{ "ticker": { "uuid": "f7d7bb9d-9ba1-4314-b73f-5e0a8d868646", "symbol": "OSW", "name": "OneSpaWorld Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/", "api_url": "https://sharemaestro.com/factors/api/tickers/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/" }, "ticker_metadata": { "id": 7559, "uuid": "f7d7bb9d-9ba1-4314-b73f-5e0a8d868646", "symbol": "OSW", "name": "OneSpaWorld Holdings Ltd", "asset_type": "equity", "market_cap": 2410978000, "stock_exchange_id": 2, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "OneSpaWorld Holdings Limited operates health and wellness centers aboard cruise ships and in destination resorts globally. The company is headquartered in Nassau, Bahamas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f7d7bb9d-9ba1-4314-b73f-5e0a8d868646", "symbol": "OSW", "name": "OneSpaWorld Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/", "api_url": "https://sharemaestro.com/factors/api/tickers/f7d7bb9d-9ba1-4314-b73f-5e0a8d868646/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.06, "quality": 0.42, "momentum": 0.73, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 24.07, "market_cap": 2462553560, "pe_ratio": 31.7025, "earnings_yield": 0.0315, "ebitda_to_ev": 0.0448, "shareholder_yield": 0.0075, "roe": 0.1383, "piotroski_f_score": 7, "momentum_12_1": 0.2821, "volatility_252d": 0.3039 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:38.990430+00:00", "batch_id": "" }, "size": { "price_close": 24.07, "market_cap": 2462553560, "market_cap_usd": 2462553560, "enterprise_value": 2529262560, "shares_outstanding": 102308000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.7025, "pb_ratio": 4.3837, "ptbv_ratio": 44.9281, "ps_ratio": 2.4899, "pcf_ratio": 29.847, "pfcf_ratio": 24.5698, "ev_ebitda": 22.3402, "ev_ebit": 26.889, "ev_sales": 2.5574, "ev_fcf": 25.2353, "earnings_yield": 0.0315, "fcf_yield": 0.0396, "price_to_sales": 2.4899, "price_to_book": 4.3837, "price_to_cashflow": 29.847, "ebitda_to_ev": 0.0448, "sales_yield": 0.391 }, "yield": { "dividend_yield": 0.0075, "buyback_yield": 0, "shareholder_yield": 0.0075, "debt_paydown_yield": null, "total_yield": 0.0075 }, "quality": { "gross_margin": 0.1365, "operating_margin": 0.0951, "net_margin": 0.0785, "ebitda_margin": 0.1145, "fcf_margin": 0.1013, "roe": 0.1383, "roa": 0.1094, "roic": 0.1416, "roc_greenblatt": null, "asset_turnover": 1.3932, "cash_conversion": 1.2903, "accruals_ratio": -0.0068, "sbc_to_revenue": 0.0092, "piotroski_f_score": 7, "altman_z_score": 11.4949, "earnings_stability_5y": 0.2369, "revenue_stability_5y": 0.591, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1902, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2637, "net_debt_to_ebitda": 0.5892, "debt_to_assets": 0.1166, "interest_coverage": 7.8753, "current_ratio": 2.5189, "quick_ratio": 1.399, "net_debt": 66709000, "local_beta": -0.0004, "volatility_252d": 0.3039, "volatility_60d": 0.7225, "max_drawdown_12m": -0.1534, "risk_adjusted_momentum": 0.9284 }, "growth": { "revenue_growth_1y": 0.0947, "revenue_growth_3y_cagr": 0.2072, "revenue_growth_5y_cagr": 0.5137, "eps_growth_1y": 0.1599, "eps_growth_3y_cagr": 0.1045, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2346, "book_value_growth_1y": -0.0095, "revenue_growth": 0.0947, "earnings_growth": 0.1599 }, "momentum": { "price_return_1m": -0.0282, "price_return_3m": 0.184, "price_return_6m": 0.2071, "price_return_9m": 0.1038, "price_return_12m": 0.246, "price_return_12m_ex1m": 0.2821, "momentum_6m": 0.2071, "momentum_12m": 0.246, "momentum_12_1": 0.2821, "distance_from_52w_high": -0.0432, "distance_from_52w_low": 0.3091, "relative_strength": 0.088 }, "raw_ttm": { "revenue_ttm": 989002000, "gross_profit_ttm": 135019000, "ebit_ttm": 94063000, "ebitda_ttm": 113216000, "net_income_ttm": 77677000, "eps_diluted_ttm": 0.7592, "operating_cash_flow_ttm": 82506000, "capital_expenditure_ttm": 17721000, "fcf_ttm": 100227000, "dividends_paid_ttm": 18354000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11944000, "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_current_liabilities": 57196000, "net_ppe": null, "total_assets": 709882000, "total_debt": 82785000, "total_equity": 561750000, "net_working_capital": 72776000, "book_value_per_share": 5.4908, "retained_earnings": -231634000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 54811000, "tangible_book_per_share": 0.5357 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 75, "rank_ptbv": 96, "rank_ps": 56, "rank_pcf": 87, "rank_ev_ebitda": 80, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 73, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 30, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 89, "rank_fcf_margin": 69, "rank_piotroski": 13, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 44 }, "composites": { "value_composite": 94, "quality_composite": 58, "momentum_composite": 27, "growth_composite": 29, "yield_composite": 33, "svqf_composite": 86, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.1587, "os_score": 0.14, "value_percentile": 0.06, "quality_percentile": 0.42, "momentum_percentile": 0.73, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 90, "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": true } } }, "latest_snapshot_fields": { "id": 2220, "ticker_id": 7559, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:38.990430+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.07, "market_cap": 2462553560, "market_cap_usd": 2462553560, "enterprise_value": 2529262560, "shares_outstanding": 102308000, "fx_rate_to_usd": null, "pe_ratio": 31.70248027, "pb_ratio": 4.38371795, "ptbv_ratio": 44.92809035, "ps_ratio": 2.4899379, "pcf_ratio": 29.84696337, "pfcf_ratio": 24.56976224, "ev_ebitda": 22.34015122, "ev_ebit": 26.88902714, "ev_sales": 2.55738872, "ev_fcf": 25.23534138, "earnings_yield": 0.03154327, "fcf_yield": 0.03962697, "dividend_yield": 0.00745324, "buyback_yield": 0, "shareholder_yield": 0.00745324, "debt_paydown_yield": null, "total_yield": 0.00745324, "gross_margin": 0.13652045, "operating_margin": 0.09510901, "net_margin": 0.07854079, "ebitda_margin": 0.114475, "fcf_margin": 0.10134155, "roe": 0.13827681, "roa": 0.10942241, "roic": 0.14157634, "roc_greenblatt": null, "asset_turnover": 1.39319211, "cash_conversion": 1.29030472, "accruals_ratio": -0.00680254, "sbc_to_revenue": 0.00919007, "debt_to_equity": 0.26369737, "net_debt_to_ebitda": 0.58921884, "debt_to_assets": 0.11661797, "interest_coverage": 7.8753349, "current_ratio": 2.51886496, "quick_ratio": 1.39901392, "net_debt": 66709000, "revenue_growth_1y": 0.0947275, "revenue_growth_3y_cagr": 0.20718847, "revenue_growth_5y_cagr": 0.51370606, "eps_growth_1y": 0.15989488, "eps_growth_3y_cagr": 0.10445611, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23455072, "book_value_growth_1y": -0.00947168, "piotroski_f_score": 7, "altman_z_score": 11.49492113, "earnings_stability_5y": 0.236915, "revenue_stability_5y": 0.590967, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02818545, "price_return_3m": 0.18404612, "price_return_6m": 0.2071032, "price_return_9m": 0.1037892, "price_return_12m": 0.24596885, "price_return_12m_ex1m": 0.28210557, "distance_from_52w_high": -0.04322006, "distance_from_52w_low": 0.30910554, "relative_strength": 0.0880278, "local_beta": -0.0004, "volatility_252d": 0.303865, "volatility_60d": 0.722483, "max_drawdown_12m": -0.15343503, "revenue_ttm": 989002000, "gross_profit_ttm": 135019000, "ebit_ttm": 94063000, "ebitda_ttm": 113216000, "net_income_ttm": 77677000, "eps_diluted_ttm": 0.75924659, "operating_cash_flow_ttm": 82506000, "capital_expenditure_ttm": 17721000, "fcf_ttm": 100227000, "dividends_paid_ttm": 18354000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11944000, "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_current_liabilities": 57196000, "net_ppe": null, "total_assets": 709882000, "total_debt": 82785000, "total_equity": 561750000, "net_working_capital": 72776000, "book_value_per_share": 5.49077296, "retained_earnings": -231634000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 54811000, "tangible_book_per_share": 0.53574501, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 72, "rank_pb": 75, "rank_ptbv": 96, "rank_ps": 56, "rank_pcf": 87, "rank_ev_ebitda": 80, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 73, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 30, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 89, "rank_fcf_margin": 69, "rank_piotroski": 13, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 44, "value_composite": 94, "quality_composite": 58, "momentum_composite": 27, "growth_composite": 29, "yield_composite": 33, "svqf_composite": 86, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 90, "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": 24.07, "os": 0.14, "value": 0.06, "quality": 0.42, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 31.7025, "earnings_yield": 0.0315, "shareholder_yield": 0.0075, "roe": 0.1383, "momentum_12_1": 0.2821, "complete_fields": { "id": 2220, "ticker_id": 7559, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:38.990430+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.07, "market_cap": 2462553560, "market_cap_usd": 2462553560, "enterprise_value": 2529262560, "shares_outstanding": 102308000, "fx_rate_to_usd": null, "pe_ratio": 31.70248027, "pb_ratio": 4.38371795, "ptbv_ratio": 44.92809035, "ps_ratio": 2.4899379, "pcf_ratio": 29.84696337, "pfcf_ratio": 24.56976224, "ev_ebitda": 22.34015122, "ev_ebit": 26.88902714, "ev_sales": 2.55738872, "ev_fcf": 25.23534138, "earnings_yield": 0.03154327, "fcf_yield": 0.03962697, "dividend_yield": 0.00745324, "buyback_yield": 0, "shareholder_yield": 0.00745324, "debt_paydown_yield": null, "total_yield": 0.00745324, "gross_margin": 0.13652045, "operating_margin": 0.09510901, "net_margin": 0.07854079, "ebitda_margin": 0.114475, "fcf_margin": 0.10134155, "roe": 0.13827681, "roa": 0.10942241, "roic": 0.14157634, "roc_greenblatt": null, "asset_turnover": 1.39319211, "cash_conversion": 1.29030472, "accruals_ratio": -0.00680254, "sbc_to_revenue": 0.00919007, "debt_to_equity": 0.26369737, "net_debt_to_ebitda": 0.58921884, "debt_to_assets": 0.11661797, "interest_coverage": 7.8753349, "current_ratio": 2.51886496, "quick_ratio": 1.39901392, "net_debt": 66709000, "revenue_growth_1y": 0.0947275, "revenue_growth_3y_cagr": 0.20718847, "revenue_growth_5y_cagr": 0.51370606, "eps_growth_1y": 0.15989488, "eps_growth_3y_cagr": 0.10445611, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23455072, "book_value_growth_1y": -0.00947168, "piotroski_f_score": 7, "altman_z_score": 11.49492113, "earnings_stability_5y": 0.236915, "revenue_stability_5y": 0.590967, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02818545, "price_return_3m": 0.18404612, "price_return_6m": 0.2071032, "price_return_9m": 0.1037892, "price_return_12m": 0.24596885, "price_return_12m_ex1m": 0.28210557, "distance_from_52w_high": -0.04322006, "distance_from_52w_low": 0.30910554, "relative_strength": 0.0880278, "local_beta": -0.0004, "volatility_252d": 0.303865, "volatility_60d": 0.722483, "max_drawdown_12m": -0.15343503, "revenue_ttm": 989002000, "gross_profit_ttm": 135019000, "ebit_ttm": 94063000, "ebitda_ttm": 113216000, "net_income_ttm": 77677000, "eps_diluted_ttm": 0.75924659, "operating_cash_flow_ttm": 82506000, "capital_expenditure_ttm": 17721000, "fcf_ttm": 100227000, "dividends_paid_ttm": 18354000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11944000, "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_current_liabilities": 57196000, "net_ppe": null, "total_assets": 709882000, "total_debt": 82785000, "total_equity": 561750000, "net_working_capital": 72776000, "book_value_per_share": 5.49077296, "retained_earnings": -231634000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 54811000, "tangible_book_per_share": 0.53574501, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 72, "rank_pb": 75, "rank_ptbv": 96, "rank_ps": 56, "rank_pcf": 87, "rank_ev_ebitda": 80, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 73, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 30, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 89, "rank_fcf_margin": 69, "rank_piotroski": 13, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 44, "value_composite": 94, "quality_composite": 58, "momentum_composite": 27, "growth_composite": 29, "yield_composite": 33, "svqf_composite": 86, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "ebit": 81289000, "ebitda": 106621000, "pretax_income": 76112000, "tax_provision": 4494000, "net_income": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 85946000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 103666000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 83519000, "capital_expenditure": 15073000, "free_cash_flow": 98592000, "dividends_paid": 17465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141471, "ticker_id": 7559, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81289000", "ebitda": "106621000", "netIncome": "71618000", "grossProfit": "105548000", "depreciation": "None", "totalRevenue": "961001000", "costOfRevenue": "855453000", "interestIncome": "488000", "incomeBeforeTax": "76112000", "interestExpense": "5177000", "operatingIncome": "87485000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4494000", "reportedCurrency": "USD", "netInterestIncome": "-5177000", "nonInterestIncome": "None", "operatingExpenses": "18063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25332000", "sellingGeneralAndAdministrative": "55155000", "netIncomeFromContinuingOperations": "71618000" }, "balance": { "goodwill": "None", "inventory": "58837000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "707095000", "longTermDebt": "83967000", "shortTermDebt": "1979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "511007000", "reportedCurrency": "USD", "retainedEarnings": "-252964000", "totalLiabilities": "164518000", "otherCurrentAssets": "14601000", "totalCurrentAssets": "137673000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569422000", "currentAccountsPayable": "31792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102772000", "totalShareholderEquity": "542577000", "capitalLeaseObligations": "10392000", "otherCurrentLiabilities": "38181000", "totalCurrentLiabilities": "71952000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "92566000", "cashAndShortTermInvestments": "16306000", "commonStockSharesOutstanding": "103666000", "intangibleAssetsExcludingGoodwill": "511007000", "cashAndCashEquivalentsAtCarryingValue": "16306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71618000", "profitLoss": "None", "dividendPayout": "17465000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12787000", "operatingCashflow": "83519000", "capitalExpenditures": "15073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107915000", "cashflowFromInvestment": "-16716000", "stockBasedCompensation": "10086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961001000, "cost_of_revenue": 855453000, "gross_profit": 105548000, "research_and_development": null, "selling_general_admin": 55155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81289000, "depreciation_amortisation": 25332000, "ebitda": 106621000, "interest_expense": 5177000, "interest_income": null, "other_non_operating": null, "pretax_income": 76112000, "tax_provision": 4494000, "effective_tax_rate": null, "net_income": 71618000, "net_income_continuing_ops": 71618000, "net_income_to_common": 71618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16306000, "short_term_investments": null, "net_receivables": 47929000, "inventory": 58837000, "other_current_assets": null, "total_current_assets": 137673000, "net_ppe": null, "goodwill": null, "intangible_assets": 511007000, "goodwill_and_intangibles": 511007000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569422000, "total_assets": 707095000, "short_term_debt": 1979000, "accounts_payable": 31792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71952000, "long_term_debt": 83967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92566000, "total_liabilities": 164518000, "total_debt": 85946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252964000, "total_equity": 542577000, "shares_outstanding": 103666000, "operating_cash_flow": 83519000, "stock_based_compensation": 10086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16716000, "dividends_paid": 17465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107915000, "free_cash_flow": 98592000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81289000", "ebitda": "106621000", "netIncome": "71618000", "grossProfit": "105548000", "depreciation": "None", "totalRevenue": "961001000", "costOfRevenue": "855453000", "interestIncome": "488000", "incomeBeforeTax": "76112000", "interestExpense": "5177000", "operatingIncome": "87485000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4494000", "reportedCurrency": "USD", "netInterestIncome": "-5177000", "nonInterestIncome": "None", "operatingExpenses": "18063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "855453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25332000", "sellingGeneralAndAdministrative": "55155000", "netIncomeFromContinuingOperations": "71618000" }, "balance": { "goodwill": "None", "inventory": "58837000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "707095000", "longTermDebt": "83967000", "shortTermDebt": "1979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "511007000", "reportedCurrency": "USD", "retainedEarnings": "-252964000", "totalLiabilities": "164518000", "otherCurrentAssets": "14601000", "totalCurrentAssets": "137673000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569422000", "currentAccountsPayable": "31792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102772000", "totalShareholderEquity": "542577000", "capitalLeaseObligations": "10392000", "otherCurrentLiabilities": "38181000", "totalCurrentLiabilities": "71952000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "92566000", "cashAndShortTermInvestments": "16306000", "commonStockSharesOutstanding": "103666000", "intangibleAssetsExcludingGoodwill": "511007000", "cashAndCashEquivalentsAtCarryingValue": "16306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71618000", "profitLoss": "None", "dividendPayout": "17465000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12787000", "operatingCashflow": "83519000", "capitalExpenditures": "15073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107915000", "cashflowFromInvestment": "-16716000", "stockBasedCompensation": "10086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75441000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 895019000, "cost_of_revenue": 745555000, "gross_profit": 149464000, "ebit": 86904000, "ebitda": 111180000, "pretax_income": 76856000, "tax_provision": 3992000, "net_income": 72864000, "net_income_to_common": 72864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57439000, "total_current_assets": 161505000, "total_assets": 746423000, "short_term_debt": 7555000, "long_term_debt": 93557000, "total_debt": 101112000, "total_liabilities": 191926000, "total_equity": 554497000, "shares_outstanding": 104940000, "goodwill_and_intangibles": 530032000 }, "cash_flow": { "operating_cash_flow": 78798000, "capital_expenditure": 6743000, "free_cash_flow": 85541000, "dividends_paid": 8331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141476, "ticker_id": 7559, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86904000", "ebitda": "111180000", "netIncome": "72864000", "grossProfit": "149464000", "depreciation": "None", "totalRevenue": "895019000", "costOfRevenue": "745555000", "interestIncome": "1167000", "incomeBeforeTax": "76856000", "interestExpense": "10048000", "operatingIncome": "78060000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3992000", "reportedCurrency": "USD", "netInterestIncome": "-8881000", "nonInterestIncome": "None", "operatingExpenses": "71404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24276000", "sellingGeneralAndAdministrative": "54457000", "netIncomeFromContinuingOperations": "72864000" }, "balance": { "goodwill": "None", "inventory": "46748000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "746423000", "longTermDebt": "93557000", "shortTermDebt": "7555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "530032000", "reportedCurrency": "USD", "retainedEarnings": "-279889000", "totalLiabilities": "191926000", "otherCurrentAssets": "11054000", "totalCurrentAssets": "161505000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584918000", "currentAccountsPayable": "29748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112743000", "totalShareholderEquity": "554497000", "capitalLeaseObligations": "14186000", "otherCurrentLiabilities": "42102000", "totalCurrentLiabilities": "79405000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "112521000", "cashAndShortTermInvestments": "57439000", "commonStockSharesOutstanding": "104940000", "intangibleAssetsExcludingGoodwill": "530032000", "cashAndCashEquivalentsAtCarryingValue": "57439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72864000", "profitLoss": "None", "dividendPayout": "8331000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "756000", "operatingCashflow": "78798000", "capitalExpenditures": "6743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42208000", "cashflowFromInvestment": "-6743000", "stockBasedCompensation": "9071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 895019000, "cost_of_revenue": 745555000, "gross_profit": 149464000, "research_and_development": null, "selling_general_admin": 54457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86904000, "depreciation_amortisation": 24276000, "ebitda": 111180000, "interest_expense": 10048000, "interest_income": null, "other_non_operating": null, "pretax_income": 76856000, "tax_provision": 3992000, "effective_tax_rate": null, "net_income": 72864000, "net_income_continuing_ops": 72864000, "net_income_to_common": 72864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57439000, "short_term_investments": null, "net_receivables": 46264000, "inventory": 46748000, "other_current_assets": null, "total_current_assets": 161505000, "net_ppe": null, "goodwill": null, "intangible_assets": 530032000, "goodwill_and_intangibles": 530032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 584918000, "total_assets": 746423000, "short_term_debt": 7555000, "accounts_payable": 29748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79405000, "long_term_debt": 93557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112521000, "total_liabilities": 191926000, "total_debt": 101112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279889000, "total_equity": 554497000, "shares_outstanding": 104940000, "operating_cash_flow": 78798000, "stock_based_compensation": 9071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6743000, "dividends_paid": 8331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42208000, "free_cash_flow": 85541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86904000", "ebitda": "111180000", "netIncome": "72864000", "grossProfit": "149464000", "depreciation": "None", "totalRevenue": "895019000", "costOfRevenue": "745555000", "interestIncome": "1167000", "incomeBeforeTax": "76856000", "interestExpense": "10048000", "operatingIncome": "78060000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3992000", "reportedCurrency": "USD", "netInterestIncome": "-8881000", "nonInterestIncome": "None", "operatingExpenses": "71404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24276000", "sellingGeneralAndAdministrative": "54457000", "netIncomeFromContinuingOperations": "72864000" }, "balance": { "goodwill": "None", "inventory": "46748000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "746423000", "longTermDebt": "93557000", "shortTermDebt": "7555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "530032000", "reportedCurrency": "USD", "retainedEarnings": "-279889000", "totalLiabilities": "191926000", "otherCurrentAssets": "11054000", "totalCurrentAssets": "161505000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584918000", "currentAccountsPayable": "29748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112743000", "totalShareholderEquity": "554497000", "capitalLeaseObligations": "14186000", "otherCurrentLiabilities": "42102000", "totalCurrentLiabilities": "79405000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "112521000", "cashAndShortTermInvestments": "57439000", "commonStockSharesOutstanding": "104940000", "intangibleAssetsExcludingGoodwill": "530032000", "cashAndCashEquivalentsAtCarryingValue": "57439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72864000", "profitLoss": "None", "dividendPayout": "8331000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "756000", "operatingCashflow": "78798000", "capitalExpenditures": "6743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42208000", "cashflowFromInvestment": "-6743000", "stockBasedCompensation": "9071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 794045000, "cost_of_revenue": 667005000, "gross_profit": 127040000, "ebit": 16895000, "ebitda": 38935000, "pretax_income": -4500000, "tax_provision": -1526000, "net_income": -2974000, "net_income_to_common": -2974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27704000, "total_current_assets": 126722000, "total_assets": 706140000, "short_term_debt": 2264000, "long_term_debt": 158207000, "total_debt": 160471000, "total_liabilities": 272071000, "total_equity": 434069000, "shares_outstanding": 97826000, "goodwill_and_intangibles": 546968000 }, "cash_flow": { "operating_cash_flow": 63376000, "capital_expenditure": 5415000, "free_cash_flow": 68791000, "dividends_paid": 53616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141481, "ticker_id": 7559, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16895000", "ebitda": "38935000", "netIncome": "-2974000", "grossProfit": "127040000", "depreciation": "None", "totalRevenue": "794045000", "costOfRevenue": "667005000", "interestIncome": "280000", "incomeBeforeTax": "-4500000", "interestExpense": "21395000", "operatingIncome": "54172000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1526000", "reportedCurrency": "USD", "netInterestIncome": "-17508000", "nonInterestIncome": "None", "operatingExpenses": "72868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22040000", "sellingGeneralAndAdministrative": "53916000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "None", "inventory": "47504000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "706140000", "longTermDebt": "158207000", "shortTermDebt": "2264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "546968000", "reportedCurrency": "USD", "retainedEarnings": "-344458000", "totalLiabilities": "272071000", "otherCurrentAssets": "10730000", "totalCurrentAssets": "126722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2372000", "currentNetReceivables": "40784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579418000", "currentAccountsPayable": "31705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "170627000", "totalShareholderEquity": "434069000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "46890000", "totalCurrentLiabilities": "80859000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "191212000", "cashAndShortTermInvestments": "27704000", "commonStockSharesOutstanding": "97826000", "intangibleAssetsExcludingGoodwill": "546968000", "cashAndCashEquivalentsAtCarryingValue": "27704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2974000", "profitLoss": "None", "dividendPayout": "53616000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7669000", "operatingCashflow": "63376000", "capitalExpenditures": "5415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62658000", "cashflowFromInvestment": "-5415000", "stockBasedCompensation": "10138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 794045000, "cost_of_revenue": 667005000, "gross_profit": 127040000, "research_and_development": null, "selling_general_admin": 53916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16895000, "depreciation_amortisation": 22040000, "ebitda": 38935000, "interest_expense": 21395000, "interest_income": null, "other_non_operating": null, "pretax_income": -4500000, "tax_provision": -1526000, "effective_tax_rate": null, "net_income": -2974000, "net_income_continuing_ops": 2000000, "net_income_to_common": -2974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27704000, "short_term_investments": 2372000, "net_receivables": 40784000, "inventory": 47504000, "other_current_assets": null, "total_current_assets": 126722000, "net_ppe": null, "goodwill": null, "intangible_assets": 546968000, "goodwill_and_intangibles": 546968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 579418000, "total_assets": 706140000, "short_term_debt": 2264000, "accounts_payable": 31705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80859000, "long_term_debt": 158207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191212000, "total_liabilities": 272071000, "total_debt": 160471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344458000, "total_equity": 434069000, "shares_outstanding": 97826000, "operating_cash_flow": 63376000, "stock_based_compensation": 10138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5415000, "dividends_paid": 53616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62658000, "free_cash_flow": 68791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16895000", "ebitda": "38935000", "netIncome": "-2974000", "grossProfit": "127040000", "depreciation": "None", "totalRevenue": "794045000", "costOfRevenue": "667005000", "interestIncome": "280000", "incomeBeforeTax": "-4500000", "interestExpense": "21395000", "operatingIncome": "54172000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1526000", "reportedCurrency": "USD", "netInterestIncome": "-17508000", "nonInterestIncome": "None", "operatingExpenses": "72868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "667005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22040000", "sellingGeneralAndAdministrative": "53916000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "None", "inventory": "47504000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "706140000", "longTermDebt": "158207000", "shortTermDebt": "2264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "546968000", "reportedCurrency": "USD", "retainedEarnings": "-344458000", "totalLiabilities": "272071000", "otherCurrentAssets": "10730000", "totalCurrentAssets": "126722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2372000", "currentNetReceivables": "40784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579418000", "currentAccountsPayable": "31705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "170627000", "totalShareholderEquity": "434069000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "46890000", "totalCurrentLiabilities": "80859000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "191212000", "cashAndShortTermInvestments": "27704000", "commonStockSharesOutstanding": "97826000", "intangibleAssetsExcludingGoodwill": "546968000", "cashAndCashEquivalentsAtCarryingValue": "27704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2974000", "profitLoss": "None", "dividendPayout": "53616000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7669000", "operatingCashflow": "63376000", "capitalExpenditures": "5415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62658000", "cashflowFromInvestment": "-5415000", "stockBasedCompensation": "10138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 546259000, "cost_of_revenue": 462691000, "gross_profit": 83568000, "ebit": 69538000, "ebitda": 91891000, "pretax_income": 53783000, "tax_provision": 624000, "net_income": 53159000, "net_income_to_common": 53159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32064000, "total_current_assets": 117893000, "total_assets": 717435000, "short_term_debt": 4324000, "long_term_debt": 210701000, "total_debt": 215025000, "total_liabilities": 351626000, "total_equity": 365809000, "shares_outstanding": 95105000, "goodwill_and_intangibles": 565467000 }, "cash_flow": { "operating_cash_flow": 24763000, "capital_expenditure": 4825000, "free_cash_flow": 29588000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141486, "ticker_id": 7559, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69538000", "ebitda": "91891000", "netIncome": "53159000", "grossProfit": "83568000", "depreciation": "None", "totalRevenue": "546259000", "costOfRevenue": "462691000", "interestIncome": "0", "incomeBeforeTax": "53783000", "interestExpense": "15755000", "operatingIncome": "15138000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "624000", "reportedCurrency": "USD", "netInterestIncome": "-15755000", "nonInterestIncome": "None", "operatingExpenses": "68430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38645000", "costofGoodsAndServicesSold": "462691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22353000", "sellingGeneralAndAdministrative": "51607000", "netIncomeFromContinuingOperations": "53159000" }, "balance": { "goodwill": "None", "inventory": "39835000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "717435000", "longTermDebt": "210701000", "shortTermDebt": "4324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "565467000", "reportedCurrency": "USD", "retainedEarnings": "-338609000", "totalLiabilities": "351626000", "otherCurrentAssets": "12436000", "totalCurrentAssets": "117893000", "currentLongTermDebt": "2085000", "longTermInvestments": "None", "shortTermInvestments": "3117000", "currentNetReceivables": "33558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599542000", "currentAccountsPayable": "24124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14517000", "shortLongTermDebtTotal": "227126000", "totalShareholderEquity": "365809000", "capitalLeaseObligations": "14340000", "otherCurrentLiabilities": "37203000", "totalCurrentLiabilities": "69563000", "otherNonCurrentLiabilities": "71362000", "totalNonCurrentLiabilities": "282063000", "cashAndShortTermInvestments": "32064000", "commonStockSharesOutstanding": "95105000", "intangibleAssetsExcludingGoodwill": "565467000", "cashAndCashEquivalentsAtCarryingValue": "32064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53159000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10352000", "operatingCashflow": "24763000", "capitalExpenditures": "4825000", "changeInReceivables": "-14096000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18717000", "cashflowFromInvestment": "-4825000", "stockBasedCompensation": "12893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1221000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546259000, "cost_of_revenue": 462691000, "gross_profit": 83568000, "research_and_development": null, "selling_general_admin": 51607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69538000, "depreciation_amortisation": 22353000, "ebitda": 91891000, "interest_expense": 15755000, "interest_income": null, "other_non_operating": null, "pretax_income": 53783000, "tax_provision": 624000, "effective_tax_rate": null, "net_income": 53159000, "net_income_continuing_ops": 53159000, "net_income_to_common": 53159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32064000, "short_term_investments": 3117000, "net_receivables": 33558000, "inventory": 39835000, "other_current_assets": null, "total_current_assets": 117893000, "net_ppe": null, "goodwill": null, "intangible_assets": 565467000, "goodwill_and_intangibles": 565467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 599542000, "total_assets": 717435000, "short_term_debt": 4324000, "accounts_payable": 24124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69563000, "long_term_debt": 210701000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 282063000, "total_liabilities": 351626000, "total_debt": 215025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -338609000, "total_equity": 365809000, "shares_outstanding": 95105000, "operating_cash_flow": 24763000, "stock_based_compensation": 12893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4825000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18717000, "free_cash_flow": 29588000, "net_change_in_cash": 1221000 }, "raw_data": { "income": { "ebit": "69538000", "ebitda": "91891000", "netIncome": "53159000", "grossProfit": "83568000", "depreciation": "None", "totalRevenue": "546259000", "costOfRevenue": "462691000", "interestIncome": "0", "incomeBeforeTax": "53783000", "interestExpense": "15755000", "operatingIncome": "15138000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "624000", "reportedCurrency": "USD", "netInterestIncome": "-15755000", "nonInterestIncome": "None", "operatingExpenses": "68430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38645000", "costofGoodsAndServicesSold": "462691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22353000", "sellingGeneralAndAdministrative": "51607000", "netIncomeFromContinuingOperations": "53159000" }, "balance": { "goodwill": "None", "inventory": "39835000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "717435000", "longTermDebt": "210701000", "shortTermDebt": "4324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "565467000", "reportedCurrency": "USD", "retainedEarnings": "-338609000", "totalLiabilities": "351626000", "otherCurrentAssets": "12436000", "totalCurrentAssets": "117893000", "currentLongTermDebt": "2085000", "longTermInvestments": "None", "shortTermInvestments": "3117000", "currentNetReceivables": "33558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599542000", "currentAccountsPayable": "24124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14517000", "shortLongTermDebtTotal": "227126000", "totalShareholderEquity": "365809000", "capitalLeaseObligations": "14340000", "otherCurrentLiabilities": "37203000", "totalCurrentLiabilities": "69563000", "otherNonCurrentLiabilities": "71362000", "totalNonCurrentLiabilities": "282063000", "cashAndShortTermInvestments": "32064000", "commonStockSharesOutstanding": "95105000", "intangibleAssetsExcludingGoodwill": "565467000", "cashAndCashEquivalentsAtCarryingValue": "32064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53159000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10352000", "operatingCashflow": "24763000", "capitalExpenditures": "4825000", "changeInReceivables": "-14096000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18717000", "cashflowFromInvestment": "-4825000", "stockBasedCompensation": "12893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1221000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 144031000, "cost_of_revenue": 135585000, "gross_profit": 8446000, "ebit": -54605000, "ebitda": -32137000, "pretax_income": -68093000, "tax_provision": 429000, "net_income": -68522000, "net_income_to_common": -68522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30937000, "total_current_assets": 88947000, "total_assets": 688868000, "short_term_debt": 1776000, "long_term_debt": 228683000, "total_debt": 230459000, "total_liabilities": 394964000, "total_equity": 293904000, "shares_outstanding": 90134000, "goodwill_and_intangibles": 582290000 }, "cash_flow": { "operating_cash_flow": -35104000, "capital_expenditure": 2868000, "free_cash_flow": -32236000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141491, "ticker_id": 7559, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54605000", "ebitda": "-32137000", "netIncome": "-68522000", "grossProfit": "8446000", "depreciation": "None", "totalRevenue": "144031000", "costOfRevenue": "135585000", "interestIncome": "55000", "incomeBeforeTax": "-68093000", "interestExpense": "13460000", "operatingIncome": "-52060000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "429000", "reportedCurrency": "USD", "netInterestIncome": "-13433000", "nonInterestIncome": "None", "operatingExpenses": "60506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16033000", "costofGoodsAndServicesSold": "135585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22468000", "sellingGeneralAndAdministrative": "43677000", "netIncomeFromContinuingOperations": "-68522000" }, "balance": { "goodwill": "None", "inventory": "29483000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "688868000", "longTermDebt": "228683000", "shortTermDebt": "1776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "582290000", "reportedCurrency": "USD", "retainedEarnings": "-391768000", "totalLiabilities": "394964000", "otherCurrentAssets": "9047000", "totalCurrentAssets": "88947000", "currentLongTermDebt": "1776000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599921000", "currentAccountsPayable": "15846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14107000", "shortLongTermDebtTotal": "230459000", "totalShareholderEquity": "293904000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "30114000", "totalCurrentLiabilities": "51865000", "otherNonCurrentLiabilities": "114075000", "totalNonCurrentLiabilities": "343099000", "cashAndShortTermInvestments": "30937000", "commonStockSharesOutstanding": "90134000", "intangibleAssetsExcludingGoodwill": "582290000", "cashAndCashEquivalentsAtCarryingValue": "30937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68522000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6260000", "operatingCashflow": "-35104000", "capitalExpenditures": "2868000", "changeInReceivables": "-16939000", "changeInExchangeRate": "None", "cashflowFromFinancing": "27474000", "cashflowFromInvestment": "-2868000", "stockBasedCompensation": "10646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144031000, "cost_of_revenue": 135585000, "gross_profit": 8446000, "research_and_development": null, "selling_general_admin": 43677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54605000, "depreciation_amortisation": 22468000, "ebitda": -32137000, "interest_expense": 13460000, "interest_income": null, "other_non_operating": null, "pretax_income": -68093000, "tax_provision": 429000, "effective_tax_rate": null, "net_income": -68522000, "net_income_continuing_ops": -68522000, "net_income_to_common": -68522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30937000, "short_term_investments": null, "net_receivables": 19480000, "inventory": 29483000, "other_current_assets": null, "total_current_assets": 88947000, "net_ppe": null, "goodwill": null, "intangible_assets": 582290000, "goodwill_and_intangibles": 582290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 599921000, "total_assets": 688868000, "short_term_debt": 1776000, "accounts_payable": 15846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51865000, "long_term_debt": 228683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343099000, "total_liabilities": 394964000, "total_debt": 230459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391768000, "total_equity": 293904000, "shares_outstanding": 90134000, "operating_cash_flow": -35104000, "stock_based_compensation": 10646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2868000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27474000, "free_cash_flow": -32236000, "net_change_in_cash": -10498000 }, "raw_data": { "income": { "ebit": "-54605000", "ebitda": "-32137000", "netIncome": "-68522000", "grossProfit": "8446000", "depreciation": "None", "totalRevenue": "144031000", "costOfRevenue": "135585000", "interestIncome": "55000", "incomeBeforeTax": "-68093000", "interestExpense": "13460000", "operatingIncome": "-52060000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "429000", "reportedCurrency": "USD", "netInterestIncome": "-13433000", "nonInterestIncome": "None", "operatingExpenses": "60506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16033000", "costofGoodsAndServicesSold": "135585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22468000", "sellingGeneralAndAdministrative": "43677000", "netIncomeFromContinuingOperations": "-68522000" }, "balance": { "goodwill": "None", "inventory": "29483000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "688868000", "longTermDebt": "228683000", "shortTermDebt": "1776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "582290000", "reportedCurrency": "USD", "retainedEarnings": "-391768000", "totalLiabilities": "394964000", "otherCurrentAssets": "9047000", "totalCurrentAssets": "88947000", "currentLongTermDebt": "1776000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599921000", "currentAccountsPayable": "15846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14107000", "shortLongTermDebtTotal": "230459000", "totalShareholderEquity": "293904000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "30114000", "totalCurrentLiabilities": "51865000", "otherNonCurrentLiabilities": "114075000", "totalNonCurrentLiabilities": "343099000", "cashAndShortTermInvestments": "30937000", "commonStockSharesOutstanding": "90134000", "intangibleAssetsExcludingGoodwill": "582290000", "cashAndCashEquivalentsAtCarryingValue": "30937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68522000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6260000", "operatingCashflow": "-35104000", "capitalExpenditures": "2868000", "changeInReceivables": "-16939000", "changeInExchangeRate": "None", "cashflowFromFinancing": "27474000", "cashflowFromInvestment": "-2868000", "stockBasedCompensation": "10646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 120925000, "cost_of_revenue": 139234000, "gross_profit": -18309000, "ebit": -271074000, "ebitda": -246621000, "pretax_income": -287163000, "tax_provision": 814000, "net_income": -287977000, "net_income_to_common": -287977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41552000, "total_current_assets": 82182000, "total_assets": 702279000, "short_term_debt": 1796000, "long_term_debt": 229433000, "total_debt": 231229000, "total_liabilities": 276751000, "total_equity": 425528000, "shares_outstanding": 74359000, "goodwill_and_intangibles": 599114000 }, "cash_flow": { "operating_cash_flow": -36550000, "capital_expenditure": 2132000, "free_cash_flow": -34418000, "dividends_paid": 2445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141496, "ticker_id": 7559, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-271074000", "ebitda": "-246621000", "netIncome": "-287977000", "grossProfit": "-18309000", "depreciation": "None", "totalRevenue": "120925000", "costOfRevenue": "139234000", "interestIncome": "30000", "incomeBeforeTax": "-287163000", "interestExpense": "16089000", "operatingIncome": "-265004000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "814000", "reportedCurrency": "USD", "netInterestIncome": "-14673000", "nonInterestIncome": "None", "operatingExpenses": "246695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30000", "costofGoodsAndServicesSold": "139234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24453000", "sellingGeneralAndAdministrative": "39095000", "netIncomeFromContinuingOperations": "-280491000" }, "balance": { "goodwill": "0", "inventory": "27200000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "702279000", "longTermDebt": "229433000", "shortTermDebt": "1796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "599114000", "reportedCurrency": "USD", "retainedEarnings": "-296060000", "totalLiabilities": "276751000", "otherCurrentAssets": "1590000", "totalCurrentAssets": "82182000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620097000", "currentAccountsPayable": "8601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17056000", "shortLongTermDebtTotal": "231229000", "totalShareholderEquity": "425528000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28474000", "totalCurrentLiabilities": "37075000", "otherNonCurrentLiabilities": "9960000", "totalNonCurrentLiabilities": "239676000", "cashAndShortTermInvestments": "41552000", "commonStockSharesOutstanding": "74359000", "intangibleAssetsExcludingGoodwill": "599114000", "cashAndCashEquivalentsAtCarryingValue": "41552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280491000", "profitLoss": "None", "dividendPayout": "2445000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2866000", "operatingCashflow": "-36550000", "capitalExpenditures": "2132000", "changeInReceivables": "27347000", "changeInExchangeRate": "None", "cashflowFromFinancing": "68547000", "cashflowFromInvestment": "-2132000", "stockBasedCompensation": "4950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29865000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120925000, "cost_of_revenue": 139234000, "gross_profit": -18309000, "research_and_development": null, "selling_general_admin": 39095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -271074000, "depreciation_amortisation": 24453000, "ebitda": -246621000, "interest_expense": 16089000, "interest_income": null, "other_non_operating": null, "pretax_income": -287163000, "tax_provision": 814000, "effective_tax_rate": null, "net_income": -287977000, "net_income_continuing_ops": -280491000, "net_income_to_common": -287977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41552000, "short_term_investments": null, "net_receivables": 2994000, "inventory": 27200000, "other_current_assets": null, "total_current_assets": 82182000, "net_ppe": null, "goodwill": 0, "intangible_assets": 599114000, "goodwill_and_intangibles": 599114000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 620097000, "total_assets": 702279000, "short_term_debt": 1796000, "accounts_payable": 8601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37075000, "long_term_debt": 229433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239676000, "total_liabilities": 276751000, "total_debt": 231229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296060000, "total_equity": 425528000, "shares_outstanding": 74359000, "operating_cash_flow": -36550000, "stock_based_compensation": 4950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2132000, "dividends_paid": 2445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68547000, "free_cash_flow": -34418000, "net_change_in_cash": 29865000 }, "raw_data": { "income": { "ebit": "-271074000", "ebitda": "-246621000", "netIncome": "-287977000", "grossProfit": "-18309000", "depreciation": "None", "totalRevenue": "120925000", "costOfRevenue": "139234000", "interestIncome": "30000", "incomeBeforeTax": "-287163000", "interestExpense": "16089000", "operatingIncome": "-265004000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "814000", "reportedCurrency": "USD", "netInterestIncome": "-14673000", "nonInterestIncome": "None", "operatingExpenses": "246695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30000", "costofGoodsAndServicesSold": "139234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24453000", "sellingGeneralAndAdministrative": "39095000", "netIncomeFromContinuingOperations": "-280491000" }, "balance": { "goodwill": "0", "inventory": "27200000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "702279000", "longTermDebt": "229433000", "shortTermDebt": "1796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "599114000", "reportedCurrency": "USD", "retainedEarnings": "-296060000", "totalLiabilities": "276751000", "otherCurrentAssets": "1590000", "totalCurrentAssets": "82182000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620097000", "currentAccountsPayable": "8601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17056000", "shortLongTermDebtTotal": "231229000", "totalShareholderEquity": "425528000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28474000", "totalCurrentLiabilities": "37075000", "otherNonCurrentLiabilities": "9960000", "totalNonCurrentLiabilities": "239676000", "cashAndShortTermInvestments": "41552000", "commonStockSharesOutstanding": "74359000", "intangibleAssetsExcludingGoodwill": "599114000", "cashAndCashEquivalentsAtCarryingValue": "41552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280491000", "profitLoss": "None", "dividendPayout": "2445000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2866000", "operatingCashflow": "-36550000", "capitalExpenditures": "2132000", "changeInReceivables": "27347000", "changeInExchangeRate": "None", "cashflowFromFinancing": "68547000", "cashflowFromInvestment": "-2132000", "stockBasedCompensation": "4950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29865000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 562233000, "cost_of_revenue": 519024000, "gross_profit": 43209000, "ebit": 19956000, "ebitda": 41551000, "pretax_income": 56727000, "tax_provision": 11000, "net_income": -60728000, "net_income_to_common": -60728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13863000, "total_current_assets": 90662000, "total_assets": 923669000, "short_term_debt": null, "long_term_debt": 221407000, "total_debt": 221407000, "total_liabilities": 277301000, "total_equity": 638244000, "shares_outstanding": 61118387, "goodwill_and_intangibles": 806714000 }, "cash_flow": { "operating_cash_flow": -6333000, "capital_expenditure": 3426000, "free_cash_flow": -2907000, "dividends_paid": 4262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141501, "ticker_id": 7559, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19956000", "ebitda": "41551000", "netIncome": "-60728000", "grossProfit": "43209000", "depreciation": "None", "totalRevenue": "562233000", "costOfRevenue": "519024000", "interestIncome": "43000", "incomeBeforeTax": "56727000", "interestExpense": "19510000", "operatingIncome": "-13819000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-19467000", "nonInterestIncome": "None", "operatingExpenses": "57028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21595000", "sellingGeneralAndAdministrative": "9324000", "netIncomeFromContinuingOperations": "-37202000" }, "balance": { "goodwill": "190077000", "inventory": "36066000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "923669000", "longTermDebt": "221407000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "616637000", "reportedCurrency": "USD", "retainedEarnings": "-15569000", "totalLiabilities": "277301000", "otherCurrentAssets": "10220000", "totalCurrentAssets": "90662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "250000", "currentNetReceivables": "30513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833007000", "currentAccountsPayable": "23437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22741000", "shortLongTermDebtTotal": "221407000", "totalShareholderEquity": "638244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27076000", "totalCurrentLiabilities": "51410000", "otherNonCurrentLiabilities": "3949000", "totalNonCurrentLiabilities": "225891000", "cashAndShortTermInvestments": "13863000", "commonStockSharesOutstanding": "61118387", "intangibleAssetsExcludingGoodwill": "616637000", "cashAndCashEquivalentsAtCarryingValue": "13863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41028000", "profitLoss": "None", "dividendPayout": "4262000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-54000", "operatingCashflow": "-6333000", "capitalExpenditures": "3426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "697193000", "cashflowFromInvestment": "-679879000", "stockBasedCompensation": "20683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "122510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562233000, "cost_of_revenue": 519024000, "gross_profit": 43209000, "research_and_development": null, "selling_general_admin": 9324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19956000, "depreciation_amortisation": 21595000, "ebitda": 41551000, "interest_expense": 19510000, "interest_income": null, "other_non_operating": null, "pretax_income": 56727000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": -60728000, "net_income_continuing_ops": -37202000, "net_income_to_common": -60728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13863000, "short_term_investments": 250000, "net_receivables": 30513000, "inventory": 36066000, "other_current_assets": null, "total_current_assets": 90662000, "net_ppe": null, "goodwill": 190077000, "intangible_assets": 616637000, "goodwill_and_intangibles": 806714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 833007000, "total_assets": 923669000, "short_term_debt": null, "accounts_payable": 23437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51410000, "long_term_debt": 221407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 225891000, "total_liabilities": 277301000, "total_debt": 221407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15569000, "total_equity": 638244000, "shares_outstanding": 61118387, "operating_cash_flow": -6333000, "stock_based_compensation": 20683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -679879000, "dividends_paid": 4262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 697193000, "free_cash_flow": -2907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19956000", "ebitda": "41551000", "netIncome": "-60728000", "grossProfit": "43209000", "depreciation": "None", "totalRevenue": "562233000", "costOfRevenue": "519024000", "interestIncome": "43000", "incomeBeforeTax": "56727000", "interestExpense": "19510000", "operatingIncome": "-13819000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-19467000", "nonInterestIncome": "None", "operatingExpenses": "57028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21595000", "sellingGeneralAndAdministrative": "9324000", "netIncomeFromContinuingOperations": "-37202000" }, "balance": { "goodwill": "190077000", "inventory": "36066000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "923669000", "longTermDebt": "221407000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "616637000", "reportedCurrency": "USD", "retainedEarnings": "-15569000", "totalLiabilities": "277301000", "otherCurrentAssets": "10220000", "totalCurrentAssets": "90662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "250000", "currentNetReceivables": "30513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833007000", "currentAccountsPayable": "23437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22741000", "shortLongTermDebtTotal": "221407000", "totalShareholderEquity": "638244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27076000", "totalCurrentLiabilities": "51410000", "otherNonCurrentLiabilities": "3949000", "totalNonCurrentLiabilities": "225891000", "cashAndShortTermInvestments": "13863000", "commonStockSharesOutstanding": "61118387", "intangibleAssetsExcludingGoodwill": "616637000", "cashAndCashEquivalentsAtCarryingValue": "13863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41028000", "profitLoss": "None", "dividendPayout": "4262000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-54000", "operatingCashflow": "-6333000", "capitalExpenditures": "3426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "697193000", "cashflowFromInvestment": "-679879000", "stockBasedCompensation": "20683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "122510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 540778000, "cost_of_revenue": 463175000, "gross_profit": 77603000, "ebit": 48930000, "ebitda": 58985000, "pretax_income": 14831000, "tax_provision": 1088000, "net_income": 9886000, "net_income_to_common": 9886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15302000, "total_current_assets": 80960000, "total_assets": 272659000, "short_term_debt": null, "long_term_debt": 352440000, "total_debt": 352440000, "total_liabilities": 400242000, "total_equity": -131169000, "shares_outstanding": 63071500, "goodwill_and_intangibles": 165381000 }, "cash_flow": { "operating_cash_flow": 32387000, "capital_expenditure": 4983000, "free_cash_flow": 37370000, "dividends_paid": 15690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141506, "ticker_id": 7559, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48930000", "ebitda": "58985000", "netIncome": "9886000", "grossProfit": "77603000", "depreciation": "None", "totalRevenue": "540778000", "costOfRevenue": "463175000", "interestIncome": "238000", "incomeBeforeTax": "14831000", "interestExpense": "34099000", "operatingIncome": "48521000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1088000", "reportedCurrency": "USD", "netInterestIncome": "-33861000", "nonInterestIncome": "None", "operatingExpenses": "29082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10055000", "sellingGeneralAndAdministrative": "25561000", "netIncomeFromContinuingOperations": "13743000" }, "balance": { "goodwill": "33864000", "inventory": "32265000", "commonStock": "-130520000", "currentDebt": "None", "investments": "None", "totalAssets": "272659000", "longTermDebt": "352440000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131517000", "reportedCurrency": "USD", "retainedEarnings": "733375", "totalLiabilities": "400242000", "otherCurrentAssets": "8041000", "totalCurrentAssets": "80960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191699000", "currentAccountsPayable": "14148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16239000", "shortLongTermDebtTotal": "352440000", "totalShareholderEquity": "-131169000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28421000", "totalCurrentLiabilities": "43239000", "otherNonCurrentLiabilities": "3918000", "totalNonCurrentLiabilities": "357003000", "cashAndShortTermInvestments": "15302000", "commonStockSharesOutstanding": "63071500", "intangibleAssetsExcludingGoodwill": "131517000", "cashAndCashEquivalentsAtCarryingValue": "15302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13743000", "profitLoss": "None", "dividendPayout": "15690000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6966000", "operatingCashflow": "32387000", "capitalExpenditures": "4983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20557000", "cashflowFromInvestment": "-4983000", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540778000, "cost_of_revenue": 463175000, "gross_profit": 77603000, "research_and_development": null, "selling_general_admin": 25561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48930000, "depreciation_amortisation": 10055000, "ebitda": 58985000, "interest_expense": 34099000, "interest_income": null, "other_non_operating": null, "pretax_income": 14831000, "tax_provision": 1088000, "effective_tax_rate": null, "net_income": 9886000, "net_income_continuing_ops": 13743000, "net_income_to_common": 9886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15302000, "short_term_investments": null, "net_receivables": 25352000, "inventory": 32265000, "other_current_assets": null, "total_current_assets": 80960000, "net_ppe": null, "goodwill": 33864000, "intangible_assets": 131517000, "goodwill_and_intangibles": 165381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 191699000, "total_assets": 272659000, "short_term_debt": null, "accounts_payable": 14148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43239000, "long_term_debt": 352440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357003000, "total_liabilities": 400242000, "total_debt": 352440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 733375, "total_equity": -131169000, "shares_outstanding": 63071500, "operating_cash_flow": 32387000, "stock_based_compensation": 18000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4983000, "dividends_paid": 15690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20557000, "free_cash_flow": 37370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48930000", "ebitda": "58985000", "netIncome": "9886000", "grossProfit": "77603000", "depreciation": "None", "totalRevenue": "540778000", "costOfRevenue": "463175000", "interestIncome": "238000", "incomeBeforeTax": "14831000", "interestExpense": "34099000", "operatingIncome": "48521000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1088000", "reportedCurrency": "USD", "netInterestIncome": "-33861000", "nonInterestIncome": "None", "operatingExpenses": "29082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10055000", "sellingGeneralAndAdministrative": "25561000", "netIncomeFromContinuingOperations": "13743000" }, "balance": { "goodwill": "33864000", "inventory": "32265000", "commonStock": "-130520000", "currentDebt": "None", "investments": "None", "totalAssets": "272659000", "longTermDebt": "352440000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131517000", "reportedCurrency": "USD", "retainedEarnings": "733375", "totalLiabilities": "400242000", "otherCurrentAssets": "8041000", "totalCurrentAssets": "80960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191699000", "currentAccountsPayable": "14148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16239000", "shortLongTermDebtTotal": "352440000", "totalShareholderEquity": "-131169000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28421000", "totalCurrentLiabilities": "43239000", "otherNonCurrentLiabilities": "3918000", "totalNonCurrentLiabilities": "357003000", "cashAndShortTermInvestments": "15302000", "commonStockSharesOutstanding": "63071500", "intangibleAssetsExcludingGoodwill": "131517000", "cashAndCashEquivalentsAtCarryingValue": "15302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13743000", "profitLoss": "None", "dividendPayout": "15690000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6966000", "operatingCashflow": "32387000", "capitalExpenditures": "4983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20557000", "cashflowFromInvestment": "-4983000", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "ebit": 22867000, "ebitda": 22867000, "pretax_income": 21697000, "tax_provision": 367000, "net_income": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16076000, "total_current_assets": 144069000, "total_assets": 709882000, "short_term_debt": null, "long_term_debt": 82785000, "total_debt": 82785000, "total_liabilities": 148132000, "total_equity": 561750000, "shares_outstanding": 102308000, "goodwill_and_intangibles": 506939000 }, "cash_flow": { "operating_cash_flow": 9094000, "capital_expenditure": 4345000, "free_cash_flow": 13439000, "dividends_paid": 5076000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141469, "ticker_id": 7559, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "22867000", "netIncome": "21330000", "grossProfit": "37432000", "depreciation": "None", "totalRevenue": "247631000", "costOfRevenue": "210199000", "interestIncome": "None", "incomeBeforeTax": "21697000", "interestExpense": "1170000", "operatingIncome": "22867000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "367000", "reportedCurrency": "USD", "netInterestIncome": "-1170000", "nonInterestIncome": "None", "operatingExpenses": "14565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "14565000", "netIncomeFromContinuingOperations": "21330000" }, "balance": { "goodwill": "None", "inventory": "64051000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "709882000", "longTermDebt": "82785000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "506939000", "reportedCurrency": "USD", "retainedEarnings": "-231634000", "totalLiabilities": "148132000", "otherCurrentAssets": "14683000", "totalCurrentAssets": "144069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "565813000", "currentAccountsPayable": "25427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "561750000", "capitalLeaseObligations": "9823000", "otherCurrentLiabilities": "31769000", "totalCurrentLiabilities": "57196000", "otherNonCurrentLiabilities": "82000", "totalNonCurrentLiabilities": "90936000", "cashAndShortTermInvestments": "16076000", "commonStockSharesOutstanding": "102308000", "intangibleAssetsExcludingGoodwill": "506939000", "cashAndCashEquivalentsAtCarryingValue": "16076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21330000", "profitLoss": "None", "dividendPayout": "5076000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5214000", "operatingCashflow": "9094000", "capitalExpenditures": "4345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6326000", "cashflowFromInvestment": "-3017000", "stockBasedCompensation": "2563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5076000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247631000, "cost_of_revenue": 210199000, "gross_profit": 37432000, "research_and_development": null, "selling_general_admin": 14565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22867000, "depreciation_amortisation": null, "ebitda": 22867000, "interest_expense": 1170000, "interest_income": null, "other_non_operating": null, "pretax_income": 21697000, "tax_provision": 367000, "effective_tax_rate": null, "net_income": 21330000, "net_income_continuing_ops": 21330000, "net_income_to_common": 21330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16076000, "short_term_investments": null, "net_receivables": 49259000, "inventory": 64051000, "other_current_assets": null, "total_current_assets": 144069000, "net_ppe": null, "goodwill": null, "intangible_assets": 506939000, "goodwill_and_intangibles": 506939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 565813000, "total_assets": 709882000, "short_term_debt": null, "accounts_payable": 25427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57196000, "long_term_debt": 82785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90936000, "total_liabilities": 148132000, "total_debt": 82785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -231634000, "total_equity": 561750000, "shares_outstanding": 102308000, "operating_cash_flow": 9094000, "stock_based_compensation": 2563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3017000, "dividends_paid": 5076000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6326000, "free_cash_flow": 13439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "22867000", "netIncome": "21330000", "grossProfit": "37432000", "depreciation": "None", "totalRevenue": "247631000", "costOfRevenue": "210199000", "interestIncome": "None", "incomeBeforeTax": "21697000", "interestExpense": "1170000", "operatingIncome": "22867000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "367000", "reportedCurrency": "USD", "netInterestIncome": "-1170000", "nonInterestIncome": "None", "operatingExpenses": "14565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "14565000", "netIncomeFromContinuingOperations": "21330000" }, "balance": { "goodwill": "None", "inventory": "64051000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "709882000", "longTermDebt": "82785000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "506939000", "reportedCurrency": "USD", "retainedEarnings": "-231634000", "totalLiabilities": "148132000", "otherCurrentAssets": "14683000", "totalCurrentAssets": "144069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "565813000", "currentAccountsPayable": "25427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "561750000", "capitalLeaseObligations": "9823000", "otherCurrentLiabilities": "31769000", "totalCurrentLiabilities": "57196000", "otherNonCurrentLiabilities": "82000", "totalNonCurrentLiabilities": "90936000", "cashAndShortTermInvestments": "16076000", "commonStockSharesOutstanding": "102308000", "intangibleAssetsExcludingGoodwill": "506939000", "cashAndCashEquivalentsAtCarryingValue": "16076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21330000", "profitLoss": "None", "dividendPayout": "5076000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5214000", "operatingCashflow": "9094000", "capitalExpenditures": "4345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6326000", "cashflowFromInvestment": "-3017000", "stockBasedCompensation": "2563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5076000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 242127000, "cost_of_revenue": 215216000, "gross_profit": 26911000, "ebit": 18139000, "ebitda": 24631000, "pretax_income": 14767000, "tax_provision": 2705000, "net_income": 12062000, "net_income_to_common": 12062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16306000, "total_current_assets": 137673000, "total_assets": 707095000, "short_term_debt": 1979000, "long_term_debt": 83967000, "total_debt": 85946000, "total_liabilities": 164518000, "total_equity": 542577000, "shares_outstanding": 102381000, "goodwill_and_intangibles": 511007000 }, "cash_flow": { "operating_cash_flow": 19955000, "capital_expenditure": 5049000, "free_cash_flow": 25004000, "dividends_paid": 5062000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141470, "ticker_id": 7559, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18139000", "ebitda": "24631000", "netIncome": "12062000", "grossProfit": "26911000", "depreciation": "None", "totalRevenue": "242127000", "costOfRevenue": "215216000", "interestIncome": "None", "incomeBeforeTax": "14767000", "interestExpense": "3372000", "operatingIncome": "22039000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2705000", "reportedCurrency": "USD", "netInterestIncome": "-1256000", "nonInterestIncome": "None", "operatingExpenses": "4872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6492000", "sellingGeneralAndAdministrative": "13746000", "netIncomeFromContinuingOperations": "12062000" }, "balance": { "goodwill": "None", "inventory": "58837000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "707095000", "longTermDebt": "83967000", "shortTermDebt": "1979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "511007000", "reportedCurrency": "USD", "retainedEarnings": "-252964000", "totalLiabilities": "164518000", "otherCurrentAssets": "14601000", "totalCurrentAssets": "137673000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569422000", "currentAccountsPayable": "31792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102772000", "totalShareholderEquity": "542577000", "capitalLeaseObligations": "10392000", "otherCurrentLiabilities": "38181000", "totalCurrentLiabilities": "71952000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "92566000", "cashAndShortTermInvestments": "16306000", "commonStockSharesOutstanding": "102381000", "intangibleAssetsExcludingGoodwill": "511007000", "cashAndCashEquivalentsAtCarryingValue": "16306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12062000", "profitLoss": "None", "dividendPayout": "5062000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3756000", "operatingCashflow": "19955000", "capitalExpenditures": "5049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26220000", "cashflowFromInvestment": "-6692000", "stockBasedCompensation": "2335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5062000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55533000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242127000, "cost_of_revenue": 215216000, "gross_profit": 26911000, "research_and_development": null, "selling_general_admin": 13746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18139000, "depreciation_amortisation": 6492000, "ebitda": 24631000, "interest_expense": 3372000, "interest_income": null, "other_non_operating": null, "pretax_income": 14767000, "tax_provision": 2705000, "effective_tax_rate": null, "net_income": 12062000, "net_income_continuing_ops": 12062000, "net_income_to_common": 12062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16306000, "short_term_investments": null, "net_receivables": 47929000, "inventory": 58837000, "other_current_assets": null, "total_current_assets": 137673000, "net_ppe": null, "goodwill": null, "intangible_assets": 511007000, "goodwill_and_intangibles": 511007000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569422000, "total_assets": 707095000, "short_term_debt": 1979000, "accounts_payable": 31792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71952000, "long_term_debt": 83967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92566000, "total_liabilities": 164518000, "total_debt": 85946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252964000, "total_equity": 542577000, "shares_outstanding": 102381000, "operating_cash_flow": 19955000, "stock_based_compensation": 2335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6692000, "dividends_paid": 5062000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26220000, "free_cash_flow": 25004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18139000", "ebitda": "24631000", "netIncome": "12062000", "grossProfit": "26911000", "depreciation": "None", "totalRevenue": "242127000", "costOfRevenue": "215216000", "interestIncome": "None", "incomeBeforeTax": "14767000", "interestExpense": "3372000", "operatingIncome": "22039000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2705000", "reportedCurrency": "USD", "netInterestIncome": "-1256000", "nonInterestIncome": "None", "operatingExpenses": "4872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6492000", "sellingGeneralAndAdministrative": "13746000", "netIncomeFromContinuingOperations": "12062000" }, "balance": { "goodwill": "None", "inventory": "58837000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "707095000", "longTermDebt": "83967000", "shortTermDebt": "1979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "511007000", "reportedCurrency": "USD", "retainedEarnings": "-252964000", "totalLiabilities": "164518000", "otherCurrentAssets": "14601000", "totalCurrentAssets": "137673000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569422000", "currentAccountsPayable": "31792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102772000", "totalShareholderEquity": "542577000", "capitalLeaseObligations": "10392000", "otherCurrentLiabilities": "38181000", "totalCurrentLiabilities": "71952000", "otherNonCurrentLiabilities": "186000", "totalNonCurrentLiabilities": "92566000", "cashAndShortTermInvestments": "16306000", "commonStockSharesOutstanding": "102381000", "intangibleAssetsExcludingGoodwill": "511007000", "cashAndCashEquivalentsAtCarryingValue": "16306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12062000", "profitLoss": "None", "dividendPayout": "5062000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3756000", "operatingCashflow": "19955000", "capitalExpenditures": "5049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26220000", "cashflowFromInvestment": "-6692000", "stockBasedCompensation": "2335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5062000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55533000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 258518000, "cost_of_revenue": 219066000, "gross_profit": 39452000, "ebit": 31158000, "ebitda": 37568000, "pretax_income": 24923000, "tax_provision": 578000, "net_income": 24345000, "net_income_to_common": 24345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29556000, "total_current_assets": 155301000, "total_assets": 732595000, "short_term_debt": 2429000, "long_term_debt": 85154000, "total_debt": 87583000, "total_liabilities": 179804000, "total_equity": 552791000, "shares_outstanding": 104100000, "goodwill_and_intangibles": 517494000 }, "cash_flow": { "operating_cash_flow": 33163000, "capital_expenditure": 5598000, "free_cash_flow": 38761000, "dividends_paid": 4108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141472, "ticker_id": 7559, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31158000", "ebitda": "37568000", "netIncome": "24345000", "grossProfit": "39452000", "depreciation": "None", "totalRevenue": "258518000", "costOfRevenue": "219066000", "interestIncome": "None", "incomeBeforeTax": "24923000", "interestExpense": "6235000", "operatingIncome": "26302000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "578000", "reportedCurrency": "USD", "netInterestIncome": "-1379000", "nonInterestIncome": "None", "operatingExpenses": "13150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6410000", "sellingGeneralAndAdministrative": "17444000", "netIncomeFromContinuingOperations": "24345000" }, "balance": { "goodwill": "None", "inventory": "63291000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "732595000", "longTermDebt": "85154000", "shortTermDebt": "2429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "517494000", "reportedCurrency": "USD", "retainedEarnings": "-252778000", "totalLiabilities": "179804000", "otherCurrentAssets": "14545000", "totalCurrentAssets": "155301000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577294000", "currentAccountsPayable": "34562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97741000", "totalShareholderEquity": "552791000", "capitalLeaseObligations": "12587000", "otherCurrentLiabilities": "47347000", "totalCurrentLiabilities": "84338000", "otherNonCurrentLiabilities": "154000", "totalNonCurrentLiabilities": "95466000", "cashAndShortTermInvestments": "29556000", "commonStockSharesOutstanding": "104100000", "intangibleAssetsExcludingGoodwill": "517494000", "cashAndCashEquivalentsAtCarryingValue": "29556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24345000", "profitLoss": "None", "dividendPayout": "4108000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6858000", "operatingCashflow": "33163000", "capitalExpenditures": "5598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32990000", "cashflowFromInvestment": "-5598000", "stockBasedCompensation": "2079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258518000, "cost_of_revenue": 219066000, "gross_profit": 39452000, "research_and_development": null, "selling_general_admin": 17444000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31158000, "depreciation_amortisation": 6410000, "ebitda": 37568000, "interest_expense": 6235000, "interest_income": null, "other_non_operating": null, "pretax_income": 24923000, "tax_provision": 578000, "effective_tax_rate": null, "net_income": 24345000, "net_income_continuing_ops": 24345000, "net_income_to_common": 24345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29556000, "short_term_investments": null, "net_receivables": 47909000, "inventory": 63291000, "other_current_assets": null, "total_current_assets": 155301000, "net_ppe": null, "goodwill": null, "intangible_assets": 517494000, "goodwill_and_intangibles": 517494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 577294000, "total_assets": 732595000, "short_term_debt": 2429000, "accounts_payable": 34562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84338000, "long_term_debt": 85154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 95466000, "total_liabilities": 179804000, "total_debt": 87583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252778000, "total_equity": 552791000, "shares_outstanding": 104100000, "operating_cash_flow": 33163000, "stock_based_compensation": 2079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5598000, "dividends_paid": 4108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32990000, "free_cash_flow": 38761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31158000", "ebitda": "37568000", "netIncome": "24345000", "grossProfit": "39452000", "depreciation": "None", "totalRevenue": "258518000", "costOfRevenue": "219066000", "interestIncome": "None", "incomeBeforeTax": "24923000", "interestExpense": "6235000", "operatingIncome": "26302000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "578000", "reportedCurrency": "USD", "netInterestIncome": "-1379000", "nonInterestIncome": "None", "operatingExpenses": "13150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6410000", "sellingGeneralAndAdministrative": "17444000", "netIncomeFromContinuingOperations": "24345000" }, "balance": { "goodwill": "None", "inventory": "63291000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "732595000", "longTermDebt": "85154000", "shortTermDebt": "2429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "517494000", "reportedCurrency": "USD", "retainedEarnings": "-252778000", "totalLiabilities": "179804000", "otherCurrentAssets": "14545000", "totalCurrentAssets": "155301000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577294000", "currentAccountsPayable": "34562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97741000", "totalShareholderEquity": "552791000", "capitalLeaseObligations": "12587000", "otherCurrentLiabilities": "47347000", "totalCurrentLiabilities": "84338000", "otherNonCurrentLiabilities": "154000", "totalNonCurrentLiabilities": "95466000", "cashAndShortTermInvestments": "29556000", "commonStockSharesOutstanding": "104100000", "intangibleAssetsExcludingGoodwill": "517494000", "cashAndCashEquivalentsAtCarryingValue": "29556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24345000", "profitLoss": "None", "dividendPayout": "4108000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6858000", "operatingCashflow": "33163000", "capitalExpenditures": "5598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32990000", "cashflowFromInvestment": "-5598000", "stockBasedCompensation": "2079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 240726000, "cost_of_revenue": 209502000, "gross_profit": 31224000, "ebit": 21899000, "ebitda": 28150000, "pretax_income": 20732000, "tax_provision": 792000, "net_income": 19940000, "net_income_to_common": 19940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35028000, "total_current_assets": 153408000, "total_assets": 731818000, "short_term_debt": 7502000, "long_term_debt": 91202000, "total_debt": 98704000, "total_liabilities": 183490000, "total_equity": 548328000, "shares_outstanding": 104345000, "goodwill_and_intangibles": 521765000 }, "cash_flow": { "operating_cash_flow": 20294000, "capital_expenditure": 2729000, "free_cash_flow": 23023000, "dividends_paid": 4108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141473, "ticker_id": 7559, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21899000", "ebitda": "28150000", "netIncome": "19940000", "grossProfit": "31224000", "depreciation": "None", "totalRevenue": "240726000", "costOfRevenue": "209502000", "interestIncome": "None", "incomeBeforeTax": "20732000", "interestExpense": "1167000", "operatingIncome": "22127000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "792000", "reportedCurrency": "USD", "netInterestIncome": "-1395000", "nonInterestIncome": "None", "operatingExpenses": "9097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6251000", "sellingGeneralAndAdministrative": "13231000", "netIncomeFromContinuingOperations": "19940000" }, "balance": { "goodwill": "None", "inventory": "56433000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "731818000", "longTermDebt": "91202000", "shortTermDebt": "7502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "521765000", "reportedCurrency": "USD", "retainedEarnings": "-265924000", "totalLiabilities": "183490000", "otherCurrentAssets": "14638000", "totalCurrentAssets": "153408000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578410000", "currentAccountsPayable": "33078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109384000", "totalShareholderEquity": "548328000", "capitalLeaseObligations": "13182000", "otherCurrentLiabilities": "40810000", "totalCurrentLiabilities": "81390000", "otherNonCurrentLiabilities": "218000", "totalNonCurrentLiabilities": "102100000", "cashAndShortTermInvestments": "35028000", "commonStockSharesOutstanding": "104345000", "intangibleAssetsExcludingGoodwill": "521765000", "cashAndCashEquivalentsAtCarryingValue": "35028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19940000", "profitLoss": "None", "dividendPayout": "4108000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6301000", "operatingCashflow": "20294000", "capitalExpenditures": "2729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5358000", "cashflowFromInvestment": "-2729000", "stockBasedCompensation": "2112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240726000, "cost_of_revenue": 209502000, "gross_profit": 31224000, "research_and_development": null, "selling_general_admin": 13231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21899000, "depreciation_amortisation": 6251000, "ebitda": 28150000, "interest_expense": 1167000, "interest_income": null, "other_non_operating": null, "pretax_income": 20732000, "tax_provision": 792000, "effective_tax_rate": null, "net_income": 19940000, "net_income_continuing_ops": 19940000, "net_income_to_common": 19940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35028000, "short_term_investments": null, "net_receivables": 47309000, "inventory": 56433000, "other_current_assets": null, "total_current_assets": 153408000, "net_ppe": null, "goodwill": null, "intangible_assets": 521765000, "goodwill_and_intangibles": 521765000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 578410000, "total_assets": 731818000, "short_term_debt": 7502000, "accounts_payable": 33078000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81390000, "long_term_debt": 91202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102100000, "total_liabilities": 183490000, "total_debt": 98704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265924000, "total_equity": 548328000, "shares_outstanding": 104345000, "operating_cash_flow": 20294000, "stock_based_compensation": 2112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2729000, "dividends_paid": 4108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5358000, "free_cash_flow": 23023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21899000", "ebitda": "28150000", "netIncome": "19940000", "grossProfit": "31224000", "depreciation": "None", "totalRevenue": "240726000", "costOfRevenue": "209502000", "interestIncome": "None", "incomeBeforeTax": "20732000", "interestExpense": "1167000", "operatingIncome": "22127000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "792000", "reportedCurrency": "USD", "netInterestIncome": "-1395000", "nonInterestIncome": "None", "operatingExpenses": "9097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6251000", "sellingGeneralAndAdministrative": "13231000", "netIncomeFromContinuingOperations": "19940000" }, "balance": { "goodwill": "None", "inventory": "56433000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "731818000", "longTermDebt": "91202000", "shortTermDebt": "7502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "521765000", "reportedCurrency": "USD", "retainedEarnings": "-265924000", "totalLiabilities": "183490000", "otherCurrentAssets": "14638000", "totalCurrentAssets": "153408000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578410000", "currentAccountsPayable": "33078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109384000", "totalShareholderEquity": "548328000", "capitalLeaseObligations": "13182000", "otherCurrentLiabilities": "40810000", "totalCurrentLiabilities": "81390000", "otherNonCurrentLiabilities": "218000", "totalNonCurrentLiabilities": "102100000", "cashAndShortTermInvestments": "35028000", "commonStockSharesOutstanding": "104345000", "intangibleAssetsExcludingGoodwill": "521765000", "cashAndCashEquivalentsAtCarryingValue": "35028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19940000", "profitLoss": "None", "dividendPayout": "4108000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6301000", "operatingCashflow": "20294000", "capitalExpenditures": "2729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5358000", "cashflowFromInvestment": "-2729000", "stockBasedCompensation": "2112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 219630000, "cost_of_revenue": 183451000, "gross_profit": 36179000, "ebit": 16837000, "ebitda": 23016000, "pretax_income": 15690000, "tax_provision": 419000, "net_income": 15271000, "net_income_to_common": 15271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22605000, "total_current_assets": 129439000, "total_assets": 708715000, "short_term_debt": 7499000, "long_term_debt": 92376000, "total_debt": 99875000, "total_liabilities": 178151000, "total_equity": 530564000, "shares_outstanding": 105077000, "goodwill_and_intangibles": 525899000 }, "cash_flow": { "operating_cash_flow": 10107000, "capital_expenditure": 1697000, "free_cash_flow": 11804000, "dividends_paid": 4187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141474, "ticker_id": 7559, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16837000", "ebitda": "23016000", "netIncome": "15271000", "grossProfit": "36179000", "depreciation": "None", "totalRevenue": "219630000", "costOfRevenue": "183451000", "interestIncome": "None", "incomeBeforeTax": "15690000", "interestExpense": "1147000", "operatingIncome": "16837000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "419000", "reportedCurrency": "USD", "netInterestIncome": "-1147000", "nonInterestIncome": "None", "operatingExpenses": "19342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6179000", "sellingGeneralAndAdministrative": "4213000", "netIncomeFromContinuingOperations": "15271000" }, "balance": { "goodwill": "None", "inventory": "50132000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "708715000", "longTermDebt": "92376000", "shortTermDebt": "7499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "525899000", "reportedCurrency": "USD", "retainedEarnings": "-285864000", "totalLiabilities": "178151000", "otherCurrentAssets": "12048000", "totalCurrentAssets": "129439000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579276000", "currentAccountsPayable": "30406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "110975000", "totalShareholderEquity": "530564000", "capitalLeaseObligations": "13599000", "otherCurrentLiabilities": "36763000", "totalCurrentLiabilities": "74668000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "103483000", "cashAndShortTermInvestments": "22605000", "commonStockSharesOutstanding": "105077000", "intangibleAssetsExcludingGoodwill": "525899000", "cashAndCashEquivalentsAtCarryingValue": "22605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15271000", "profitLoss": "None", "dividendPayout": "4187000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3384000", "operatingCashflow": "10107000", "capitalExpenditures": "1697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43347000", "cashflowFromInvestment": "-1697000", "stockBasedCompensation": "3560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219630000, "cost_of_revenue": 183451000, "gross_profit": 36179000, "research_and_development": null, "selling_general_admin": 4213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16837000, "depreciation_amortisation": 6179000, "ebitda": 23016000, "interest_expense": 1147000, "interest_income": null, "other_non_operating": null, "pretax_income": 15690000, "tax_provision": 419000, "effective_tax_rate": null, "net_income": 15271000, "net_income_continuing_ops": 15271000, "net_income_to_common": 15271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22605000, "short_term_investments": null, "net_receivables": 44654000, "inventory": 50132000, "other_current_assets": null, "total_current_assets": 129439000, "net_ppe": null, "goodwill": null, "intangible_assets": 525899000, "goodwill_and_intangibles": 525899000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 579276000, "total_assets": 708715000, "short_term_debt": 7499000, "accounts_payable": 30406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74668000, "long_term_debt": 92376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103483000, "total_liabilities": 178151000, "total_debt": 99875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -285864000, "total_equity": 530564000, "shares_outstanding": 105077000, "operating_cash_flow": 10107000, "stock_based_compensation": 3560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1697000, "dividends_paid": 4187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43347000, "free_cash_flow": 11804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16837000", "ebitda": "23016000", "netIncome": "15271000", "grossProfit": "36179000", "depreciation": "None", "totalRevenue": "219630000", "costOfRevenue": "183451000", "interestIncome": "None", "incomeBeforeTax": "15690000", "interestExpense": "1147000", "operatingIncome": "16837000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "419000", "reportedCurrency": "USD", "netInterestIncome": "-1147000", "nonInterestIncome": "None", "operatingExpenses": "19342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6179000", "sellingGeneralAndAdministrative": "4213000", "netIncomeFromContinuingOperations": "15271000" }, "balance": { "goodwill": "None", "inventory": "50132000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "708715000", "longTermDebt": "92376000", "shortTermDebt": "7499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "525899000", "reportedCurrency": "USD", "retainedEarnings": "-285864000", "totalLiabilities": "178151000", "otherCurrentAssets": "12048000", "totalCurrentAssets": "129439000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579276000", "currentAccountsPayable": "30406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "110975000", "totalShareholderEquity": "530564000", "capitalLeaseObligations": "13599000", "otherCurrentLiabilities": "36763000", "totalCurrentLiabilities": "74668000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "103483000", "cashAndShortTermInvestments": "22605000", "commonStockSharesOutstanding": "105077000", "intangibleAssetsExcludingGoodwill": "525899000", "cashAndCashEquivalentsAtCarryingValue": "22605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15271000", "profitLoss": "None", "dividendPayout": "4187000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3384000", "operatingCashflow": "10107000", "capitalExpenditures": "1697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43347000", "cashflowFromInvestment": "-1697000", "stockBasedCompensation": "3560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 217206000, "cost_of_revenue": 180316000, "gross_profit": 36890000, "ebit": 18398000, "ebitda": 24584000, "pretax_income": 16022000, "tax_provision": 1634000, "net_income": 14388000, "net_income_to_common": 14388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57439000, "total_current_assets": 161505000, "total_assets": 746423000, "short_term_debt": 7555000, "long_term_debt": 93557000, "total_debt": 101112000, "total_liabilities": 191926000, "total_equity": 554497000, "shares_outstanding": 105478000, "goodwill_and_intangibles": 530032000 }, "cash_flow": { "operating_cash_flow": 16551000, "capital_expenditure": 3310000, "free_cash_flow": 19861000, "dividends_paid": 4159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141475, "ticker_id": 7559, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18398000", "ebitda": "24584000", "netIncome": "14388000", "grossProfit": "36890000", "depreciation": "None", "totalRevenue": "217206000", "costOfRevenue": "180316000", "interestIncome": "None", "incomeBeforeTax": "16022000", "interestExpense": "2376000", "operatingIncome": "17231000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1634000", "reportedCurrency": "USD", "netInterestIncome": "-1209000", "nonInterestIncome": "None", "operatingExpenses": "19659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6186000", "sellingGeneralAndAdministrative": "15143000", "netIncomeFromContinuingOperations": "14388000" }, "balance": { "goodwill": "None", "inventory": "46748000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "746423000", "longTermDebt": "93557000", "shortTermDebt": "7555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "530032000", "reportedCurrency": "USD", "retainedEarnings": "-279889000", "totalLiabilities": "191926000", "otherCurrentAssets": "11054000", "totalCurrentAssets": "161505000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584918000", "currentAccountsPayable": "29748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112743000", "totalShareholderEquity": "554497000", "capitalLeaseObligations": "14186000", "otherCurrentLiabilities": "42102000", "totalCurrentLiabilities": "79405000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "112521000", "cashAndShortTermInvestments": "57439000", "commonStockSharesOutstanding": "105478000", "intangibleAssetsExcludingGoodwill": "530032000", "cashAndCashEquivalentsAtCarryingValue": "57439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14388000", "profitLoss": "None", "dividendPayout": "4159000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3350000", "operatingCashflow": "16551000", "capitalExpenditures": "3310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4347000", "cashflowFromInvestment": "-3310000", "stockBasedCompensation": "2908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217206000, "cost_of_revenue": 180316000, "gross_profit": 36890000, "research_and_development": null, "selling_general_admin": 15143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18398000, "depreciation_amortisation": 6186000, "ebitda": 24584000, "interest_expense": 2376000, "interest_income": null, "other_non_operating": null, "pretax_income": 16022000, "tax_provision": 1634000, "effective_tax_rate": null, "net_income": 14388000, "net_income_continuing_ops": 14388000, "net_income_to_common": 14388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57439000, "short_term_investments": null, "net_receivables": 46264000, "inventory": 46748000, "other_current_assets": null, "total_current_assets": 161505000, "net_ppe": null, "goodwill": null, "intangible_assets": 530032000, "goodwill_and_intangibles": 530032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 584918000, "total_assets": 746423000, "short_term_debt": 7555000, "accounts_payable": 29748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79405000, "long_term_debt": 93557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112521000, "total_liabilities": 191926000, "total_debt": 101112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279889000, "total_equity": 554497000, "shares_outstanding": 105478000, "operating_cash_flow": 16551000, "stock_based_compensation": 2908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3310000, "dividends_paid": 4159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4347000, "free_cash_flow": 19861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18398000", "ebitda": "24584000", "netIncome": "14388000", "grossProfit": "36890000", "depreciation": "None", "totalRevenue": "217206000", "costOfRevenue": "180316000", "interestIncome": "None", "incomeBeforeTax": "16022000", "interestExpense": "2376000", "operatingIncome": "17231000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1634000", "reportedCurrency": "USD", "netInterestIncome": "-1209000", "nonInterestIncome": "None", "operatingExpenses": "19659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6186000", "sellingGeneralAndAdministrative": "15143000", "netIncomeFromContinuingOperations": "14388000" }, "balance": { "goodwill": "None", "inventory": "46748000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "746423000", "longTermDebt": "93557000", "shortTermDebt": "7555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "530032000", "reportedCurrency": "USD", "retainedEarnings": "-279889000", "totalLiabilities": "191926000", "otherCurrentAssets": "11054000", "totalCurrentAssets": "161505000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584918000", "currentAccountsPayable": "29748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112743000", "totalShareholderEquity": "554497000", "capitalLeaseObligations": "14186000", "otherCurrentLiabilities": "42102000", "totalCurrentLiabilities": "79405000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "112521000", "cashAndShortTermInvestments": "57439000", "commonStockSharesOutstanding": "105478000", "intangibleAssetsExcludingGoodwill": "530032000", "cashAndCashEquivalentsAtCarryingValue": "57439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14388000", "profitLoss": "None", "dividendPayout": "4159000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3350000", "operatingCashflow": "16551000", "capitalExpenditures": "3310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4347000", "cashflowFromInvestment": "-3310000", "stockBasedCompensation": "2908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 241696000, "cost_of_revenue": 199745000, "gross_profit": 41951000, "ebit": 25013000, "ebitda": 31024000, "pretax_income": 22517000, "tax_provision": 966000, "net_income": 21551000, "net_income_to_common": 21551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48795000, "total_current_assets": 144728000, "total_assets": 734029000, "short_term_debt": 6250000, "long_term_debt": 94917000, "total_debt": 101167000, "total_liabilities": 193910000, "total_equity": 540119000, "shares_outstanding": 105587000, "goodwill_and_intangibles": 534536000 }, "cash_flow": { "operating_cash_flow": 28605000, "capital_expenditure": 1111000, "free_cash_flow": 29716000, "dividends_paid": 4172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141477, "ticker_id": 7559, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25013000", "ebitda": "31024000", "netIncome": "21551000", "grossProfit": "41951000", "depreciation": "None", "totalRevenue": "241696000", "costOfRevenue": "199745000", "interestIncome": "None", "incomeBeforeTax": "22517000", "interestExpense": "2496000", "operatingIncome": "25013000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "966000", "reportedCurrency": "USD", "netInterestIncome": "-2496000", "nonInterestIncome": "None", "operatingExpenses": "16938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6011000", "sellingGeneralAndAdministrative": "12794000", "netIncomeFromContinuingOperations": "21551000" }, "balance": { "goodwill": "None", "inventory": "43398000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "734029000", "longTermDebt": "94917000", "shortTermDebt": "6250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "534536000", "reportedCurrency": "USD", "retainedEarnings": "-294277000", "totalLiabilities": "193910000", "otherCurrentAssets": "10290000", "totalCurrentAssets": "144728000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "1198000", "currentNetReceivables": "42245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589301000", "currentAccountsPayable": "29829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "113600000", "totalShareholderEquity": "540119000", "capitalLeaseObligations": "14933000", "otherCurrentLiabilities": "42688000", "totalCurrentLiabilities": "78767000", "otherNonCurrentLiabilities": "7793000", "totalNonCurrentLiabilities": "115143000", "cashAndShortTermInvestments": "48795000", "commonStockSharesOutstanding": "105587000", "intangibleAssetsExcludingGoodwill": "534536000", "cashAndCashEquivalentsAtCarryingValue": "48795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21551000", "profitLoss": "None", "dividendPayout": "4172000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-347000", "operatingCashflow": "28605000", "capitalExpenditures": "1111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41403000", "cashflowFromInvestment": "-1111000", "stockBasedCompensation": "1975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241696000, "cost_of_revenue": 199745000, "gross_profit": 41951000, "research_and_development": null, "selling_general_admin": 12794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25013000, "depreciation_amortisation": 6011000, "ebitda": 31024000, "interest_expense": 2496000, "interest_income": null, "other_non_operating": null, "pretax_income": 22517000, "tax_provision": 966000, "effective_tax_rate": null, "net_income": 21551000, "net_income_continuing_ops": 21551000, "net_income_to_common": 21551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48795000, "short_term_investments": 1198000, "net_receivables": 42245000, "inventory": 43398000, "other_current_assets": null, "total_current_assets": 144728000, "net_ppe": null, "goodwill": null, "intangible_assets": 534536000, "goodwill_and_intangibles": 534536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 589301000, "total_assets": 734029000, "short_term_debt": 6250000, "accounts_payable": 29829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78767000, "long_term_debt": 94917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115143000, "total_liabilities": 193910000, "total_debt": 101167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -294277000, "total_equity": 540119000, "shares_outstanding": 105587000, "operating_cash_flow": 28605000, "stock_based_compensation": 1975000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1111000, "dividends_paid": 4172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41403000, "free_cash_flow": 29716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25013000", "ebitda": "31024000", "netIncome": "21551000", "grossProfit": "41951000", "depreciation": "None", "totalRevenue": "241696000", "costOfRevenue": "199745000", "interestIncome": "None", "incomeBeforeTax": "22517000", "interestExpense": "2496000", "operatingIncome": "25013000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "966000", "reportedCurrency": "USD", "netInterestIncome": "-2496000", "nonInterestIncome": "None", "operatingExpenses": "16938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6011000", "sellingGeneralAndAdministrative": "12794000", "netIncomeFromContinuingOperations": "21551000" }, "balance": { "goodwill": "None", "inventory": "43398000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "734029000", "longTermDebt": "94917000", "shortTermDebt": "6250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "534536000", "reportedCurrency": "USD", "retainedEarnings": "-294277000", "totalLiabilities": "193910000", "otherCurrentAssets": "10290000", "totalCurrentAssets": "144728000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "1198000", "currentNetReceivables": "42245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589301000", "currentAccountsPayable": "29829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "113600000", "totalShareholderEquity": "540119000", "capitalLeaseObligations": "14933000", "otherCurrentLiabilities": "42688000", "totalCurrentLiabilities": "78767000", "otherNonCurrentLiabilities": "7793000", "totalNonCurrentLiabilities": "115143000", "cashAndShortTermInvestments": "48795000", "commonStockSharesOutstanding": "105587000", "intangibleAssetsExcludingGoodwill": "534536000", "cashAndCashEquivalentsAtCarryingValue": "48795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21551000", "profitLoss": "None", "dividendPayout": "4172000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-347000", "operatingCashflow": "28605000", "capitalExpenditures": "1111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41403000", "cashflowFromInvestment": "-1111000", "stockBasedCompensation": "1975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 224891000, "cost_of_revenue": 201312000, "gross_profit": 23579000, "ebit": 18839000, "ebitda": 24709000, "pretax_income": 16572000, "tax_provision": 813000, "net_income": 15759000, "net_income_to_common": 15759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62468000, "total_current_assets": 162172000, "total_assets": 756784000, "short_term_debt": 2489000, "long_term_debt": 123825000, "total_debt": 126314000, "total_liabilities": 224133000, "total_equity": 532651000, "shares_outstanding": 105767000, "goodwill_and_intangibles": 538680000 }, "cash_flow": { "operating_cash_flow": 18688000, "capital_expenditure": 1116000, "free_cash_flow": 19804000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141478, "ticker_id": 7559, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18839000", "ebitda": "24709000", "netIncome": "15759000", "grossProfit": "23579000", "depreciation": "None", "totalRevenue": "224891000", "costOfRevenue": "201312000", "interestIncome": "None", "incomeBeforeTax": "16572000", "interestExpense": "2221000", "operatingIncome": "18839000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "813000", "reportedCurrency": "USD", "netInterestIncome": "-2221000", "nonInterestIncome": "None", "operatingExpenses": "4740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5870000", "sellingGeneralAndAdministrative": "13970000", "netIncomeFromContinuingOperations": "15759000" }, "balance": { "goodwill": "None", "inventory": "43051000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "756784000", "longTermDebt": "123825000", "shortTermDebt": "2489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "538680000", "reportedCurrency": "USD", "retainedEarnings": "-310565000", "totalLiabilities": "224133000", "otherCurrentAssets": "10771000", "totalCurrentAssets": "162172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "822000", "currentNetReceivables": "45882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594612000", "currentAccountsPayable": "34785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139256000", "totalShareholderEquity": "532651000", "capitalLeaseObligations": "15431000", "otherCurrentLiabilities": "42759000", "totalCurrentLiabilities": "80033000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "144100000", "cashAndShortTermInvestments": "62468000", "commonStockSharesOutstanding": "105767000", "intangibleAssetsExcludingGoodwill": "538680000", "cashAndCashEquivalentsAtCarryingValue": "62468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15759000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1660000", "operatingCashflow": "18688000", "capitalExpenditures": "1116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20420000", "cashflowFromInvestment": "-1116000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224891000, "cost_of_revenue": 201312000, "gross_profit": 23579000, "research_and_development": null, "selling_general_admin": 13970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18839000, "depreciation_amortisation": 5870000, "ebitda": 24709000, "interest_expense": 2221000, "interest_income": null, "other_non_operating": null, "pretax_income": 16572000, "tax_provision": 813000, "effective_tax_rate": null, "net_income": 15759000, "net_income_continuing_ops": 15759000, "net_income_to_common": 15759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62468000, "short_term_investments": 822000, "net_receivables": 45882000, "inventory": 43051000, "other_current_assets": null, "total_current_assets": 162172000, "net_ppe": null, "goodwill": null, "intangible_assets": 538680000, "goodwill_and_intangibles": 538680000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594612000, "total_assets": 756784000, "short_term_debt": 2489000, "accounts_payable": 34785000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80033000, "long_term_debt": 123825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144100000, "total_liabilities": 224133000, "total_debt": 126314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -310565000, "total_equity": 532651000, "shares_outstanding": 105767000, "operating_cash_flow": 18688000, "stock_based_compensation": 2094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1116000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20420000, "free_cash_flow": 19804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18839000", "ebitda": "24709000", "netIncome": "15759000", "grossProfit": "23579000", "depreciation": "None", "totalRevenue": "224891000", "costOfRevenue": "201312000", "interestIncome": "None", "incomeBeforeTax": "16572000", "interestExpense": "2221000", "operatingIncome": "18839000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "813000", "reportedCurrency": "USD", "netInterestIncome": "-2221000", "nonInterestIncome": "None", "operatingExpenses": "4740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5870000", "sellingGeneralAndAdministrative": "13970000", "netIncomeFromContinuingOperations": "15759000" }, "balance": { "goodwill": "None", "inventory": "43051000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "756784000", "longTermDebt": "123825000", "shortTermDebt": "2489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "538680000", "reportedCurrency": "USD", "retainedEarnings": "-310565000", "totalLiabilities": "224133000", "otherCurrentAssets": "10771000", "totalCurrentAssets": "162172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "822000", "currentNetReceivables": "45882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594612000", "currentAccountsPayable": "34785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139256000", "totalShareholderEquity": "532651000", "capitalLeaseObligations": "15431000", "otherCurrentLiabilities": "42759000", "totalCurrentLiabilities": "80033000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "144100000", "cashAndShortTermInvestments": "62468000", "commonStockSharesOutstanding": "105767000", "intangibleAssetsExcludingGoodwill": "538680000", "cashAndCashEquivalentsAtCarryingValue": "62468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15759000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1660000", "operatingCashflow": "18688000", "capitalExpenditures": "1116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20420000", "cashflowFromInvestment": "-1116000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 211226000, "cost_of_revenue": 190192000, "gross_profit": 21034000, "ebit": 23753000, "ebitda": 29962000, "pretax_income": 21745000, "tax_provision": 579000, "net_income": 21166000, "net_income_to_common": 21166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65390000, "total_current_assets": 163570000, "total_assets": 763606000, "short_term_debt": 2439000, "long_term_debt": 138553000, "total_debt": 140992000, "total_liabilities": 248070000, "total_equity": 515536000, "shares_outstanding": 102933000, "goodwill_and_intangibles": 542824000 }, "cash_flow": { "operating_cash_flow": 14954000, "capital_expenditure": 1206000, "free_cash_flow": 16160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141479, "ticker_id": 7559, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23753000", "ebitda": "29962000", "netIncome": "21166000", "grossProfit": "21034000", "depreciation": "None", "totalRevenue": "211226000", "costOfRevenue": "190192000", "interestIncome": "None", "incomeBeforeTax": "21745000", "interestExpense": "2955000", "operatingIncome": "16977000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "-2955000", "nonInterestIncome": "None", "operatingExpenses": "4057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6209000", "sellingGeneralAndAdministrative": "12550000", "netIncomeFromContinuingOperations": "21166000" }, "balance": { "goodwill": "None", "inventory": "44711000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "763606000", "longTermDebt": "138553000", "shortTermDebt": "2439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "542824000", "reportedCurrency": "USD", "retainedEarnings": "-326324000", "totalLiabilities": "248070000", "otherCurrentAssets": "9952000", "totalCurrentAssets": "163570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "60152000", "currentNetReceivables": "43517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600036000", "currentAccountsPayable": "38744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154519000", "totalShareholderEquity": "515536000", "capitalLeaseObligations": "15966000", "otherCurrentLiabilities": "47311000", "totalCurrentLiabilities": "88494000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "159576000", "cashAndShortTermInvestments": "65390000", "commonStockSharesOutstanding": "102933000", "intangibleAssetsExcludingGoodwill": "542824000", "cashAndCashEquivalentsAtCarryingValue": "65390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2793000", "operatingCashflow": "14954000", "capitalExpenditures": "1206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23962000", "cashflowFromInvestment": "-1206000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211226000, "cost_of_revenue": 190192000, "gross_profit": 21034000, "research_and_development": null, "selling_general_admin": 12550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23753000, "depreciation_amortisation": 6209000, "ebitda": 29962000, "interest_expense": 2955000, "interest_income": null, "other_non_operating": null, "pretax_income": 21745000, "tax_provision": 579000, "effective_tax_rate": null, "net_income": 21166000, "net_income_continuing_ops": 21166000, "net_income_to_common": 21166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65390000, "short_term_investments": 60152000, "net_receivables": 43517000, "inventory": 44711000, "other_current_assets": null, "total_current_assets": 163570000, "net_ppe": null, "goodwill": null, "intangible_assets": 542824000, "goodwill_and_intangibles": 542824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 600036000, "total_assets": 763606000, "short_term_debt": 2439000, "accounts_payable": 38744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88494000, "long_term_debt": 138553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159576000, "total_liabilities": 248070000, "total_debt": 140992000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326324000, "total_equity": 515536000, "shares_outstanding": 102933000, "operating_cash_flow": 14954000, "stock_based_compensation": 2094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23962000, "free_cash_flow": 16160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23753000", "ebitda": "29962000", "netIncome": "21166000", "grossProfit": "21034000", "depreciation": "None", "totalRevenue": "211226000", "costOfRevenue": "190192000", "interestIncome": "None", "incomeBeforeTax": "21745000", "interestExpense": "2955000", "operatingIncome": "16977000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "-2955000", "nonInterestIncome": "None", "operatingExpenses": "4057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6209000", "sellingGeneralAndAdministrative": "12550000", "netIncomeFromContinuingOperations": "21166000" }, "balance": { "goodwill": "None", "inventory": "44711000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "763606000", "longTermDebt": "138553000", "shortTermDebt": "2439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "542824000", "reportedCurrency": "USD", "retainedEarnings": "-326324000", "totalLiabilities": "248070000", "otherCurrentAssets": "9952000", "totalCurrentAssets": "163570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "60152000", "currentNetReceivables": "43517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600036000", "currentAccountsPayable": "38744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154519000", "totalShareholderEquity": "515536000", "capitalLeaseObligations": "15966000", "otherCurrentLiabilities": "47311000", "totalCurrentLiabilities": "88494000", "otherNonCurrentLiabilities": "7333000", "totalNonCurrentLiabilities": "159576000", "cashAndShortTermInvestments": "65390000", "commonStockSharesOutstanding": "102933000", "intangibleAssetsExcludingGoodwill": "542824000", "cashAndCashEquivalentsAtCarryingValue": "65390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2793000", "operatingCashflow": "14954000", "capitalExpenditures": "1206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23962000", "cashflowFromInvestment": "-1206000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 194806000, "cost_of_revenue": 162408000, "gross_profit": 32398000, "ebit": 2077000, "ebitda": 7619000, "pretax_income": -6630000, "tax_provision": 674000, "net_income": -7304000, "net_income_to_common": -7304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27704000, "total_current_assets": 126722000, "total_assets": 706140000, "short_term_debt": 2264000, "long_term_debt": 158207000, "total_debt": 160471000, "total_liabilities": 272071000, "total_equity": 434069000, "shares_outstanding": 100232000, "goodwill_and_intangibles": 546968000 }, "cash_flow": { "operating_cash_flow": 17039000, "capital_expenditure": 2544000, "free_cash_flow": 19583000, "dividends_paid": 48468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141480, "ticker_id": 7559, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2077000", "ebitda": "7619000", "netIncome": "-7304000", "grossProfit": "32398000", "depreciation": "None", "totalRevenue": "194806000", "costOfRevenue": "162408000", "interestIncome": "None", "incomeBeforeTax": "-6630000", "interestExpense": "8707000", "operatingIncome": "12618000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "674000", "reportedCurrency": "USD", "netInterestIncome": "-8427000", "nonInterestIncome": "None", "operatingExpenses": "19780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5542000", "sellingGeneralAndAdministrative": "13446000", "netIncomeFromContinuingOperations": "-7304000" }, "balance": { "goodwill": "None", "inventory": "47504000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "706140000", "longTermDebt": "158207000", "shortTermDebt": "2264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "546968000", "reportedCurrency": "USD", "retainedEarnings": "-344458000", "totalLiabilities": "272071000", "otherCurrentAssets": "10730000", "totalCurrentAssets": "126722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2372000", "currentNetReceivables": "40784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579418000", "currentAccountsPayable": "31705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "170627000", "totalShareholderEquity": "434069000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "46890000", "totalCurrentLiabilities": "80859000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "191212000", "cashAndShortTermInvestments": "27704000", "commonStockSharesOutstanding": "100232000", "intangibleAssetsExcludingGoodwill": "546968000", "cashAndCashEquivalentsAtCarryingValue": "27704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7304000", "profitLoss": "None", "dividendPayout": "48468000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3661000", "operatingCashflow": "17039000", "capitalExpenditures": "2544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13832000", "cashflowFromInvestment": "-2544000", "stockBasedCompensation": "3093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194806000, "cost_of_revenue": 162408000, "gross_profit": 32398000, "research_and_development": null, "selling_general_admin": 13446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2077000, "depreciation_amortisation": 5542000, "ebitda": 7619000, "interest_expense": 8707000, "interest_income": null, "other_non_operating": null, "pretax_income": -6630000, "tax_provision": 674000, "effective_tax_rate": null, "net_income": -7304000, "net_income_continuing_ops": -7304000, "net_income_to_common": -7304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27704000, "short_term_investments": 2372000, "net_receivables": 40784000, "inventory": 47504000, "other_current_assets": null, "total_current_assets": 126722000, "net_ppe": null, "goodwill": null, "intangible_assets": 546968000, "goodwill_and_intangibles": 546968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 579418000, "total_assets": 706140000, "short_term_debt": 2264000, "accounts_payable": 31705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80859000, "long_term_debt": 158207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191212000, "total_liabilities": 272071000, "total_debt": 160471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344458000, "total_equity": 434069000, "shares_outstanding": 100232000, "operating_cash_flow": 17039000, "stock_based_compensation": 3093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2544000, "dividends_paid": 48468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13832000, "free_cash_flow": 19583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2077000", "ebitda": "7619000", "netIncome": "-7304000", "grossProfit": "32398000", "depreciation": "None", "totalRevenue": "194806000", "costOfRevenue": "162408000", "interestIncome": "None", "incomeBeforeTax": "-6630000", "interestExpense": "8707000", "operatingIncome": "12618000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "674000", "reportedCurrency": "USD", "netInterestIncome": "-8427000", "nonInterestIncome": "None", "operatingExpenses": "19780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5542000", "sellingGeneralAndAdministrative": "13446000", "netIncomeFromContinuingOperations": "-7304000" }, "balance": { "goodwill": "None", "inventory": "47504000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "706140000", "longTermDebt": "158207000", "shortTermDebt": "2264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "546968000", "reportedCurrency": "USD", "retainedEarnings": "-344458000", "totalLiabilities": "272071000", "otherCurrentAssets": "10730000", "totalCurrentAssets": "126722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2372000", "currentNetReceivables": "40784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579418000", "currentAccountsPayable": "31705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "170627000", "totalShareholderEquity": "434069000", "capitalLeaseObligations": "12420000", "otherCurrentLiabilities": "46890000", "totalCurrentLiabilities": "80859000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "191212000", "cashAndShortTermInvestments": "27704000", "commonStockSharesOutstanding": "100232000", "intangibleAssetsExcludingGoodwill": "546968000", "cashAndCashEquivalentsAtCarryingValue": "27704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7304000", "profitLoss": "None", "dividendPayout": "48468000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3661000", "operatingCashflow": "17039000", "capitalExpenditures": "2544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13832000", "cashflowFromInvestment": "-2544000", "stockBasedCompensation": "3093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 216271000, "cost_of_revenue": 180605000, "gross_profit": 35666000, "ebit": 24319000, "ebitda": 29831000, "pretax_income": 20593000, "tax_provision": -2818000, "net_income": 23411000, "net_income_to_common": 23411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26802000, "total_current_assets": 132188000, "total_assets": 714751000, "short_term_debt": 2232000, "long_term_debt": 162970000, "total_debt": 165202000, "total_liabilities": 266674000, "total_equity": 448077000, "shares_outstanding": 101369000, "goodwill_and_intangibles": 552849000 }, "cash_flow": { "operating_cash_flow": 18865000, "capital_expenditure": 670000, "free_cash_flow": 19535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141482, "ticker_id": 7559, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24319000", "ebitda": "29831000", "netIncome": "23411000", "grossProfit": "35666000", "depreciation": "None", "totalRevenue": "216271000", "costOfRevenue": "180605000", "interestIncome": "None", "incomeBeforeTax": "20593000", "interestExpense": "3726000", "operatingIncome": "16954000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2818000", "reportedCurrency": "USD", "netInterestIncome": "-3726000", "nonInterestIncome": "None", "operatingExpenses": "18712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5512000", "sellingGeneralAndAdministrative": "14506000", "netIncomeFromContinuingOperations": "23411000" }, "balance": { "goodwill": "None", "inventory": "43843000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "714751000", "longTermDebt": "162970000", "shortTermDebt": "2232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "552849000", "reportedCurrency": "USD", "retainedEarnings": "-334279000", "totalLiabilities": "266674000", "otherCurrentAssets": "13849000", "totalCurrentAssets": "132188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3558000", "currentNetReceivables": "47694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582563000", "currentAccountsPayable": "31614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175799000", "totalShareholderEquity": "448077000", "capitalLeaseObligations": "12829000", "otherCurrentLiabilities": "47212000", "totalCurrentLiabilities": "81058000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "185616000", "cashAndShortTermInvestments": "26802000", "commonStockSharesOutstanding": "101369000", "intangibleAssetsExcludingGoodwill": "552849000", "cashAndCashEquivalentsAtCarryingValue": "26802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1336000", "operatingCashflow": "18865000", "capitalExpenditures": "670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000000", "cashflowFromInvestment": "-670000", "stockBasedCompensation": "2197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216271000, "cost_of_revenue": 180605000, "gross_profit": 35666000, "research_and_development": null, "selling_general_admin": 14506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24319000, "depreciation_amortisation": 5512000, "ebitda": 29831000, "interest_expense": 3726000, "interest_income": null, "other_non_operating": null, "pretax_income": 20593000, "tax_provision": -2818000, "effective_tax_rate": null, "net_income": 23411000, "net_income_continuing_ops": 23411000, "net_income_to_common": 23411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26802000, "short_term_investments": 3558000, "net_receivables": 47694000, "inventory": 43843000, "other_current_assets": null, "total_current_assets": 132188000, "net_ppe": null, "goodwill": null, "intangible_assets": 552849000, "goodwill_and_intangibles": 552849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 582563000, "total_assets": 714751000, "short_term_debt": 2232000, "accounts_payable": 31614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81058000, "long_term_debt": 162970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185616000, "total_liabilities": 266674000, "total_debt": 165202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334279000, "total_equity": 448077000, "shares_outstanding": 101369000, "operating_cash_flow": 18865000, "stock_based_compensation": 2197000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20000000, "free_cash_flow": 19535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24319000", "ebitda": "29831000", "netIncome": "23411000", "grossProfit": "35666000", "depreciation": "None", "totalRevenue": "216271000", "costOfRevenue": "180605000", "interestIncome": "None", "incomeBeforeTax": "20593000", "interestExpense": "3726000", "operatingIncome": "16954000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2818000", "reportedCurrency": "USD", "netInterestIncome": "-3726000", "nonInterestIncome": "None", "operatingExpenses": "18712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5512000", "sellingGeneralAndAdministrative": "14506000", "netIncomeFromContinuingOperations": "23411000" }, "balance": { "goodwill": "None", "inventory": "43843000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "714751000", "longTermDebt": "162970000", "shortTermDebt": "2232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "552849000", "reportedCurrency": "USD", "retainedEarnings": "-334279000", "totalLiabilities": "266674000", "otherCurrentAssets": "13849000", "totalCurrentAssets": "132188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3558000", "currentNetReceivables": "47694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582563000", "currentAccountsPayable": "31614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175799000", "totalShareholderEquity": "448077000", "capitalLeaseObligations": "12829000", "otherCurrentLiabilities": "47212000", "totalCurrentLiabilities": "81058000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "185616000", "cashAndShortTermInvestments": "26802000", "commonStockSharesOutstanding": "101369000", "intangibleAssetsExcludingGoodwill": "552849000", "cashAndCashEquivalentsAtCarryingValue": "26802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1336000", "operatingCashflow": "18865000", "capitalExpenditures": "670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000000", "cashflowFromInvestment": "-670000", "stockBasedCompensation": "2197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "income_statement": { "revenue": 200513000, "cost_of_revenue": 169399000, "gross_profit": 31114000, "ebit": 1234000, "ebitda": 6711000, "pretax_income": -3118000, "tax_provision": 59000, "net_income": -3177000, "net_income_to_common": -3177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29969000, "total_current_assets": 125175000, "total_assets": 713849000, "short_term_debt": 2151000, "long_term_debt": 182517000, "total_debt": 184668000, "total_liabilities": 290993000, "total_equity": 422856000, "shares_outstanding": 97471000, "goodwill_and_intangibles": 557055000 }, "cash_flow": { "operating_cash_flow": 25280000, "capital_expenditure": 882000, "free_cash_flow": 26162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141483, "ticker_id": 7559, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:18.838742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1234000", "ebitda": "6711000", "netIncome": "-3177000", "grossProfit": "31114000", "depreciation": "None", "totalRevenue": "200513000", "costOfRevenue": "169399000", "interestIncome": "None", "incomeBeforeTax": "-3118000", "interestExpense": "4352000", "operatingIncome": "13435000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-4352000", "nonInterestIncome": "None", "operatingExpenses": "17679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5477000", "sellingGeneralAndAdministrative": "13473000", "netIncomeFromContinuingOperations": "-3177000" }, "balance": { "goodwill": "None", "inventory": "45179000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "713849000", "longTermDebt": "182517000", "shortTermDebt": "2151000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "557055000", "reportedCurrency": "USD", "retainedEarnings": "-357690000", "totalLiabilities": "290993000", "otherCurrentAssets": "12970000", "totalCurrentAssets": "125175000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3505000", "currentNetReceivables": "37057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588674000", "currentAccountsPayable": "32247999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196054000", "totalShareholderEquity": "422856000", "capitalLeaseObligations": "13537000", "otherCurrentLiabilities": "38848000", "totalCurrentLiabilities": "73247000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "217745999", "cashAndShortTermInvestments": "29969000", "commonStockSharesOutstanding": "97471000", "intangibleAssetsExcludingGoodwill": "557055000", "cashAndCashEquivalentsAtCarryingValue": "29969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3177000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5901000", "operatingCashflow": "25280000", "capitalExpenditures": "882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18520000", "cashflowFromInvestment": "-882000", "stockBasedCompensation": "2257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200513000, "cost_of_revenue": 169399000, "gross_profit": 31114000, "research_and_development": null, "selling_general_admin": 13473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1234000, "depreciation_amortisation": 5477000, "ebitda": 6711000, "interest_expense": 4352000, "interest_income": null, "other_non_operating": null, "pretax_income": -3118000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -3177000, "net_income_continuing_ops": -3177000, "net_income_to_common": -3177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29969000, "short_term_investments": 3505000, "net_receivables": 37057000, "inventory": 45179000, "other_current_assets": null, "total_current_assets": 125175000, "net_ppe": null, "goodwill": null, "intangible_assets": 557055000, "goodwill_and_intangibles": 557055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 588674000, "total_assets": 713849000, "short_term_debt": 2151000, "accounts_payable": 32247999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73247000, "long_term_debt": 182517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217745999, "total_liabilities": 290993000, "total_debt": 184668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357690000, "total_equity": 422856000, "shares_outstanding": 97471000, "operating_cash_flow": 25280000, "stock_based_compensation": 2257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 882000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18520000, "free_cash_flow": 26162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1234000", "ebitda": "6711000", "netIncome": "-3177000", "grossProfit": "31114000", "depreciation": "None", "totalRevenue": "200513000", "costOfRevenue": "169399000", "interestIncome": "None", "incomeBeforeTax": "-3118000", "interestExpense": "4352000", "operatingIncome": "13435000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-4352000", "nonInterestIncome": "None", "operatingExpenses": "17679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5477000", "sellingGeneralAndAdministrative": "13473000", "netIncomeFromContinuingOperations": "-3177000" }, "balance": { "goodwill": "None", "inventory": "45179000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "713849000", "longTermDebt": "182517000", "shortTermDebt": "2151000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "557055000", "reportedCurrency": "USD", "retainedEarnings": "-357690000", "totalLiabilities": "290993000", "otherCurrentAssets": "12970000", "totalCurrentAssets": "125175000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3505000", "currentNetReceivables": "37057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588674000", "currentAccountsPayable": "32247999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196054000", "totalShareholderEquity": "422856000", "capitalLeaseObligations": "13537000", "otherCurrentLiabilities": "38848000", "totalCurrentLiabilities": "73247000", "otherNonCurrentLiabilities": "2449000", "totalNonCurrentLiabilities": "217745999", "cashAndShortTermInvestments": "29969000", "commonStockSharesOutstanding": "97471000", "intangibleAssetsExcludingGoodwill": "557055000", "cashAndCashEquivalentsAtCarryingValue": "29969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3177000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5901000", "operatingCashflow": "25280000", "capitalExpenditures": "882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18520000", "cashflowFromInvestment": "-882000", "stockBasedCompensation": "2257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5477000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }