpenses": "15906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5994000", "sellingGeneralAndAdministrative": "3109000", "netIncomeFromContinuingOperations": "25041000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "580414000", "longTermDebt": "465756000", "shortTermDebt": "9217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162156000", "reportedCurrency": "USD", "retainedEarnings": "-327819000", "totalLiabilities": "608856000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "105447000", "currentLongTermDebt": "None", "longTermInvestments": "725000", "shortTermInvestments": "None", "currentNetReceivables": "60635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474967000", "currentAccountsPayable": "4451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158591000", "shortLongTermDebtTotal": "520447000", "totalShareholderEquity": "-31855000", "capitalLeaseObligations": "53203000", "otherCurrentLiabilities": "62588000", "totalCurrentLiabilities": "76256000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "532600000", "cashAndShortTermInvestments": "32990000", "commonStockSharesOutstanding": "17327000", "intangibleAssetsExcludingGoodwill": "162156000", "cashAndCashEquivalentsAtCarryingValue": "32990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24557000", "profitLoss": "None", "dividendPayout": "3045000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28191000", "capitalExpenditures": "3670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15175000", "cashflowFromInvestment": "-2321000", "stockBasedCompensation": "3109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5994000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 115311000, "cost_of_revenue": 83794000, "gross_profit": 31517000, "ebit": 14817000, "ebitda": 20986000, "pretax_income": 6207000, "tax_provision": -5129000, "net_income": 10847000, "net_income_to_common": 10847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21786000, "total_current_assets": 85599000, "total_assets": 565416000, "short_term_debt": 9487000, "long_term_debt": 476702000, "total_debt": 486189000, "total_liabilities": 617879000, "total_equity": -55956000, "shares_outstanding": 17227000, "goodwill_and_intangibles": 318082000 }, "cash_flow": { "operating_cash_flow": 9873000, "capital_expenditure": 5092000, "free_cash_flow": 14965000, "dividends_paid": 3011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343892, "ticker_id": 4047, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14817000", "ebitda": "20986000", "netIncome": "10847000", "grossProfit": "31517000", "depreciation": "None", "totalRevenue": "115311000", "costOfRevenue": "83794000", "interestIncome": "21000", "incomeBeforeTax": "6207000", "interestExpense": "9196000", "operatingIncome": "15097000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5129000", "reportedCurrency": "USD", "netInterestIncome": "-9175000", "nonInterestIncome": "None", "operatingExpenses": "16420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6169000", "sellingGeneralAndAdministrative": "2867000", "netIncomeFromContinuingOperations": "11336000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "165000", "currentDebt": "None", "investments": "None", "totalAssets": "565416000", "longTermDebt": "476702000", "shortTermDebt": "9487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "165179000", "reportedCurrency": "USD", "retainedEarnings": "-349000000", "totalLiabilities": "617879000", "otherCurrentAssets": "6159000", "totalCurrentAssets": "85599000", "currentLongTermDebt": "None", "longTermInvestments": "975000", "shortTermInvestments": "None", "currentNetReceivables": "57654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479817000", "currentAccountsPayable": "3799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152888000", "shortLongTermDebtTotal": "524342000", "totalShareholderEquity": "-55956000", "capitalLeaseObligations": "47640000", "otherCurrentLiabilities": "44494000", "totalCurrentLiabilities": "66872000", "otherNonCurrentLiabilities": "10989000", "totalNonCurrentLiabilities": "551007000", "cashAndShortTermInvestments": "21786000", "commonStockSharesOutstanding": "17227000", "intangibleAssetsExcludingGoodwill": "165179000", "cashAndCashEquivalentsAtCarryingValue": "21786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11336000", "profitLoss": "None", "dividendPayout": "3011000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9873000", "capitalExpenditures": "5092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12983000", "cashflowFromInvestment": "-3613000", "stockBasedCompensation": "2867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115311000, "cost_of_revenue": 83794000, "gross_profit": 31517000, "research_and_development": null, "selling_general_admin": 2867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14817000, "depreciation_amortisation": 6169000, "ebitda": 20986000, "interest_expense": 9196000, "interest_income": null, "other_non_operating": null, "pretax_income": 6207000, "tax_provision": -5129000, "effective_tax_rate": null, "net_income": 10847000, "net_income_continuing_ops": 11336000, "net_income_to_common": 10847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21786000, "short_term_investments": null, "net_receivables": 57654000, "inventory": null, "other_current_assets": null, "total_current_assets": 85599000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 165179000, "goodwill_and_intangibles": 318082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 479817000, "total_assets": 565416000, "short_term_debt": 9487000, "accounts_payable": 3799000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66872000, "long_term_debt": 476702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 551007000, "total_liabilities": 617879000, "total_debt": 486189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349000000, "total_equity": -55956000, "shares_outstanding": 17227000, "operating_cash_flow": 9873000, "stock_based_compensation": 2867000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3613000, "dividends_paid": 3011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12983000, "free_cash_flow": 14965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14817000", "ebitda": "20986000", "netIncome": "10847000", "grossProfit": "31517000", "depreciation": "None", "totalRevenue": "115311000", "costOfRevenue": "83794000", "interestIncome": "21000", "incomeBeforeTax": "6207000", "interestExpense": "9196000", "operatingIncome": "15097000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5129000", "reportedCurrency": "USD", "netInterestIncome": "-9175000", "nonInterestIncome": "None", "operatingExpenses": "16420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6169000", "sellingGeneralAndAdministrative": "2867000", "netIncomeFromContinuingOperations": "11336000" }, "balance": { "goodwill": "152903000", "inventory": "None", "commonStock": "165000", "currentDebt": "None", "investments": "None", "totalAssets": "565416000", "longTermDebt": "476702000", "shortTermDebt": "9487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "165179000", "reportedCurrency": "USD", "retainedEarnings": "-349000000", "totalLiabilities": "617879000", "otherCurrentAssets": "6159000", "totalCurrentAssets": "85599000", "currentLongTermDebt": "None", "longTermInvestments": "975000", "shortTermInvestments": "None", "currentNetReceivables": "57654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479817000", "currentAccountsPayable": "3799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152888000", "shortLongTermDebtTotal": "524342000", "totalShareholderEquity": "-55956000", "capitalLeaseObligations": "47640000", "otherCurrentLiabilities": "44494000", "totalCurrentLiabilities": "66872000", "otherNonCurrentLiabilities": "10989000", "totalNonCurrentLiabilities": "551007000", "cashAndShortTermInvestments": "21786000", "commonStockSharesOutstanding": "17227000", "intangibleAssetsExcludingGoodwill": "165179000", "cashAndCashEquivalentsAtCarryingValue": "21786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11336000", "profitLoss": "None", "dividendPayout": "3011000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9873000", "capitalExpenditures": "5092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12983000", "cashflowFromInvestment": "-3613000", "stockBasedCompensation": "2867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6169000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 118225000, "cost_of_revenue": 85512000, "gross_profit": 32713000, "ebit": -21161000, "ebitda": -14924000, "pretax_income": -30033000, "tax_provision": 18825000, "net_income": -49244000, "net_income_to_common": -49244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28511000, "total_current_assets": 100863000, "total_assets": 579634000, "short_term_debt": 9506000, "long_term_debt": 487056000, "total_debt": 496562000, "total_liabilities": 643770000, "total_equity": -67140000, "shares_outstanding": 15097000, "goodwill_and_intangibles": 321559000 }, "cash_flow": { "operating_cash_flow": 9013000, "capital_expenditure": 4251000, "free_cash_flow": 13264000, "dividends_paid": 3008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343893, "ticker_id": 4047, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21161000", "ebitda": "-14924000", "netIncome": "-49244000", "grossProfit": "32713000", "depreciation": "None", "totalRevenue": "118225000", "costOfRevenue": "85512000", "interestIncome": "203000", "incomeBeforeTax": "-30033000", "interestExpense": "9415000", "operatingIncome": "-21370000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18825000", "reportedCurrency": "USD", "netInterestIncome": "-9212000", "nonInterestIncome": "None", "operatingExpenses": "54083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6237000", "sellingGeneralAndAdministrative": "8325000", "netIncomeFromContinuingOperations": "-48858000" }, "balance": { "goodwill": "154577000", "inventory": "None", "commonStock": "161000", "currentDebt": "None", "investments": "None", "totalAssets": "579634000", "longTermDebt": "487056000", "shortTermDebt": "9506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "166982000", "reportedCurrency": "USD", "retainedEarnings": "-356633000", "totalLiabilities": "643770000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "100863000", "currentLongTermDebt": "None", "longTermInvestments": "2183000", "shortTermInvestments": "None", "currentNetReceivables": "60530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "478771000", "currentAccountsPayable": "4710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536600000", "totalShareholderEquity": "-67140000", "capitalLeaseObligations": "49544000", "otherCurrentLiabilities": "60206000", "totalCurrentLiabilities": "74422000", "otherNonCurrentLiabilities": "11763000", "totalNonCurrentLiabilities": "569348000", "cashAndShortTermInvestments": "28511000", "commonStockSharesOutstanding": "15097000", "intangibleAssetsExcludingGoodwill": "166982000", "cashAndCashEquivalentsAtCarryingValue": "28511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48858000", "profitLoss": "None", "dividendPayout": "3008000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9013000", "capitalExpenditures": "4251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33388000", "cashflowFromInvestment": "-3712000", "stockBasedCompensation": "8325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118225000, "cost_of_revenue": 85512000, "gross_profit": 32713000, "research_and_development": null, "selling_general_admin": 8325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21161000, "depreciation_amortisation": 6237000, "ebitda": -14924000, "interest_expense": 9415000, "interest_income": null, "other_non_operating": null, "pretax_income": -30033000, "tax_provision": 18825000, "effective_tax_rate": null, "net_income": -49244000, "net_income_continuing_ops": -48858000, "net_income_to_common": -49244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28511000, "short_term_investments": null, "net_receivables": 60530000, "inventory": null, "other_current_assets": null, "total_current_assets": 100863000, "net_ppe": null, "goodwill": 154577000, "intangible_assets": 166982000, "goodwill_and_intangibles": 321559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 478771000, "total_assets": 579634000, "short_term_debt": 9506000, "accounts_payable": 4710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74422000, "long_term_debt": 487056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 569348000, "total_liabilities": 643770000, "total_debt": 496562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -356633000, "total_equity": -67140000, "shares_outstanding": 15097000, "operating_cash_flow": 9013000, "stock_based_compensation": 8325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3712000, "dividends_paid": 3008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33388000, "free_cash_flow": 13264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21161000", "ebitda": "-14924000", "netIncome": "-49244000", "grossProfit": "32713000", "depreciation": "None", "totalRevenue": "118225000", "costOfRevenue": "85512000", "interestIncome": "203000", "incomeBeforeTax": "-30033000", "interestExpense": "9415000", "operatingIncome": "-21370000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18825000", "reportedCurrency": "USD", "netInterestIncome": "-9212000", "nonInterestIncome": "None", "operatingExpenses": "54083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6237000", "sellingGeneralAndAdministrative": "8325000", "netIncomeFromContinuingOperations": "-48858000" }, "balance": { "goodwill": "154577000", "inventory": "None", "commonStock": "161000", "currentDebt": "None", "investments": "None", "totalAssets": "579634000", "longTermDebt": "487056000", "shortTermDebt": "9506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "166982000", "reportedCurrency": "USD", "retainedEarnings": "-356633000", "totalLiabilities": "643770000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "100863000", "currentLongTermDebt": "None", "longTermInvestments": "2183000", "shortTermInvestments": "None", "currentNetReceivables": "60530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "478771000", "currentAccountsPayable": "4710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536600000", "totalShareholderEquity": "-67140000", "capitalLeaseObligations": "49544000", "otherCurrentLiabilities": "60206000", "totalCurrentLiabilities": "74422000", "otherNonCurrentLiabilities": "11763000", "totalNonCurrentLiabilities": "569348000", "cashAndShortTermInvestments": "28511000", "commonStockSharesOutstanding": "15097000", "intangibleAssetsExcludingGoodwill": "166982000", "cashAndCashEquivalentsAtCarryingValue": "28511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48858000", "profitLoss": "None", "dividendPayout": "3008000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9013000", "capitalExpenditures": "4251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33388000", "cashflowFromInvestment": "-3712000", "stockBasedCompensation": "8325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6237000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 99633000, "cost_of_revenue": 76895000, "gross_profit": 22738000, "ebit": 10767000, "ebitda": 16924000, "pretax_income": 1760000, "tax_provision": 207000, "net_income": 1136000, "net_income_to_common": 1136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56600000, "total_current_assets": 121317000, "total_assets": 636700000, "short_term_debt": 9549000, "long_term_debt": 500105000, "total_debt": 509654000, "total_liabilities": 634860000, "total_equity": -2078000, "shares_outstanding": 18762000, "goodwill_and_intangibles": 354438000 }, "cash_flow": { "operating_cash_flow": 1671000, "capital_expenditure": 4428000, "free_cash_flow": 6099000, "dividends_paid": 3248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343894, "ticker_id": 4047, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10767000", "ebitda": "16924000", "netIncome": "1136000", "grossProfit": "22738000", "depreciation": "None", "totalRevenue": "99633000", "costOfRevenue": "76895000", "interestIncome": "424000", "incomeBeforeTax": "1760000", "interestExpense": "9455000", "operatingIncome": "6640000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "207000", "reportedCurrency": "USD", "netInterestIncome": "-9031000", "nonInterestIncome": "None", "operatingExpenses": "16098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6157000", "sellingGeneralAndAdministrative": "2870000", "netIncomeFromContinuingOperations": "1553000" }, "balance": { "goodwill": "157270000", "inventory": "1", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "636700000", "longTermDebt": "500105000", "shortTermDebt": "9549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "197168000", "reportedCurrency": "USD", "retainedEarnings": "-304215000", "totalLiabilities": "634860000", "otherCurrentAssets": "10823000", "totalCurrentAssets": "121317000", "currentLongTermDebt": "None", "longTermInvestments": "3309000", "shortTermInvestments": "None", "currentNetReceivables": "53894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515383000", "currentAccountsPayable": "4545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "550743000", "totalShareholderEquity": "-2078000", "capitalLeaseObligations": "50638000", "otherCurrentLiabilities": "55244000", "totalCurrentLiabilities": "69338000", "otherNonCurrentLiabilities": "12464000", "totalNonCurrentLiabilities": "565522000", "cashAndShortTermInvestments": "56600000", "commonStockSharesOutstanding": "18762000", "intangibleAssetsExcludingGoodwill": "197168000", "cashAndCashEquivalentsAtCarryingValue": "56600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1136000", "profitLoss": "None", "dividendPayout": "3248000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1671000", "capitalExpenditures": "4428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5834000", "cashflowFromInvestment": "-281000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99633000, "cost_of_revenue": 76895000, "gross_profit": 22738000, "research_and_development": null, "selling_general_admin": 2870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10767000, "depreciation_amortisation": 6157000, "ebitda": 16924000, "interest_expense": 9455000, "interest_income": null, "other_non_operating": null, "pretax_income": 1760000, "tax_provision": 207000, "effective_tax_rate": null, "net_income": 1136000, "net_income_continuing_ops": 1553000, "net_income_to_common": 1136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56600000, "short_term_investments": null, "net_receivables": 53894000, "inventory": 1, "other_current_assets": null, "total_current_assets": 121317000, "net_ppe": null, "goodwill": 157270000, "intangible_assets": 197168000, "goodwill_and_intangibles": 354438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 515383000, "total_assets": 636700000, "short_term_debt": 9549000, "accounts_payable": 4545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69338000, "long_term_debt": 500105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565522000, "total_liabilities": 634860000, "total_debt": 509654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304215000, "total_equity": -2078000, "shares_outstanding": 18762000, "operating_cash_flow": 1671000, "stock_based_compensation": 2870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281000, "dividends_paid": 3248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5834000, "free_cash_flow": 6099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10767000", "ebitda": "16924000", "netIncome": "1136000", "grossProfit": "22738000", "depreciation": "None", "totalRevenue": "99633000", "costOfRevenue": "76895000", "interestIncome": "424000", "incomeBeforeTax": "1760000", "interestExpense": "9455000", "operatingIncome": "6640000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "207000", "reportedCurrency": "USD", "netInterestIncome": "-9031000", "nonInterestIncome": "None", "operatingExpenses": "16098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6157000", "sellingGeneralAndAdministrative": "2870000", "netIncomeFromContinuingOperations": "1553000" }, "balance": { "goodwill": "157270000", "inventory": "1", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "636700000", "longTermDebt": "500105000", "shortTermDebt": "9549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "197168000", "reportedCurrency": "USD", "retainedEarnings": "-304215000", "totalLiabilities": "634860000", "otherCurrentAssets": "10823000", "totalCurrentAssets": "121317000", "currentLongTermDebt": "None", "longTermInvestments": "3309000", "shortTermInvestments": "None", "currentNetReceivables": "53894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515383000", "currentAccountsPayable": "4545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "550743000", "totalShareholderEquity": "-2078000", "capitalLeaseObligations": "50638000", "otherCurrentLiabilities": "55244000", "totalCurrentLiabilities": "69338000", "otherNonCurrentLiabilities": "12464000", "totalNonCurrentLiabilities": "565522000", "cashAndShortTermInvestments": "56600000", "commonStockSharesOutstanding": "18762000", "intangibleAssetsExcludingGoodwill": "197168000", "cashAndCashEquivalentsAtCarryingValue": "56600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1136000", "profitLoss": "None", "dividendPayout": "3248000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1671000", "capitalExpenditures": "4428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5834000", "cashflowFromInvestment": "-281000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4935000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 114786000, "cost_of_revenue": 83896000, "gross_profit": 30890000, "ebit": -8400000, "ebitda": -2474000, "pretax_income": -17400000, "tax_provision": -15522000, "net_income": -2341000, "net_income_to_common": -2341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61046000, "total_current_assets": 132181999, "total_assets": 652049000, "short_term_debt": 9376000, "long_term_debt": 499658000, "total_debt": 509034000, "total_liabilities": 642138000, "total_equity": 6410000, "shares_outstanding": 16357000, "goodwill_and_intangibles": 357576000 }, "cash_flow": { "operating_cash_flow": 28863000, "capital_expenditure": 3606000, "free_cash_flow": 32469000, "dividends_paid": 3059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343895, "ticker_id": 4047, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8400000", "ebitda": "-2474000", "netIncome": "-2341000", "grossProfit": "30890000", "depreciation": "None", "totalRevenue": "114786000", "costOfRevenue": "83896000", "interestIncome": "485000", "incomeBeforeTax": "-17400000", "interestExpense": "9519000", "operatingIncome": "-7890000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15522000", "reportedCurrency": "USD", "netInterestIncome": "-9034000", "nonInterestIncome": "None", "operatingExpenses": "38780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5926000", "sellingGeneralAndAdministrative": "1805000", "netIncomeFromContinuingOperations": "-1878000" }, "balance": { "goodwill": "157270000", "inventory": "None", "commonStock": "168000", "currentDebt": "None", "investments": "None", "totalAssets": "652049000", "longTermDebt": "499658000", "shortTermDebt": "9376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "200306000", "reportedCurrency": "USD", "retainedEarnings": "-302193000", "totalLiabilities": "642138000", "otherCurrentAssets": "10355999", "totalCurrentAssets": "132181999", "currentLongTermDebt": "None", "longTermInvestments": "3542000", "shortTermInvestments": "None", "currentNetReceivables": "60780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519867001", "currentAccountsPayable": "5036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "550471000", "totalShareholderEquity": "6410000", "capitalLeaseObligations": "50813000", "otherCurrentLiabilities": "61676000", "totalCurrentLiabilities": "76088000", "otherNonCurrentLiabilities": "13099000", "totalNonCurrentLiabilities": "566050000", "cashAndShortTermInvestments": "61046000", "commonStockSharesOutstanding": "16357000", "intangibleAssetsExcludingGoodwill": "200306000", "cashAndCashEquivalentsAtCarryingValue": "61046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2341000", "profitLoss": "None", "dividendPayout": "3059000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28863000", "capitalExpenditures": "3606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2601000", "cashflowFromInvestment": "-3169000", "stockBasedCompensation": "1805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114786000, "cost_of_revenue": 83896000, "gross_profit": 30890000, "research_and_development": null, "selling_general_admin": 1805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8400000, "depreciation_amortisation": 5926000, "ebitda": -2474000, "interest_expense": 9519000, "interest_income": null, "other_non_operating": null, "pretax_income": -17400000, "tax_provision": -15522000, "effective_tax_rate": null, "net_income": -2341000, "net_income_continuing_ops": -1878000, "net_income_to_common": -2341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61046000, "short_term_investments": null, "net_receivables": 60780000, "inventory": null, "other_current_assets": null, "total_current_assets": 132181999, "net_ppe": null, "goodwill": 157270000, "intangible_assets": 200306000, "goodwill_and_intangibles": 357576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 519867001, "total_assets": 652049000, "short_term_debt": 9376000, "accounts_payable": 5036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76088000, "long_term_debt": 499658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 566050000, "total_liabilities": 642138000, "total_debt": 509034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -302193000, "total_equity": 6410000, "shares_outstanding": 16357000, "operating_cash_flow": 28863000, "stock_based_compensation": 1805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3169000, "dividends_paid": 3059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2601000, "free_cash_flow": 32469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8400000", "ebitda": "-2474000", "netIncome": "-2341000", "grossProfit": "30890000", "depreciation": "None", "totalRevenue": "114786000", "costOfRevenue": "83896000", "interestIncome": "485000", "incomeBeforeTax": "-17400000", "interestExpense": "9519000", "operatingIncome": "-7890000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15522000", "reportedCurrency": "USD", "netInterestIncome": "-9034000", "nonInterestIncome": "None", "operatingExpenses": "38780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5926000", "sellingGeneralAndAdministrative": "1805000", "netIncomeFromContinuingOperations": "-1878000" }, "balance": { "goodwill": "157270000", "inventory": "None", "commonStock": "168000", "currentDebt": "None", "investments": "None", "totalAssets": "652049000", "longTermDebt": "499658000", "shortTermDebt": "9376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "200306000", "reportedCurrency": "USD", "retainedEarnings": "-302193000", "totalLiabilities": "642138000", "otherCurrentAssets": "10355999", "totalCurrentAssets": "132181999", "currentLongTermDebt": "None", "longTermInvestments": "3542000", "shortTermInvestments": "None", "currentNetReceivables": "60780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519867001", "currentAccountsPayable": "5036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "550471000", "totalShareholderEquity": "6410000", "capitalLeaseObligations": "50813000", "otherCurrentLiabilities": "61676000", "totalCurrentLiabilities": "76088000", "otherNonCurrentLiabilities": "13099000", "totalNonCurrentLiabilities": "566050000", "cashAndShortTermInvestments": "61046000", "commonStockSharesOutstanding": "16357000", "intangibleAssetsExcludingGoodwill": "200306000", "cashAndCashEquivalentsAtCarryingValue": "61046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2341000", "profitLoss": "None", "dividendPayout": "3059000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28863000", "capitalExpenditures": "3606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2601000", "cashflowFromInvestment": "-3169000", "stockBasedCompensation": "1805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4704000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 115104000, "cost_of_revenue": 81323000, "gross_profit": 33781000, "ebit": -9865000, "ebitda": -3925000, "pretax_income": -19025000, "tax_provision": 17478000, "net_income": -36999000, "net_income_to_common": -36999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37955000, "total_current_assets": 113342000, "total_assets": 657325000, "short_term_debt": 9039000, "long_term_debt": 499138000, "total_debt": 508177000, "total_liabilities": 644891000, "total_equity": 8898000, "shares_outstanding": 16277000, "goodwill_and_intangibles": 379425000 }, "cash_flow": { "operating_cash_flow": 7558000, "capital_expenditure": 4237000, "free_cash_flow": 11795000, "dividends_paid": 3045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343897, "ticker_id": 4047, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9865000", "ebitda": "-3925000", "netIncome": "-36999000", "grossProfit": "33781000", "depreciation": "None", "totalRevenue": "115104000", "costOfRevenue": "81323000", "interestIncome": "436000", "incomeBeforeTax": "-19025000", "interestExpense": "9779000", "operatingIncome": "-10659000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17478000", "reportedCurrency": "USD", "netInterestIncome": "-9343000", "nonInterestIncome": "None", "operatingExpenses": "44440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5940000", "sellingGeneralAndAdministrative": "2350000", "netIncomeFromContinuingOperations": "-36503000" }, "balance": { "goodwill": "158670000", "inventory": "None", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "657325000", "longTermDebt": "499138000", "shortTermDebt": "9039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "220755000", "reportedCurrency": "USD", "retainedEarnings": "-296573000", "totalLiabilities": "644891000", "otherCurrentAssets": "11860000", "totalCurrentAssets": "113342000", "currentLongTermDebt": "None", "longTermInvestments": "4209000", "shortTermInvestments": "None", "currentNetReceivables": "63527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543983000", "currentAccountsPayable": "4844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159020000", "shortLongTermDebtTotal": "550458000", "totalShareholderEquity": "8898000", "capitalLeaseObligations": "51320000", "otherCurrentLiabilities": "50158000", "totalCurrentLiabilities": "64041000", "otherNonCurrentLiabilities": "11866000", "totalNonCurrentLiabilities": "580850000", "cashAndShortTermInvestments": "37955000", "commonStockSharesOutstanding": "16277000", "intangibleAssetsExcludingGoodwill": "220755000", "cashAndCashEquivalentsAtCarryingValue": "37955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36503000", "profitLoss": "None", "dividendPayout": "3045000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7558000", "capitalExpenditures": "4237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16392000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "2350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115104000, "cost_of_revenue": 81323000, "gross_profit": 33781000, "research_and_development": null, "selling_general_admin": 2350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9865000, "depreciation_amortisation": 5940000, "ebitda": -3925000, "interest_expense": 9779000, "interest_income": null, "other_non_operating": null, "pretax_income": -19025000, "tax_provision": 17478000, "effective_tax_rate": null, "net_income": -36999000, "net_income_continuing_ops": -36503000, "net_income_to_common": -36999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37955000, "short_term_investments": null, "net_receivables": 63527000, "inventory": null, "other_current_assets": null, "total_current_assets": 113342000, "net_ppe": null, "goodwill": 158670000, "intangible_assets": 220755000, "goodwill_and_intangibles": 379425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 543983000, "total_assets": 657325000, "short_term_debt": 9039000, "accounts_payable": 4844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64041000, "long_term_debt": 499138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 580850000, "total_liabilities": 644891000, "total_debt": 508177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296573000, "total_equity": 8898000, "shares_outstanding": 16277000, "operating_cash_flow": 7558000, "stock_based_compensation": 2350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400000, "dividends_paid": 3045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16392000, "free_cash_flow": 11795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9865000", "ebitda": "-3925000", "netIncome": "-36999000", "grossProfit": "33781000", "depreciation": "None", "totalRevenue": "115104000", "costOfRevenue": "81323000", "interestIncome": "436000", "incomeBeforeTax": "-19025000", "interestExpense": "9779000", "operatingIncome": "-10659000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17478000", "reportedCurrency": "USD", "netInterestIncome": "-9343000", "nonInterestIncome": "None", "operatingExpenses": "44440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5940000", "sellingGeneralAndAdministrative": "2350000", "netIncomeFromContinuingOperations": "-36503000" }, "balance": { "goodwill": "158670000", "inventory": "None", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "657325000", "longTermDebt": "499138000", "shortTermDebt": "9039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "220755000", "reportedCurrency": "USD", "retainedEarnings": "-296573000", "totalLiabilities": "644891000", "otherCurrentAssets": "11860000", "totalCurrentAssets": "113342000", "currentLongTermDebt": "None", "longTermInvestments": "4209000", "shortTermInvestments": "None", "currentNetReceivables": "63527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543983000", "currentAccountsPayable": "4844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159020000", "shortLongTermDebtTotal": "550458000", "totalShareholderEquity": "8898000", "capitalLeaseObligations": "51320000", "otherCurrentLiabilities": "50158000", "totalCurrentLiabilities": "64041000", "otherNonCurrentLiabilities": "11866000", "totalNonCurrentLiabilities": "580850000", "cashAndShortTermInvestments": "37955000", "commonStockSharesOutstanding": "16277000", "intangibleAssetsExcludingGoodwill": "220755000", "cashAndCashEquivalentsAtCarryingValue": "37955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36503000", "profitLoss": "None", "dividendPayout": "3045000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7558000", "capitalExpenditures": "4237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16392000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "2350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5940000", "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": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "income_statement": { "revenue": 121231000, "cost_of_revenue": 85654000, "gross_profit": 35577000, "ebit": 15000, "ebitda": 6072000, "pretax_income": -9220000, "tax_provision": -6520000, "net_income": -3200000, "net_income_to_common": -3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49598000, "total_current_assets": 118159000, "total_assets": 704113000, "short_term_debt": 9003000, "long_term_debt": 512606000, "total_debt": 521609000, "total_liabilities": 654734000, "total_equity": 46339000, "shares_outstanding": 17221000, "goodwill_and_intangibles": 407703000 }, "cash_flow": { "operating_cash_flow": 22051000, "capital_expenditure": 3497000, "free_cash_flow": 25548000, "dividends_paid": 3240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343898, "ticker_id": 4047, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:41:16.741031+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15000", "ebitda": "6072000", "netIncome": "-3200000", "grossProfit": "35577000", "depreciation": "None", "totalRevenue": "121231000", "costOfRevenue": "85654000", "interestIncome": "445000", "incomeBeforeTax": "-9220000", "interestExpense": "9759000", "operatingIncome": "-4828000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6520000", "reportedCurrency": "USD", "netInterestIncome": "-9314000", "nonInterestIncome": "None", "operatingExpenses": "40405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4878000", "costofGoodsAndServicesSold": "85654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6057000", "sellingGeneralAndAdministrative": "2106000", "netIncomeFromContinuingOperations": "-2700000" }, "balance": { "goodwill": "161481000", "inventory": "1", "commonStock": "164000", "currentDebt": "None", "investments": "None", "totalAssets": "704113000", "longTermDebt": "512606000", "shortTermDebt": "9003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "246222000", "reportedCurrency": "USD", "retainedEarnings": "-256410000", "totalLiabilities": "654734000", "otherCurrentAssets": "6024000", "totalCurrentAssets": "118159000", "currentLongTermDebt": "None", "longTermInvestments": "9181000", "shortTermInvestments": "None", "currentNetReceivables": "62537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "585954000", "currentAccountsPayable": "4707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111105000", "shortLongTermDebtTotal": "565722000", "totalShareholderEquity": "46339000", "capitalLeaseObligations": "53116000", "otherCurrentLiabilities": "50919000", "totalCurrentLiabilities": "74687000", "otherNonCurrentLiabilities": "13053000", "totalNonCurrentLiabilities": "580047000", "cashAndShortTermInvestments": "49598000", "commonStockSharesOutstanding": "17221000", "intangibleAssetsExcludingGoodwill": "246222000", "cashAndCashEquivalentsAtCarryingValue": "49598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2700000", "profitLoss": "None", "dividendPayout": "3240000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22051000", "capitalExpenditures": "3497000", "changeInReceivables": "-8511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16797000", "cashflowFromInvestment": "2578000", "stockBasedCompensation": "2106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7832000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121231000, "cost_of_revenue": 85654000, "gross_profit": 35577000, "research_and_development": null, "selling_general_admin": 2106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15000, "depreciation_amortisation": 6057000, "ebitda": 6072000, "interest_expense": 9759000, "interest_income": null, "other_non_operating": null, "pretax_income": -9220000, "tax_provision": -6520000, "effective_tax_rate": null, "net_income": -3200000, "net_income_continuing_ops": -2700000, "net_income_to_common": -3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49598000, "short_term_investments": null, "net_receivables": 62537000, "inventory": 1, "other_current_assets": null, "total_current_assets": 118159000, "net_ppe": null, "goodwill": 161481000, "intangible_assets": 246222000, "goodwill_and_intangibles": 407703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 585954000, "total_assets": 704113000, "short_term_debt": 9003000, "accounts_payable": 4707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74687000, "long_term_debt": 512606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 580047000, "total_liabilities": 654734000, "total_debt": 521609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256410000, "total_equity": 46339000, "shares_outstanding": 17221000, "operating_cash_flow": 22051000, "stock_based_compensation": 2106000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2578000, "dividends_paid": 3240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16797000, "free_cash_flow": 25548000, "net_change_in_cash": 7832000 }, "raw_data": { "income": { "ebit": "15000", "ebitda": "6072000", "netIncome": "-3200000", "grossProfit": "35577000", "depreciation": "None", "totalRevenue": "121231000", "costOfRevenue": "85654000", "interestIncome": "445000", "incomeBeforeTax": "-9220000", "interestExpense": "9759000", "operatingIncome": "-4828000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6520000", "reportedCurrency": "USD", "netInterestIncome": "-9314000", "nonInterestIncome": "None", "operatingExpenses": "40405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4878000", "costofGoodsAndServicesSold": "85654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6057000", "sellingGeneralAndAdministrative": "2106000", "netIncomeFromContinuingOperations": "-2700000" }, "balance": { "goodwill": "161481000", "inventory": "1", "commonStock": "164000", "currentDebt": "None", "investments": "None", "totalAssets": "704113000", "longTermDebt": "512606000", "shortTermDebt": "9003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "246222000", "reportedCurrency": "USD", "retainedEarnings": "-256410000", "totalLiabilities": "654734000", "otherCurrentAssets": "6024000", "totalCurrentAssets": "118159000", "currentLongTermDebt": "None", "longTermInvestments": "9181000", "shortTermInvestments": "None", "currentNetReceivables": "62537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "585954000", "currentAccountsPayable": "4707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111105000", "shortLongTermDebtTotal": "565722000", "totalShareholderEquity": "46339000", "capitalLeaseObligations": "53116000", "otherCurrentLiabilities": "50919000", "totalCurrentLiabilities": "74687000", "otherNonCurrentLiabilities": "13053000", "totalNonCurrentLiabilities": "580047000", "cashAndShortTermInvestments": "49598000", "commonStockSharesOutstanding": "17221000", "intangibleAssetsExcludingGoodwill": "246222000", "cashAndCashEquivalentsAtCarryingValue": "49598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2700000", "profitLoss": "None", "dividendPayout": "3240000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22051000", "capitalExpenditures": "3497000", "changeInReceivables": "-8511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16797000", "cashflowFromInvestment": "2578000", "stockBasedCompensation": "2106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7832000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }