{ "ticker": { "uuid": "fca42dd9-69a8-484a-89ff-f579024143c5", "symbol": "MEC", "name": "Mayville Engineering Co Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/fca42dd9-69a8-484a-89ff-f579024143c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/fca42dd9-69a8-484a-89ff-f579024143c5/" }, "ticker_metadata": { "id": 2604, "uuid": "fca42dd9-69a8-484a-89ff-f579024143c5", "symbol": "MEC", "name": "Mayville Engineering Co Inc", "asset_type": "equity", "market_cap": 684514000, "stock_exchange_id": 3, "industry": "Metal Fabrication", "sector": "Industrials", "description": "Mayville Engineering Company, Inc., is a contract manufacturer serving medium-duty and heavy commercial vehicles, construction and access equipment, motorsports, agriculture, military, and other end markets in the United States. The company is headquartered in Mayville, Wisconsin.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fca42dd9-69a8-484a-89ff-f579024143c5", "symbol": "MEC", "name": "Mayville Engineering Co Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/fca42dd9-69a8-484a-89ff-f579024143c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/fca42dd9-69a8-484a-89ff-f579024143c5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.28, "quality": 0.05, "momentum": 0.93, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 33.25, "market_cap": 679799974, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0378, "shareholder_yield": 0, "roe": -0.0702, "piotroski_f_score": 3, "momentum_12_1": 0.8133, "volatility_252d": 0.6216 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.991076+00:00", "batch_id": "" }, "size": { "price_close": 33.25, "market_cap": 679799974, "market_cap_usd": 679799974, "enterprise_value": 890125974, "shares_outstanding": 20445112, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.9278, "ptbv_ratio": null, "ps_ratio": 1.2233, "pcf_ratio": 24.7443, "pfcf_ratio": 16.8505, "ev_ebitda": 26.4895, "ev_ebit": -97.2815, "ev_sales": 1.6018, "ev_fcf": 22.064, "earnings_yield": null, "fcf_yield": 0.0453, "price_to_sales": 1.2233, "price_to_book": 2.9278, "price_to_cashflow": 24.7443, "ebitda_to_ev": 0.0378, "sales_yield": 0.6243 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0833, "operating_margin": -0.0165, "net_margin": -0.0293, "ebitda_margin": 0.0605, "fcf_margin": 0.0726, "roe": -0.0702, "roa": -0.0282, "roic": -0.0155, "roc_greenblatt": null, "asset_turnover": 0.9613, "cash_conversion": -2.4743, "accruals_ratio": -0.0757, "sbc_to_revenue": 0.0053, "piotroski_f_score": 3, "altman_z_score": 2.3138, "earnings_stability_5y": 8.9946, "revenue_stability_5y": 0.1589, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0801, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4897, "net_debt_to_ebitda": 6.2591, "debt_to_assets": 0.3674, "interest_coverage": -0.7434, "current_ratio": 1.6411, "quick_ratio": 0.9055, "net_debt": 210326000, "local_beta": -0.001, "volatility_252d": 0.6216, "volatility_60d": 1.4612, "max_drawdown_12m": -0.2512, "risk_adjusted_momentum": 1.3084 }, "growth": { "revenue_growth_1y": -0.0004, "revenue_growth_3y_cagr": 0.0044, "revenue_growth_5y_cagr": 0.0885, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5958, "book_value_growth_1y": -0.0204, "revenue_growth": -0.0004, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2224, "price_return_3m": 0.7336, "price_return_6m": 1.0152, "price_return_9m": 1.236, "price_return_12m": 1.2167, "price_return_12m_ex1m": 0.8133, "momentum_6m": 1.0152, "momentum_12m": 1.2167, "momentum_12_1": 0.8133, "distance_from_52w_high": 0, "distance_from_52w_low": 1.6431, "relative_strength": 1.1167 }, "raw_ttm": { "revenue_ttm": 555688000, "gross_profit_ttm": 46312000, "ebit_ttm": -9150000, "ebitda_ttm": 33603000, "net_income_ttm": -16305000, "eps_diluted_ttm": -0.7975, "operating_cash_flow_ttm": 27473000, "capital_expenditure_ttm": 12870000, "fcf_ttm": 40343000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12309000, "cash_and_equivalents": 2066000, "total_current_assets": 147286000, "total_current_liabilities": 89746000, "net_ppe": null, "total_assets": 578072000, "total_debt": 212392000, "total_equity": 232186000, "net_working_capital": 63750000, "book_value_per_share": 11.3566, "retained_earnings": 43801000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16210000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 63, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 82, "rank_ev_ebitda": 84, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 70, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 78, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 94, "rank_fcf_margin": 76, "rank_piotroski": 91, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 9 }, "composites": { "value_composite": 72, "quality_composite": 95, "momentum_composite": 7, "growth_composite": 77, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.1183, "os_score": 0.28, "value_percentile": 0.28, "quality_percentile": 0.05, "momentum_percentile": 0.93, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4532, "ticker_id": 2604, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.991076+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.25, "market_cap": 679799974, "market_cap_usd": 679799974, "enterprise_value": 890125974, "shares_outstanding": 20445112, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.92782499, "ptbv_ratio": null, "ps_ratio": 1.22334831, "pcf_ratio": 24.74429345, "pfcf_ratio": 16.85050626, "ev_ebitda": 26.48947933, "ev_ebit": -97.28152721, "ev_sales": 1.60184487, "ev_fcf": 22.06395097, "earnings_yield": null, "fcf_yield": 0.0453228, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08334173, "operating_margin": -0.01646607, "net_margin": -0.029342, "ebitda_margin": 0.06047098, "fcf_margin": 0.07260009, "roe": -0.07022387, "roa": -0.02820583, "roic": -0.01550805, "roc_greenblatt": null, "asset_turnover": 0.96127818, "cash_conversion": -2.4742717, "accruals_ratio": -0.07573105, "sbc_to_revenue": 0.00534832, "debt_to_equity": 1.48969361, "net_debt_to_ebitda": 6.25914353, "debt_to_assets": 0.36741444, "interest_coverage": -0.74335852, "current_ratio": 1.64114278, "quick_ratio": 0.90546654, "net_debt": 210326000, "revenue_growth_1y": -0.00040474, "revenue_growth_3y_cagr": 0.00436548, "revenue_growth_5y_cagr": 0.08851648, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.59576152, "book_value_growth_1y": -0.02037146, "piotroski_f_score": 3, "altman_z_score": 2.31380112, "earnings_stability_5y": 8.994581, "revenue_stability_5y": 0.158871, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22242647, "price_return_3m": 0.73357664, "price_return_6m": 1.01515152, "price_return_9m": 1.23604573, "price_return_12m": 1.21666667, "price_return_12m_ex1m": 0.81333333, "distance_from_52w_high": 0, "distance_from_52w_low": 1.64308426, "relative_strength": 1.11670309, "local_beta": -0.001, "volatility_252d": 0.621606, "volatility_60d": 1.461238, "max_drawdown_12m": -0.25119048, "revenue_ttm": 555688000, "gross_profit_ttm": 46312000, "ebit_ttm": -9150000, "ebitda_ttm": 33603000, "net_income_ttm": -16305000, "eps_diluted_ttm": -0.79750113, "operating_cash_flow_ttm": 27473000, "capital_expenditure_ttm": 12870000, "fcf_ttm": 40343000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12309000, "cash_and_equivalents": 2066000, "total_current_assets": 147286000, "total_current_liabilities": 89746000, "net_ppe": null, "total_assets": 578072000, "total_debt": 212392000, "total_equity": 232186000, "net_working_capital": 63750000, "book_value_per_share": 11.3565531, "retained_earnings": 43801000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16210000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 63, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 82, "rank_ev_ebitda": 84, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 70, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 78, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 94, "rank_fcf_margin": 76, "rank_piotroski": 91, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 9, "value_composite": 72, "quality_composite": 95, "momentum_composite": 7, "growth_composite": 77, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 87, "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": 33.25, "os": 0.28, "value": 0.28, "quality": 0.05, "momentum": 0.93, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0702, "momentum_12_1": 0.8133, "complete_fields": { "id": 4532, "ticker_id": 2604, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:47.991076+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.25, "market_cap": 679799974, "market_cap_usd": 679799974, "enterprise_value": 890125974, "shares_outstanding": 20445112, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.92782499, "ptbv_ratio": null, "ps_ratio": 1.22334831, "pcf_ratio": 24.74429345, "pfcf_ratio": 16.85050626, "ev_ebitda": 26.48947933, "ev_ebit": -97.28152721, "ev_sales": 1.60184487, "ev_fcf": 22.06395097, "earnings_yield": null, "fcf_yield": 0.0453228, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08334173, "operating_margin": -0.01646607, "net_margin": -0.029342, "ebitda_margin": 0.06047098, "fcf_margin": 0.07260009, "roe": -0.07022387, "roa": -0.02820583, "roic": -0.01550805, "roc_greenblatt": null, "asset_turnover": 0.96127818, "cash_conversion": -2.4742717, "accruals_ratio": -0.07573105, "sbc_to_revenue": 0.00534832, "debt_to_equity": 1.48969361, "net_debt_to_ebitda": 6.25914353, "debt_to_assets": 0.36741444, "interest_coverage": -0.74335852, "current_ratio": 1.64114278, "quick_ratio": 0.90546654, "net_debt": 210326000, "revenue_growth_1y": -0.00040474, "revenue_growth_3y_cagr": 0.00436548, "revenue_growth_5y_cagr": 0.08851648, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.59576152, "book_value_growth_1y": -0.02037146, "piotroski_f_score": 3, "altman_z_score": 2.31380112, "earnings_stability_5y": 8.994581, "revenue_stability_5y": 0.158871, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22242647, "price_return_3m": 0.73357664, "price_return_6m": 1.01515152, "price_return_9m": 1.23604573, "price_return_12m": 1.21666667, "price_return_12m_ex1m": 0.81333333, "distance_from_52w_high": 0, "distance_from_52w_low": 1.64308426, "relative_strength": 1.11670309, "local_beta": -0.001, "volatility_252d": 0.621606, "volatility_60d": 1.461238, "max_drawdown_12m": -0.25119048, "revenue_ttm": 555688000, "gross_profit_ttm": 46312000, "ebit_ttm": -9150000, "ebitda_ttm": 33603000, "net_income_ttm": -16305000, "eps_diluted_ttm": -0.79750113, "operating_cash_flow_ttm": 27473000, "capital_expenditure_ttm": 12870000, "fcf_ttm": 40343000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12309000, "cash_and_equivalents": 2066000, "total_current_assets": 147286000, "total_current_liabilities": 89746000, "net_ppe": null, "total_assets": 578072000, "total_debt": 212392000, "total_equity": 232186000, "net_working_capital": 63750000, "book_value_per_share": 11.3565531, "retained_earnings": 43801000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16210000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 63, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 82, "rank_ev_ebitda": 84, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 70, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 78, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 94, "rank_fcf_margin": 76, "rank_piotroski": 91, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 9, "value_composite": 72, "quality_composite": 95, "momentum_composite": 7, "growth_composite": 77, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 87, "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 546487000, "cost_of_revenue": 492478000, "gross_profit": 54009000, "ebit": -3844000, "ebitda": 37442000, "pretax_income": -14059000, "tax_provision": -5949000, "net_income": -8110000, "net_income_to_common": -8110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1502000, "total_current_assets": 128414000, "total_assets": 563640000, "short_term_debt": 0, "long_term_debt": 202525000, "total_debt": 202525000, "total_liabilities": 322903000, "total_equity": 240737000, "shares_outstanding": 20471356, "goodwill_and_intangibles": 251526000 }, "cash_flow": { "operating_cash_flow": 38562000, "capital_expenditure": 11648000, "free_cash_flow": 50210000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294882, "ticker_id": 2604, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3844000", "ebitda": "37442000", "netIncome": "-8110000", "grossProfit": "54009000", "depreciation": "None", "totalRevenue": "546487000", "costOfRevenue": "492478000", "interestIncome": "10215000", "incomeBeforeTax": "-14059000", "interestExpense": "10215000", "operatingIncome": "-3844000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5949000", "reportedCurrency": "USD", "netInterestIncome": "-10215000", "nonInterestIncome": "None", "operatingExpenses": "57853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41286000", "sellingGeneralAndAdministrative": "48137000", "netIncomeFromContinuingOperations": "-8110000" }, "balance": { "goodwill": "140246000", "inventory": "59398000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "563640000", "longTermDebt": "202525000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111280000", "reportedCurrency": "USD", "retainedEarnings": "51976000", "totalLiabilities": "322903000", "otherCurrentAssets": "9963000", "totalCurrentAssets": "128414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435226000", "currentAccountsPayable": "52377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180469000", "shortLongTermDebtTotal": "25572000", "totalShareholderEquity": "240737000", "capitalLeaseObligations": "32301000", "otherCurrentLiabilities": "22392000", "totalCurrentLiabilities": "74769000", "otherNonCurrentLiabilities": "3499000", "totalNonCurrentLiabilities": "248134000", "cashAndShortTermInvestments": "1502000", "commonStockSharesOutstanding": "20471356", "intangibleAssetsExcludingGoodwill": "111280000", "cashAndCashEquivalentsAtCarryingValue": "1502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8110000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "77000", "operatingCashflow": "38562000", "capitalExpenditures": "11648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114264000", "cashflowFromInvestment": "-151530000", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546487000, "cost_of_revenue": 492478000, "gross_profit": 54009000, "research_and_development": null, "selling_general_admin": 48137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3844000, "depreciation_amortisation": 41286000, "ebitda": 37442000, "interest_expense": 10215000, "interest_income": null, "other_non_operating": null, "pretax_income": -14059000, "tax_provision": -5949000, "effective_tax_rate": null, "net_income": -8110000, "net_income_continuing_ops": -8110000, "net_income_to_common": -8110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1502000, "short_term_investments": null, "net_receivables": 57551000, "inventory": 59398000, "other_current_assets": null, "total_current_assets": 128414000, "net_ppe": null, "goodwill": 140246000, "intangible_assets": 111280000, "goodwill_and_intangibles": 251526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 435226000, "total_assets": 563640000, "short_term_debt": 0, "accounts_payable": 52377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74769000, "long_term_debt": 202525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248134000, "total_liabilities": 322903000, "total_debt": 202525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51976000, "total_equity": 240737000, "shares_outstanding": 20471356, "operating_cash_flow": 38562000, "stock_based_compensation": 3278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151530000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114264000, "free_cash_flow": 50210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3844000", "ebitda": "37442000", "netIncome": "-8110000", "grossProfit": "54009000", "depreciation": "None", "totalRevenue": "546487000", "costOfRevenue": "492478000", "interestIncome": "10215000", "incomeBeforeTax": "-14059000", "interestExpense": "10215000", "operatingIncome": "-3844000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5949000", "reportedCurrency": "USD", "netInterestIncome": "-10215000", "nonInterestIncome": "None", "operatingExpenses": "57853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41286000", "sellingGeneralAndAdministrative": "48137000", "netIncomeFromContinuingOperations": "-8110000" }, "balance": { "goodwill": "140246000", "inventory": "59398000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "563640000", "longTermDebt": "202525000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111280000", "reportedCurrency": "USD", "retainedEarnings": "51976000", "totalLiabilities": "322903000", "otherCurrentAssets": "9963000", "totalCurrentAssets": "128414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435226000", "currentAccountsPayable": "52377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180469000", "shortLongTermDebtTotal": "25572000", "totalShareholderEquity": "240737000", "capitalLeaseObligations": "32301000", "otherCurrentLiabilities": "22392000", "totalCurrentLiabilities": "74769000", "otherNonCurrentLiabilities": "3499000", "totalNonCurrentLiabilities": "248134000", "cashAndShortTermInvestments": "1502000", "commonStockSharesOutstanding": "20471356", "intangibleAssetsExcludingGoodwill": "111280000", "cashAndCashEquivalentsAtCarryingValue": "1502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8110000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "77000", "operatingCashflow": "38562000", "capitalExpenditures": "11648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114264000", "cashflowFromInvestment": "-151530000", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31570000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 581604000, "cost_of_revenue": 510507000, "gross_profit": 71097000, "ebit": 44553000, "ebitda": 82141000, "pretax_income": 33564000, "tax_provision": 7596000, "net_income": 25968000, "net_income_to_common": 25968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206000, "total_current_assets": 112944000, "total_assets": 445570000, "short_term_debt": 4914000, "long_term_debt": 79725000, "total_debt": 84639000, "total_liabilities": 193817000, "total_equity": 251753000, "shares_outstanding": 20972000, "goodwill_and_intangibles": 144384000 }, "cash_flow": { "operating_cash_flow": 89807000, "capital_expenditure": 12098000, "free_cash_flow": 101905000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294887, "ticker_id": 2604, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44553000", "ebitda": "82141000", "netIncome": "25968000", "grossProfit": "71097000", "depreciation": "None", "totalRevenue": "581604000", "costOfRevenue": "510507000", "interestIncome": "10989000", "incomeBeforeTax": "33564000", "interestExpense": "10989000", "operatingIncome": "44553000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7596000", "reportedCurrency": "USD", "netInterestIncome": "-10989000", "nonInterestIncome": "None", "operatingExpenses": "26544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37588000", "sellingGeneralAndAdministrative": "45111000", "netIncomeFromContinuingOperations": "25968000" }, "balance": { "goodwill": "92650000", "inventory": "54756000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "445570000", "longTermDebt": "79725000", "shortTermDebt": "4914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "51734000", "reportedCurrency": "USD", "retainedEarnings": "60086000", "totalLiabilities": "193817000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "112944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332626000", "currentAccountsPayable": "39119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185143000", "shortLongTermDebtTotal": "110051000", "totalShareholderEquity": "251753000", "capitalLeaseObligations": "30326000", "otherCurrentLiabilities": "20559000", "totalCurrentLiabilities": "64592000", "otherNonCurrentLiabilities": "2538000", "totalNonCurrentLiabilities": "129225000", "cashAndShortTermInvestments": "206000", "commonStockSharesOutstanding": "20972000", "intangibleAssetsExcludingGoodwill": "51734000", "cashAndCashEquivalentsAtCarryingValue": "206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25968000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13246000", "operatingCashflow": "89807000", "capitalExpenditures": "12098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78561000", "cashflowFromInvestment": "-11712000", "stockBasedCompensation": "5186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 581604000, "cost_of_revenue": 510507000, "gross_profit": 71097000, "research_and_development": null, "selling_general_admin": 45111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44553000, "depreciation_amortisation": 37588000, "ebitda": 82141000, "interest_expense": 10989000, "interest_income": null, "other_non_operating": null, "pretax_income": 33564000, "tax_provision": 7596000, "effective_tax_rate": null, "net_income": 25968000, "net_income_continuing_ops": 25968000, "net_income_to_common": 25968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206000, "short_term_investments": null, "net_receivables": 49782000, "inventory": 54756000, "other_current_assets": null, "total_current_assets": 112944000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 51734000, "goodwill_and_intangibles": 144384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 332626000, "total_assets": 445570000, "short_term_debt": 4914000, "accounts_payable": 39119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64592000, "long_term_debt": 79725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129225000, "total_liabilities": 193817000, "total_debt": 84639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60086000, "total_equity": 251753000, "shares_outstanding": 20972000, "operating_cash_flow": 89807000, "stock_based_compensation": 5186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11712000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78561000, "free_cash_flow": 101905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44553000", "ebitda": "82141000", "netIncome": "25968000", "grossProfit": "71097000", "depreciation": "None", "totalRevenue": "581604000", "costOfRevenue": "510507000", "interestIncome": "10989000", "incomeBeforeTax": "33564000", "interestExpense": "10989000", "operatingIncome": "44553000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7596000", "reportedCurrency": "USD", "netInterestIncome": "-10989000", "nonInterestIncome": "None", "operatingExpenses": "26544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37588000", "sellingGeneralAndAdministrative": "45111000", "netIncomeFromContinuingOperations": "25968000" }, "balance": { "goodwill": "92650000", "inventory": "54756000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "445570000", "longTermDebt": "79725000", "shortTermDebt": "4914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "51734000", "reportedCurrency": "USD", "retainedEarnings": "60086000", "totalLiabilities": "193817000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "112944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332626000", "currentAccountsPayable": "39119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185143000", "shortLongTermDebtTotal": "110051000", "totalShareholderEquity": "251753000", "capitalLeaseObligations": "30326000", "otherCurrentLiabilities": "20559000", "totalCurrentLiabilities": "64592000", "otherNonCurrentLiabilities": "2538000", "totalNonCurrentLiabilities": "129225000", "cashAndShortTermInvestments": "206000", "commonStockSharesOutstanding": "20972000", "intangibleAssetsExcludingGoodwill": "51734000", "cashAndCashEquivalentsAtCarryingValue": "206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25968000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13246000", "operatingCashflow": "89807000", "capitalExpenditures": "12098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78561000", "cashflowFromInvestment": "-11712000", "stockBasedCompensation": "5186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37588000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 588425000, "cost_of_revenue": 518722000, "gross_profit": 69703000, "ebit": 19975000, "ebitda": 55055000, "pretax_income": 8883000, "tax_provision": 1039000, "net_income": 7844000, "net_income_to_common": 7844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672000, "total_current_assets": 134623000, "total_assets": 496661000, "short_term_debt": 5064000, "long_term_debt": 147493000, "total_debt": 152557000, "total_liabilities": 266683000, "total_equity": 229978000, "shares_outstanding": 20698970, "goodwill_and_intangibles": 151317000 }, "cash_flow": { "operating_cash_flow": 40363000, "capital_expenditure": 16598000, "free_cash_flow": 56961000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294892, "ticker_id": 2604, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19975000", "ebitda": "55055000", "netIncome": "7844000", "grossProfit": "69703000", "depreciation": "None", "totalRevenue": "588425000", "costOfRevenue": "518722000", "interestIncome": "11092000", "incomeBeforeTax": "8883000", "interestExpense": "11092000", "operatingIncome": "20191000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1039000", "reportedCurrency": "USD", "netInterestIncome": "-8750000", "nonInterestIncome": "None", "operatingExpenses": "49512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35080000", "sellingGeneralAndAdministrative": "41770000", "netIncomeFromContinuingOperations": "7998000" }, "balance": { "goodwill": "92650000", "inventory": "67782000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "496661000", "longTermDebt": "147493000", "shortTermDebt": "5064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58667000", "reportedCurrency": "USD", "retainedEarnings": "34118000", "totalLiabilities": "266683000", "otherCurrentAssets": "8724000", "totalCurrentAssets": "134623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362038000", "currentAccountsPayable": "46526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207978000", "shortLongTermDebtTotal": "181163000", "totalShareholderEquity": "229978000", "capitalLeaseObligations": "33670000", "otherCurrentLiabilities": "20119000", "totalCurrentLiabilities": "71709000", "otherNonCurrentLiabilities": "2453000", "totalNonCurrentLiabilities": "194974000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "20698970", "intangibleAssetsExcludingGoodwill": "58667000", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7844000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15996000", "operatingCashflow": "40363000", "capitalExpenditures": "16598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64314000", "cashflowFromInvestment": "-104132000", "stockBasedCompensation": "4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 588425000, "cost_of_revenue": 518722000, "gross_profit": 69703000, "research_and_development": null, "selling_general_admin": 41770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19975000, "depreciation_amortisation": 35080000, "ebitda": 55055000, "interest_expense": 11092000, "interest_income": null, "other_non_operating": null, "pretax_income": 8883000, "tax_provision": 1039000, "effective_tax_rate": null, "net_income": 7844000, "net_income_continuing_ops": 7998000, "net_income_to_common": 7844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672000, "short_term_investments": null, "net_receivables": 57445000, "inventory": 67782000, "other_current_assets": null, "total_current_assets": 134623000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 58667000, "goodwill_and_intangibles": 151317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362038000, "total_assets": 496661000, "short_term_debt": 5064000, "accounts_payable": 46526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71709000, "long_term_debt": 147493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194974000, "total_liabilities": 266683000, "total_debt": 152557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34118000, "total_equity": 229978000, "shares_outstanding": 20698970, "operating_cash_flow": 40363000, "stock_based_compensation": 4485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104132000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64314000, "free_cash_flow": 56961000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19975000", "ebitda": "55055000", "netIncome": "7844000", "grossProfit": "69703000", "depreciation": "None", "totalRevenue": "588425000", "costOfRevenue": "518722000", "interestIncome": "11092000", "incomeBeforeTax": "8883000", "interestExpense": "11092000", "operatingIncome": "20191000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1039000", "reportedCurrency": "USD", "netInterestIncome": "-8750000", "nonInterestIncome": "None", "operatingExpenses": "49512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35080000", "sellingGeneralAndAdministrative": "41770000", "netIncomeFromContinuingOperations": "7998000" }, "balance": { "goodwill": "92650000", "inventory": "67782000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "496661000", "longTermDebt": "147493000", "shortTermDebt": "5064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58667000", "reportedCurrency": "USD", "retainedEarnings": "34118000", "totalLiabilities": "266683000", "otherCurrentAssets": "8724000", "totalCurrentAssets": "134623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362038000", "currentAccountsPayable": "46526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207978000", "shortLongTermDebtTotal": "181163000", "totalShareholderEquity": "229978000", "capitalLeaseObligations": "33670000", "otherCurrentLiabilities": "20119000", "totalCurrentLiabilities": "71709000", "otherNonCurrentLiabilities": "2453000", "totalNonCurrentLiabilities": "194974000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "20698970", "intangibleAssetsExcludingGoodwill": "58667000", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7844000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15996000", "operatingCashflow": "40363000", "capitalExpenditures": "16598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64314000", "cashflowFromInvestment": "-104132000", "stockBasedCompensation": "4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35080000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 539392000, "cost_of_revenue": 478323000, "gross_profit": 61069000, "ebit": 25774000, "ebitda": 55085000, "pretax_income": 22394000, "tax_provision": 3667000, "net_income": 18727000, "net_income_to_common": 18727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127000, "total_current_assets": 141303000, "total_assets": 440581000, "short_term_debt": 4857000, "long_term_debt": 72236000, "total_debt": 77093000, "total_liabilities": 222714000, "total_equity": 217867000, "shares_outstanding": 20682628, "goodwill_and_intangibles": 115344000 }, "cash_flow": { "operating_cash_flow": 52426000, "capital_expenditure": 58610000, "free_cash_flow": 111036000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294897, "ticker_id": 2604, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25774000", "ebitda": "55085000", "netIncome": "18727000", "grossProfit": "61069000", "depreciation": "None", "totalRevenue": "539392000", "costOfRevenue": "478323000", "interestIncome": "3380000", "incomeBeforeTax": "22394000", "interestExpense": "3380000", "operatingIncome": "25774000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3667000", "reportedCurrency": "USD", "netInterestIncome": "-3380000", "nonInterestIncome": "None", "operatingExpenses": "35295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29311000", "sellingGeneralAndAdministrative": "32689000", "netIncomeFromContinuingOperations": "18727000" }, "balance": { "goodwill": "71535000", "inventory": "71708000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "440581000", "longTermDebt": "72236000", "shortTermDebt": "4857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "43809000", "reportedCurrency": "USD", "retainedEarnings": "26274000", "totalLiabilities": "222714000", "otherCurrentAssets": "11467000", "totalCurrentAssets": "141303000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299278000", "currentAccountsPayable": "53735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "181844000", "shortLongTermDebtTotal": "108984000", "totalShareholderEquity": "217867000", "capitalLeaseObligations": "36748000", "otherCurrentLiabilities": "43856000", "totalCurrentLiabilities": "102448000", "otherNonCurrentLiabilities": "36212000", "totalNonCurrentLiabilities": "120266000", "cashAndShortTermInvestments": "127000", "commonStockSharesOutstanding": "20682628", "intangibleAssetsExcludingGoodwill": "43809000", "cashAndCashEquivalentsAtCarryingValue": "127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18727000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1631000", "operatingCashflow": "52426000", "capitalExpenditures": "58610000", "changeInReceivables": "-2498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1749000", "cashflowFromInvestment": "-50668000", "stockBasedCompensation": "3759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539392000, "cost_of_revenue": 478323000, "gross_profit": 61069000, "research_and_development": null, "selling_general_admin": 32689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25774000, "depreciation_amortisation": 29311000, "ebitda": 55085000, "interest_expense": 3380000, "interest_income": null, "other_non_operating": null, "pretax_income": 22394000, "tax_provision": 3667000, "effective_tax_rate": null, "net_income": 18727000, "net_income_continuing_ops": 18727000, "net_income_to_common": 18727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127000, "short_term_investments": null, "net_receivables": 58001000, "inventory": 71708000, "other_current_assets": null, "total_current_assets": 141303000, "net_ppe": null, "goodwill": 71535000, "intangible_assets": 43809000, "goodwill_and_intangibles": 115344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 299278000, "total_assets": 440581000, "short_term_debt": 4857000, "accounts_payable": 53735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102448000, "long_term_debt": 72236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120266000, "total_liabilities": 222714000, "total_debt": 77093000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26274000, "total_equity": 217867000, "shares_outstanding": 20682628, "operating_cash_flow": 52426000, "stock_based_compensation": 3759000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50668000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1749000, "free_cash_flow": 111036000, "net_change_in_cash": 9000 }, "raw_data": { "income": { "ebit": "25774000", "ebitda": "55085000", "netIncome": "18727000", "grossProfit": "61069000", "depreciation": "None", "totalRevenue": "539392000", "costOfRevenue": "478323000", "interestIncome": "3380000", "incomeBeforeTax": "22394000", "interestExpense": "3380000", "operatingIncome": "25774000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3667000", "reportedCurrency": "USD", "netInterestIncome": "-3380000", "nonInterestIncome": "None", "operatingExpenses": "35295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29311000", "sellingGeneralAndAdministrative": "32689000", "netIncomeFromContinuingOperations": "18727000" }, "balance": { "goodwill": "71535000", "inventory": "71708000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "440581000", "longTermDebt": "72236000", "shortTermDebt": "4857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "43809000", "reportedCurrency": "USD", "retainedEarnings": "26274000", "totalLiabilities": "222714000", "otherCurrentAssets": "11467000", "totalCurrentAssets": "141303000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299278000", "currentAccountsPayable": "53735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "181844000", "shortLongTermDebtTotal": "108984000", "totalShareholderEquity": "217867000", "capitalLeaseObligations": "36748000", "otherCurrentLiabilities": "43856000", "totalCurrentLiabilities": "102448000", "otherNonCurrentLiabilities": "36212000", "totalNonCurrentLiabilities": "120266000", "cashAndShortTermInvestments": "127000", "commonStockSharesOutstanding": "20682628", "intangibleAssetsExcludingGoodwill": "43809000", "cashAndCashEquivalentsAtCarryingValue": "127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18727000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1631000", "operatingCashflow": "52426000", "capitalExpenditures": "58610000", "changeInReceivables": "-2498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1749000", "cashflowFromInvestment": "-50668000", "stockBasedCompensation": "3759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29311000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 454826000, "cost_of_revenue": 403451000, "gross_profit": 51375000, "ebit": -7391000, "ebitda": 24392000, "pretax_income": -9394000, "tax_provision": -1943000, "net_income": -7451000, "net_income_to_common": -7451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000, "total_current_assets": 132566000, "total_assets": 379473000, "short_term_debt": 315000, "long_term_debt": 67610000, "total_debt": 67925000, "total_liabilities": 181202000, "total_equity": 198271000, "shares_outstanding": 20830977, "goodwill_and_intangibles": 122296000 }, "cash_flow": { "operating_cash_flow": 14457000, "capital_expenditure": 39309000, "free_cash_flow": 53766000, "dividends_paid": 139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294902, "ticker_id": 2604, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7391000", "ebitda": "24392000", "netIncome": "-7451000", "grossProfit": "51375000", "depreciation": "None", "totalRevenue": "454826000", "costOfRevenue": "403451000", "interestIncome": "2003000", "incomeBeforeTax": "-9394000", "interestExpense": "2003000", "operatingIncome": "-7391000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1943000", "reportedCurrency": "USD", "netInterestIncome": "-2003000", "nonInterestIncome": "None", "operatingExpenses": "58766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31783000", "sellingGeneralAndAdministrative": "31909000", "netIncomeFromContinuingOperations": "-7451000" }, "balance": { "goodwill": "71535000", "inventory": "70157000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "379473000", "longTermDebt": "67610000", "shortTermDebt": "315000", "treasuryStock": "-6462000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50761000", "reportedCurrency": "USD", "retainedEarnings": "7547000", "totalLiabilities": "181202000", "otherCurrentAssets": "6874000", "totalCurrentAssets": "132566000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246907000", "currentAccountsPayable": "50119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "120746000", "shortLongTermDebtTotal": "67610000", "totalShareholderEquity": "198271000", "capitalLeaseObligations": "892000", "otherCurrentLiabilities": "27253000", "totalCurrentLiabilities": "77372000", "otherNonCurrentLiabilities": "26687000", "totalNonCurrentLiabilities": "103830000", "cashAndShortTermInvestments": "118000", "commonStockSharesOutstanding": "20830977", "intangibleAssetsExcludingGoodwill": "50761000", "cashAndCashEquivalentsAtCarryingValue": "118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7451000", "profitLoss": "None", "dividendPayout": "139000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27896000", "operatingCashflow": "14457000", "capitalExpenditures": "39309000", "changeInReceivables": "-12670000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19501000", "cashflowFromInvestment": "-33961000", "stockBasedCompensation": "4962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454826000, "cost_of_revenue": 403451000, "gross_profit": 51375000, "research_and_development": null, "selling_general_admin": 31909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7391000, "depreciation_amortisation": 31783000, "ebitda": 24392000, "interest_expense": 2003000, "interest_income": null, "other_non_operating": null, "pretax_income": -9394000, "tax_provision": -1943000, "effective_tax_rate": null, "net_income": -7451000, "net_income_continuing_ops": -7451000, "net_income_to_common": -7451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118000, "short_term_investments": null, "net_receivables": 55417000, "inventory": 70157000, "other_current_assets": null, "total_current_assets": 132566000, "net_ppe": null, "goodwill": 71535000, "intangible_assets": 50761000, "goodwill_and_intangibles": 122296000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 246907000, "total_assets": 379473000, "short_term_debt": 315000, "accounts_payable": 50119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77372000, "long_term_debt": 67610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103830000, "total_liabilities": 181202000, "total_debt": 67925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7547000, "total_equity": 198271000, "shares_outstanding": 20830977, "operating_cash_flow": 14457000, "stock_based_compensation": 4962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33961000, "dividends_paid": 139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19501000, "free_cash_flow": 53766000, "net_change_in_cash": -3000 }, "raw_data": { "income": { "ebit": "-7391000", "ebitda": "24392000", "netIncome": "-7451000", "grossProfit": "51375000", "depreciation": "None", "totalRevenue": "454826000", "costOfRevenue": "403451000", "interestIncome": "2003000", "incomeBeforeTax": "-9394000", "interestExpense": "2003000", "operatingIncome": "-7391000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1943000", "reportedCurrency": "USD", "netInterestIncome": "-2003000", "nonInterestIncome": "None", "operatingExpenses": "58766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31783000", "sellingGeneralAndAdministrative": "31909000", "netIncomeFromContinuingOperations": "-7451000" }, "balance": { "goodwill": "71535000", "inventory": "70157000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "379473000", "longTermDebt": "67610000", "shortTermDebt": "315000", "treasuryStock": "-6462000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50761000", "reportedCurrency": "USD", "retainedEarnings": "7547000", "totalLiabilities": "181202000", "otherCurrentAssets": "6874000", "totalCurrentAssets": "132566000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246907000", "currentAccountsPayable": "50119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "120746000", "shortLongTermDebtTotal": "67610000", "totalShareholderEquity": "198271000", "capitalLeaseObligations": "892000", "otherCurrentLiabilities": "27253000", "totalCurrentLiabilities": "77372000", "otherNonCurrentLiabilities": "26687000", "totalNonCurrentLiabilities": "103830000", "cashAndShortTermInvestments": "118000", "commonStockSharesOutstanding": "20830977", "intangibleAssetsExcludingGoodwill": "50761000", "cashAndCashEquivalentsAtCarryingValue": "118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7451000", "profitLoss": "None", "dividendPayout": "139000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27896000", "operatingCashflow": "14457000", "capitalExpenditures": "39309000", "changeInReceivables": "-12670000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19501000", "cashflowFromInvestment": "-33961000", "stockBasedCompensation": "4962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31783000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 357606000, "cost_of_revenue": 326105000, "gross_profit": 31501000, "ebit": -6498000, "ebitda": 25591000, "pretax_income": -9166000, "tax_provision": -2074000, "net_income": -7092000, "net_income_to_common": -7092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121000, "total_current_assets": 89248000, "total_assets": 338533000, "short_term_debt": 626000, "long_term_debt": 45257000, "total_debt": 45883000, "total_liabilities": 137676000, "total_equity": 200857000, "shares_outstanding": 19898122, "goodwill_and_intangibles": 133002000 }, "cash_flow": { "operating_cash_flow": 36523000, "capital_expenditure": 7794000, "free_cash_flow": 44317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294907, "ticker_id": 2604, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6498000", "ebitda": "25591000", "netIncome": "-7092000", "grossProfit": "31501000", "depreciation": "None", "totalRevenue": "357606000", "costOfRevenue": "326105000", "interestIncome": "2668000", "incomeBeforeTax": "-9166000", "interestExpense": "2668000", "operatingIncome": "-6498000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2074000", "reportedCurrency": "USD", "netInterestIncome": "-2668000", "nonInterestIncome": "None", "operatingExpenses": "37999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32089000", "sellingGeneralAndAdministrative": "27293000", "netIncomeFromContinuingOperations": "-7092000" }, "balance": { "goodwill": "71535000", "inventory": "41366000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "338533000", "longTermDebt": "45257000", "shortTermDebt": "626000", "treasuryStock": "-4934000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "61467000", "reportedCurrency": "USD", "retainedEarnings": "14998000", "totalLiabilities": "137676000", "otherCurrentAssets": "5681000", "totalCurrentAssets": "89248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249285000", "currentAccountsPayable": "33495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112821000", "shortLongTermDebtTotal": "47944000", "totalShareholderEquity": "200857000", "capitalLeaseObligations": "2061000", "otherCurrentLiabilities": "18619000", "totalCurrentLiabilities": "52740000", "otherNonCurrentLiabilities": "25731000", "totalNonCurrentLiabilities": "84936000", "cashAndShortTermInvestments": "121000", "commonStockSharesOutstanding": "19898122", "intangibleAssetsExcludingGoodwill": "61467000", "cashAndCashEquivalentsAtCarryingValue": "121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4246000", "operatingCashflow": "36523000", "capitalExpenditures": "7794000", "changeInReceivables": "-2664000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30629000", "cashflowFromInvestment": "-5774000", "stockBasedCompensation": "4732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357606000, "cost_of_revenue": 326105000, "gross_profit": 31501000, "research_and_development": null, "selling_general_admin": 27293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6498000, "depreciation_amortisation": 32089000, "ebitda": 25591000, "interest_expense": 2668000, "interest_income": null, "other_non_operating": null, "pretax_income": -9166000, "tax_provision": -2074000, "effective_tax_rate": null, "net_income": -7092000, "net_income_continuing_ops": -7092000, "net_income_to_common": -7092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121000, "short_term_investments": null, "net_receivables": 42080000, "inventory": 41366000, "other_current_assets": null, "total_current_assets": 89248000, "net_ppe": null, "goodwill": 71535000, "intangible_assets": 61467000, "goodwill_and_intangibles": 133002000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 249285000, "total_assets": 338533000, "short_term_debt": 626000, "accounts_payable": 33495000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52740000, "long_term_debt": 45257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84936000, "total_liabilities": 137676000, "total_debt": 45883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14998000, "total_equity": 200857000, "shares_outstanding": 19898122, "operating_cash_flow": 36523000, "stock_based_compensation": 4732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30629000, "free_cash_flow": 44317000, "net_change_in_cash": 120000 }, "raw_data": { "income": { "ebit": "-6498000", "ebitda": "25591000", "netIncome": "-7092000", "grossProfit": "31501000", "depreciation": "None", "totalRevenue": "357606000", "costOfRevenue": "326105000", "interestIncome": "2668000", "incomeBeforeTax": "-9166000", "interestExpense": "2668000", "operatingIncome": "-6498000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2074000", "reportedCurrency": "USD", "netInterestIncome": "-2668000", "nonInterestIncome": "None", "operatingExpenses": "37999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32089000", "sellingGeneralAndAdministrative": "27293000", "netIncomeFromContinuingOperations": "-7092000" }, "balance": { "goodwill": "71535000", "inventory": "41366000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "338533000", "longTermDebt": "45257000", "shortTermDebt": "626000", "treasuryStock": "-4934000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "61467000", "reportedCurrency": "USD", "retainedEarnings": "14998000", "totalLiabilities": "137676000", "otherCurrentAssets": "5681000", "totalCurrentAssets": "89248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249285000", "currentAccountsPayable": "33495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112821000", "shortLongTermDebtTotal": "47944000", "totalShareholderEquity": "200857000", "capitalLeaseObligations": "2061000", "otherCurrentLiabilities": "18619000", "totalCurrentLiabilities": "52740000", "otherNonCurrentLiabilities": "25731000", "totalNonCurrentLiabilities": "84936000", "cashAndShortTermInvestments": "121000", "commonStockSharesOutstanding": "19898122", "intangibleAssetsExcludingGoodwill": "61467000", "cashAndCashEquivalentsAtCarryingValue": "121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4246000", "operatingCashflow": "36523000", "capitalExpenditures": "7794000", "changeInReceivables": "-2664000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30629000", "cashflowFromInvestment": "-5774000", "stockBasedCompensation": "4732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32089000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 519704000, "cost_of_revenue": 460986000, "gross_profit": 58718000, "ebit": -2112000, "ebitda": 30890000, "pretax_income": -8840000, "tax_provision": -4088000, "net_income": -4753000, "net_income_to_common": -4753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1000, "total_current_assets": 90477000, "total_assets": 363582000, "short_term_debt": 598000, "long_term_debt": 72572000, "total_debt": 73170000, "total_liabilities": 162687000, "total_equity": 200895000, "shares_outstanding": 17447464, "goodwill_and_intangibles": 143708000 }, "cash_flow": { "operating_cash_flow": 33402000, "capital_expenditure": 25797000, "free_cash_flow": 59199000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294912, "ticker_id": 2604, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2112000", "ebitda": "30890000", "netIncome": "-4753000", "grossProfit": "58718000", "depreciation": "None", "totalRevenue": "519704000", "costOfRevenue": "460986000", "interestIncome": "6728000", "incomeBeforeTax": "-8840000", "interestExpense": "6728000", "operatingIncome": "-1958000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4088000", "reportedCurrency": "USD", "netInterestIncome": "-6728000", "nonInterestIncome": "None", "operatingExpenses": "60676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33002000", "sellingGeneralAndAdministrative": "56024000", "netIncomeFromContinuingOperations": "-4752000" }, "balance": { "goodwill": "71535000", "inventory": "45692000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "363582000", "longTermDebt": "72572000", "shortTermDebt": "598000", "treasuryStock": "-4882000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "72173000", "reportedCurrency": "USD", "retainedEarnings": "22090000", "totalLiabilities": "162687000", "otherCurrentAssets": "4596000", "totalCurrentAssets": "90477000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273105000", "currentAccountsPayable": "32173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128290000", "shortLongTermDebtTotal": "75857000", "totalShareholderEquity": "200895000", "capitalLeaseObligations": "3285000", "otherCurrentLiabilities": "9668000", "totalCurrentLiabilities": "48191000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "114496000", "cashAndShortTermInvestments": "1000", "commonStockSharesOutstanding": "17447464", "intangibleAssetsExcludingGoodwill": "72173000", "cashAndCashEquivalentsAtCarryingValue": "1000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8886000", "operatingCashflow": "33402000", "capitalExpenditures": "25797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8400000", "cashflowFromInvestment": "-28090000", "stockBasedCompensation": "3486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 519704000, "cost_of_revenue": 460986000, "gross_profit": 58718000, "research_and_development": null, "selling_general_admin": 56024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2112000, "depreciation_amortisation": 33002000, "ebitda": 30890000, "interest_expense": 6728000, "interest_income": null, "other_non_operating": null, "pretax_income": -8840000, "tax_provision": -4088000, "effective_tax_rate": null, "net_income": -4753000, "net_income_continuing_ops": -4752000, "net_income_to_common": -4753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1000, "short_term_investments": null, "net_receivables": 40188000, "inventory": 45692000, "other_current_assets": null, "total_current_assets": 90477000, "net_ppe": null, "goodwill": 71535000, "intangible_assets": 72173000, "goodwill_and_intangibles": 143708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273105000, "total_assets": 363582000, "short_term_debt": 598000, "accounts_payable": 32173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48191000, "long_term_debt": 72572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114496000, "total_liabilities": 162687000, "total_debt": 73170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22090000, "total_equity": 200895000, "shares_outstanding": 17447464, "operating_cash_flow": 33402000, "stock_based_compensation": 3486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8400000, "free_cash_flow": 59199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2112000", "ebitda": "30890000", "netIncome": "-4753000", "grossProfit": "58718000", "depreciation": "None", "totalRevenue": "519704000", "costOfRevenue": "460986000", "interestIncome": "6728000", "incomeBeforeTax": "-8840000", "interestExpense": "6728000", "operatingIncome": "-1958000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4088000", "reportedCurrency": "USD", "netInterestIncome": "-6728000", "nonInterestIncome": "None", "operatingExpenses": "60676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33002000", "sellingGeneralAndAdministrative": "56024000", "netIncomeFromContinuingOperations": "-4752000" }, "balance": { "goodwill": "71535000", "inventory": "45692000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "363582000", "longTermDebt": "72572000", "shortTermDebt": "598000", "treasuryStock": "-4882000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "72173000", "reportedCurrency": "USD", "retainedEarnings": "22090000", "totalLiabilities": "162687000", "otherCurrentAssets": "4596000", "totalCurrentAssets": "90477000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273105000", "currentAccountsPayable": "32173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128290000", "shortLongTermDebtTotal": "75857000", "totalShareholderEquity": "200895000", "capitalLeaseObligations": "3285000", "otherCurrentLiabilities": "9668000", "totalCurrentLiabilities": "48191000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "114496000", "cashAndShortTermInvestments": "1000", "commonStockSharesOutstanding": "17447464", "intangibleAssetsExcludingGoodwill": "72173000", "cashAndCashEquivalentsAtCarryingValue": "1000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8886000", "operatingCashflow": "33402000", "capitalExpenditures": "25797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8400000", "cashflowFromInvestment": "-28090000", "stockBasedCompensation": "3486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33002000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 354526000, "cost_of_revenue": 303948000, "gross_profit": 50578000, "ebit": 22731000, "ebitda": 43199000, "pretax_income": 17476000, "tax_provision": -459000, "net_income": 17935000, "net_income_to_common": 17935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3089000, "total_current_assets": 112759000, "total_assets": 391725000, "short_term_debt": 8887000, "long_term_debt": 171304000, "total_debt": 180191000, "total_liabilities": 288736000, "total_equity": 102989000, "shares_outstanding": 19693484, "goodwill_and_intangibles": 152316000 }, "cash_flow": { "operating_cash_flow": 36715000, "capital_expenditure": 17879000, "free_cash_flow": 54594000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294917, "ticker_id": 2604, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22731000", "ebitda": "43199000", "netIncome": "17935000", "grossProfit": "50578000", "depreciation": "None", "totalRevenue": "354526000", "costOfRevenue": "303948000", "interestIncome": "3879000", "incomeBeforeTax": "17476000", "interestExpense": "3879000", "operatingIncome": "22169000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-459000", "reportedCurrency": "USD", "netInterestIncome": "-3879000", "nonInterestIncome": "None", "operatingExpenses": "28409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20468000", "sellingGeneralAndAdministrative": "24313000", "netIncomeFromContinuingOperations": "17935000" }, "balance": { "goodwill": "69437000", "inventory": "53405000", "commonStock": "133806000", "currentDebt": "None", "investments": "None", "totalAssets": "391725000", "longTermDebt": "171304000", "shortTermDebt": "8887000", "treasuryStock": "-57659000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "82879000", "reportedCurrency": "USD", "retainedEarnings": "26842000", "totalLiabilities": "288736000", "otherCurrentAssets": "3967000", "totalCurrentAssets": "112759000", "currentLongTermDebt": "8606000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "52298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278966000", "currentAccountsPayable": "45992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125836000", "shortLongTermDebtTotal": "181888000", "totalShareholderEquity": "102989000", "capitalLeaseObligations": "1978000", "otherCurrentLiabilities": "20734000", "totalCurrentLiabilities": "83161000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "205575000", "cashAndShortTermInvestments": "3089000", "commonStockSharesOutstanding": "19693484", "intangibleAssetsExcludingGoodwill": "82879000", "cashAndCashEquivalentsAtCarryingValue": "3089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17935000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6873000", "operatingCashflow": "36715000", "capitalExpenditures": "17879000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98867000", "cashflowFromInvestment": "-132569000", "stockBasedCompensation": "5647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354526000, "cost_of_revenue": 303948000, "gross_profit": 50578000, "research_and_development": 0, "selling_general_admin": 24313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22731000, "depreciation_amortisation": 20468000, "ebitda": 43199000, "interest_expense": 3879000, "interest_income": null, "other_non_operating": null, "pretax_income": 17476000, "tax_provision": -459000, "effective_tax_rate": null, "net_income": 17935000, "net_income_continuing_ops": 17935000, "net_income_to_common": 17935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3089000, "short_term_investments": 0, "net_receivables": 52298000, "inventory": 53405000, "other_current_assets": null, "total_current_assets": 112759000, "net_ppe": null, "goodwill": 69437000, "intangible_assets": 82879000, "goodwill_and_intangibles": 152316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278966000, "total_assets": 391725000, "short_term_debt": 8887000, "accounts_payable": 45992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83161000, "long_term_debt": 171304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205575000, "total_liabilities": 288736000, "total_debt": 180191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26842000, "total_equity": 102989000, "shares_outstanding": 19693484, "operating_cash_flow": 36715000, "stock_based_compensation": 5647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17879000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132569000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98867000, "free_cash_flow": 54594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22731000", "ebitda": "43199000", "netIncome": "17935000", "grossProfit": "50578000", "depreciation": "None", "totalRevenue": "354526000", "costOfRevenue": "303948000", "interestIncome": "3879000", "incomeBeforeTax": "17476000", "interestExpense": "3879000", "operatingIncome": "22169000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-459000", "reportedCurrency": "USD", "netInterestIncome": "-3879000", "nonInterestIncome": "None", "operatingExpenses": "28409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20468000", "sellingGeneralAndAdministrative": "24313000", "netIncomeFromContinuingOperations": "17935000" }, "balance": { "goodwill": "69437000", "inventory": "53405000", "commonStock": "133806000", "currentDebt": "None", "investments": "None", "totalAssets": "391725000", "longTermDebt": "171304000", "shortTermDebt": "8887000", "treasuryStock": "-57659000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "82879000", "reportedCurrency": "USD", "retainedEarnings": "26842000", "totalLiabilities": "288736000", "otherCurrentAssets": "3967000", "totalCurrentAssets": "112759000", "currentLongTermDebt": "8606000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "52298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278966000", "currentAccountsPayable": "45992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125836000", "shortLongTermDebtTotal": "181888000", "totalShareholderEquity": "102989000", "capitalLeaseObligations": "1978000", "otherCurrentLiabilities": "20734000", "totalCurrentLiabilities": "83161000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "205575000", "cashAndShortTermInvestments": "3089000", "commonStockSharesOutstanding": "19693484", "intangibleAssetsExcludingGoodwill": "82879000", "cashAndCashEquivalentsAtCarryingValue": "3089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17935000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6873000", "operatingCashflow": "36715000", "capitalExpenditures": "17879000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98867000", "cashflowFromInvestment": "-132569000", "stockBasedCompensation": "5647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20468000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 144780000, "cost_of_revenue": 136949000, "gross_profit": 7831000, "ebit": -3728000, "ebitda": 7222000, "pretax_income": -11483000, "tax_provision": -3308000, "net_income": -8175000, "net_income_to_common": -8175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2066000, "total_current_assets": 147286000, "total_assets": 578072000, "short_term_debt": null, "long_term_debt": 212392000, "total_debt": 212392000, "total_liabilities": 345886000, "total_equity": 232186000, "shares_outstanding": 20445112, "goodwill_and_intangibles": 248396000 }, "cash_flow": { "operating_cash_flow": -2756000, "capital_expenditure": 4184000, "free_cash_flow": 1428000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294880, "ticker_id": 2604, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3728000", "ebitda": "7222000", "netIncome": "-8175000", "grossProfit": "7831000", "depreciation": "None", "totalRevenue": "144780000", "costOfRevenue": "136949000", "interestIncome": "None", "incomeBeforeTax": "-11483000", "interestExpense": "3661000", "operatingIncome": "-3728000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3308000", "reportedCurrency": "USD", "netInterestIncome": "-3661000", "nonInterestIncome": "None", "operatingExpenses": "11559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10950000", "sellingGeneralAndAdministrative": "13975000", "netIncomeFromContinuingOperations": "-8175000" }, "balance": { "goodwill": "140246000", "inventory": "66024000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "578072000", "longTermDebt": "212392000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "108150000", "reportedCurrency": "USD", "retainedEarnings": "43801000", "totalLiabilities": "345886000", "otherCurrentAssets": "11058000", "totalCurrentAssets": "147286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430786000", "currentAccountsPayable": "62816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23785000", "totalShareholderEquity": "232186000", "capitalLeaseObligations": "30627000", "otherCurrentLiabilities": "26930000", "totalCurrentLiabilities": "89746000", "otherNonCurrentLiabilities": "7172000", "totalNonCurrentLiabilities": "256140000", "cashAndShortTermInvestments": "2066000", "commonStockSharesOutstanding": "20445112", "intangibleAssetsExcludingGoodwill": "108150000", "cashAndCashEquivalentsAtCarryingValue": "2066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7360000", "operatingCashflow": "-2756000", "capitalExpenditures": "4184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7499000", "cashflowFromInvestment": "-4179000", "stockBasedCompensation": "795000", "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": "7820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144780000, "cost_of_revenue": 136949000, "gross_profit": 7831000, "research_and_development": null, "selling_general_admin": 13975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3728000, "depreciation_amortisation": 10950000, "ebitda": 7222000, "interest_expense": 3661000, "interest_income": null, "other_non_operating": null, "pretax_income": -11483000, "tax_provision": -3308000, "effective_tax_rate": null, "net_income": -8175000, "net_income_continuing_ops": -8175000, "net_income_to_common": -8175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2066000, "short_term_investments": null, "net_receivables": 68138000, "inventory": 66024000, "other_current_assets": null, "total_current_assets": 147286000, "net_ppe": null, "goodwill": 140246000, "intangible_assets": 108150000, "goodwill_and_intangibles": 248396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 430786000, "total_assets": 578072000, "short_term_debt": null, "accounts_payable": 62816000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89746000, "long_term_debt": 212392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 256140000, "total_liabilities": 345886000, "total_debt": 212392000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 43801000, "total_equity": 232186000, "shares_outstanding": 20445112, "operating_cash_flow": -2756000, "stock_based_compensation": 795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7499000, "free_cash_flow": 1428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3728000", "ebitda": "7222000", "netIncome": "-8175000", "grossProfit": "7831000", "depreciation": "None", "totalRevenue": "144780000", "costOfRevenue": "136949000", "interestIncome": "None", "incomeBeforeTax": "-11483000", "interestExpense": "3661000", "operatingIncome": "-3728000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3308000", "reportedCurrency": "USD", "netInterestIncome": "-3661000", "nonInterestIncome": "None", "operatingExpenses": "11559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10950000", "sellingGeneralAndAdministrative": "13975000", "netIncomeFromContinuingOperations": "-8175000" }, "balance": { "goodwill": "140246000", "inventory": "66024000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "578072000", "longTermDebt": "212392000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "108150000", "reportedCurrency": "USD", "retainedEarnings": "43801000", "totalLiabilities": "345886000", "otherCurrentAssets": "11058000", "totalCurrentAssets": "147286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430786000", "currentAccountsPayable": "62816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23785000", "totalShareholderEquity": "232186000", "capitalLeaseObligations": "30627000", "otherCurrentLiabilities": "26930000", "totalCurrentLiabilities": "89746000", "otherNonCurrentLiabilities": "7172000", "totalNonCurrentLiabilities": "256140000", "cashAndShortTermInvestments": "2066000", "commonStockSharesOutstanding": "20445112", "intangibleAssetsExcludingGoodwill": "108150000", "cashAndCashEquivalentsAtCarryingValue": "2066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7360000", "operatingCashflow": "-2756000", "capitalExpenditures": "4184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7499000", "cashflowFromInvestment": "-4179000", "stockBasedCompensation": "795000", "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": "7820000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 134270000, "cost_of_revenue": 125352000, "gross_profit": 8918000, "ebit": -5546000, "ebitda": 5519000, "pretax_income": -9366000, "tax_provision": -5008000, "net_income": -4358000, "net_income_to_common": -4358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1502000, "total_current_assets": 128414000, "total_assets": 563640000, "short_term_debt": 8276000, "long_term_debt": 202525000, "total_debt": 210801000, "total_liabilities": 322903000, "total_equity": 240737000, "shares_outstanding": 20427916, "goodwill_and_intangibles": 251526000 }, "cash_flow": { "operating_cash_flow": 13381000, "capital_expenditure": 3218000, "free_cash_flow": 16599000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294881, "ticker_id": 2604, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5546000", "ebitda": "5519000", "netIncome": "-4358000", "grossProfit": "8918000", "depreciation": "None", "totalRevenue": "134270000", "costOfRevenue": "125352000", "interestIncome": "3820000", "incomeBeforeTax": "-9366000", "interestExpense": "3820000", "operatingIncome": "-5546000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5008000", "reportedCurrency": "USD", "netInterestIncome": "-3820000", "nonInterestIncome": "None", "operatingExpenses": "14464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11065000", "sellingGeneralAndAdministrative": "11339000", "netIncomeFromContinuingOperations": "-4358000" }, "balance": { "goodwill": "140246000", "inventory": "59398000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "563640000", "longTermDebt": "202525000", "shortTermDebt": "8276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111280000", "reportedCurrency": "USD", "retainedEarnings": "51976000", "totalLiabilities": "322903000", "otherCurrentAssets": "9963000", "totalCurrentAssets": "128414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435226000", "currentAccountsPayable": "52377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180469000", "shortLongTermDebtTotal": "239105000", "totalShareholderEquity": "240737000", "capitalLeaseObligations": "32301000", "otherCurrentLiabilities": "14116000", "totalCurrentLiabilities": "74769000", "otherNonCurrentLiabilities": "3499000", "totalNonCurrentLiabilities": "248134000", "cashAndShortTermInvestments": "1502000", "commonStockSharesOutstanding": "20427916", "intangibleAssetsExcludingGoodwill": "111280000", "cashAndCashEquivalentsAtCarryingValue": "1502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1623000", "operatingCashflow": "13381000", "capitalExpenditures": "3218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10036000", "cashflowFromInvestment": "-3060000", "stockBasedCompensation": "325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134270000, "cost_of_revenue": 125352000, "gross_profit": 8918000, "research_and_development": null, "selling_general_admin": 11339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5546000, "depreciation_amortisation": 11065000, "ebitda": 5519000, "interest_expense": 3820000, "interest_income": null, "other_non_operating": null, "pretax_income": -9366000, "tax_provision": -5008000, "effective_tax_rate": null, "net_income": -4358000, "net_income_continuing_ops": -4358000, "net_income_to_common": -4358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1502000, "short_term_investments": null, "net_receivables": 57551000, "inventory": 59398000, "other_current_assets": null, "total_current_assets": 128414000, "net_ppe": null, "goodwill": 140246000, "intangible_assets": 111280000, "goodwill_and_intangibles": 251526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 435226000, "total_assets": 563640000, "short_term_debt": 8276000, "accounts_payable": 52377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74769000, "long_term_debt": 202525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248134000, "total_liabilities": 322903000, "total_debt": 210801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51976000, "total_equity": 240737000, "shares_outstanding": 20427916, "operating_cash_flow": 13381000, "stock_based_compensation": 325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3218000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10036000, "free_cash_flow": 16599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5546000", "ebitda": "5519000", "netIncome": "-4358000", "grossProfit": "8918000", "depreciation": "None", "totalRevenue": "134270000", "costOfRevenue": "125352000", "interestIncome": "3820000", "incomeBeforeTax": "-9366000", "interestExpense": "3820000", "operatingIncome": "-5546000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5008000", "reportedCurrency": "USD", "netInterestIncome": "-3820000", "nonInterestIncome": "None", "operatingExpenses": "14464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11065000", "sellingGeneralAndAdministrative": "11339000", "netIncomeFromContinuingOperations": "-4358000" }, "balance": { "goodwill": "140246000", "inventory": "59398000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "563640000", "longTermDebt": "202525000", "shortTermDebt": "8276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "111280000", "reportedCurrency": "USD", "retainedEarnings": "51976000", "totalLiabilities": "322903000", "otherCurrentAssets": "9963000", "totalCurrentAssets": "128414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435226000", "currentAccountsPayable": "52377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180469000", "shortLongTermDebtTotal": "239105000", "totalShareholderEquity": "240737000", "capitalLeaseObligations": "32301000", "otherCurrentLiabilities": "14116000", "totalCurrentLiabilities": "74769000", "otherNonCurrentLiabilities": "3499000", "totalNonCurrentLiabilities": "248134000", "cashAndShortTermInvestments": "1502000", "commonStockSharesOutstanding": "20427916", "intangibleAssetsExcludingGoodwill": "111280000", "cashAndCashEquivalentsAtCarryingValue": "1502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1623000", "operatingCashflow": "13381000", "capitalExpenditures": "3218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10036000", "cashflowFromInvestment": "-3060000", "stockBasedCompensation": "325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7940000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 144310000, "cost_of_revenue": 128371000, "gross_profit": 15939000, "ebit": 48000, "ebitda": 11184000, "pretax_income": -3382000, "tax_provision": -707000, "net_income": -2675000, "net_income_to_common": -2675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000, "total_current_assets": 142285000, "total_assets": 585582000, "short_term_debt": 7322000, "long_term_debt": 211858000, "total_debt": 219180000, "total_liabilities": 340812000, "total_equity": 244770000, "shares_outstanding": 20423858, "goodwill_and_intangibles": 254632000 }, "cash_flow": { "operating_cash_flow": 1874000, "capital_expenditure": 3022000, "free_cash_flow": 4896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294883, "ticker_id": 2604, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48000", "ebitda": "11184000", "netIncome": "-2675000", "grossProfit": "15939000", "depreciation": "None", "totalRevenue": "144310000", "costOfRevenue": "128371000", "interestIncome": "3430000", "incomeBeforeTax": "-3382000", "interestExpense": "3430000", "operatingIncome": "48000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-707000", "reportedCurrency": "USD", "netInterestIncome": "-3430000", "nonInterestIncome": "None", "operatingExpenses": "15891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11136000", "sellingGeneralAndAdministrative": "12766000", "netIncomeFromContinuingOperations": "-2675000" }, "balance": { "goodwill": "140289000", "inventory": "61219000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "585582000", "longTermDebt": "211858000", "shortTermDebt": "7322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114343000", "reportedCurrency": "USD", "retainedEarnings": "56334000", "totalLiabilities": "340812000", "otherCurrentAssets": "6020000", "totalCurrentAssets": "142285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443297000", "currentAccountsPayable": "53069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185288000", "shortLongTermDebtTotal": "250148000", "totalShareholderEquity": "244770000", "capitalLeaseObligations": "33803000", "otherCurrentLiabilities": "17634000", "totalCurrentLiabilities": "78025000", "otherNonCurrentLiabilities": "3880000", "totalNonCurrentLiabilities": "262787000", "cashAndShortTermInvestments": "1217000", "commonStockSharesOutstanding": "20423858", "intangibleAssetsExcludingGoodwill": "114343000", "cashAndCashEquivalentsAtCarryingValue": "1217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2675000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3525000", "operatingCashflow": "1874000", "capitalExpenditures": "3022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142205000", "cashflowFromInvestment": "-143068000", "stockBasedCompensation": "845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144310000, "cost_of_revenue": 128371000, "gross_profit": 15939000, "research_and_development": null, "selling_general_admin": 12766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48000, "depreciation_amortisation": 11136000, "ebitda": 11184000, "interest_expense": 3430000, "interest_income": null, "other_non_operating": null, "pretax_income": -3382000, "tax_provision": -707000, "effective_tax_rate": null, "net_income": -2675000, "net_income_continuing_ops": -2675000, "net_income_to_common": -2675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1217000, "short_term_investments": null, "net_receivables": 73829000, "inventory": 61219000, "other_current_assets": null, "total_current_assets": 142285000, "net_ppe": null, "goodwill": 140289000, "intangible_assets": 114343000, "goodwill_and_intangibles": 254632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 443297000, "total_assets": 585582000, "short_term_debt": 7322000, "accounts_payable": 53069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78025000, "long_term_debt": 211858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 262787000, "total_liabilities": 340812000, "total_debt": 219180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56334000, "total_equity": 244770000, "shares_outstanding": 20423858, "operating_cash_flow": 1874000, "stock_based_compensation": 845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143068000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142205000, "free_cash_flow": 4896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48000", "ebitda": "11184000", "netIncome": "-2675000", "grossProfit": "15939000", "depreciation": "None", "totalRevenue": "144310000", "costOfRevenue": "128371000", "interestIncome": "3430000", "incomeBeforeTax": "-3382000", "interestExpense": "3430000", "operatingIncome": "48000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-707000", "reportedCurrency": "USD", "netInterestIncome": "-3430000", "nonInterestIncome": "None", "operatingExpenses": "15891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11136000", "sellingGeneralAndAdministrative": "12766000", "netIncomeFromContinuingOperations": "-2675000" }, "balance": { "goodwill": "140289000", "inventory": "61219000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "585582000", "longTermDebt": "211858000", "shortTermDebt": "7322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114343000", "reportedCurrency": "USD", "retainedEarnings": "56334000", "totalLiabilities": "340812000", "otherCurrentAssets": "6020000", "totalCurrentAssets": "142285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443297000", "currentAccountsPayable": "53069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185288000", "shortLongTermDebtTotal": "250148000", "totalShareholderEquity": "244770000", "capitalLeaseObligations": "33803000", "otherCurrentLiabilities": "17634000", "totalCurrentLiabilities": "78025000", "otherNonCurrentLiabilities": "3880000", "totalNonCurrentLiabilities": "262787000", "cashAndShortTermInvestments": "1217000", "commonStockSharesOutstanding": "20423858", "intangibleAssetsExcludingGoodwill": "114343000", "cashAndCashEquivalentsAtCarryingValue": "1217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2675000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3525000", "operatingCashflow": "1874000", "capitalExpenditures": "3022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142205000", "cashflowFromInvestment": "-143068000", "stockBasedCompensation": "845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11136000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 132328000, "cost_of_revenue": 118704000, "gross_profit": 13624000, "ebit": 76000, "ebitda": 9678000, "pretax_income": -1322000, "tax_provision": -225000, "net_income": -1097000, "net_income_to_common": -1097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206000, "total_current_assets": 113728000, "total_assets": 433745000, "short_term_debt": 5258000, "long_term_debt": 69280000, "total_debt": 74538000, "total_liabilities": 186902000, "total_equity": 246843000, "shares_outstanding": 20699151, "goodwill_and_intangibles": 140918000 }, "cash_flow": { "operating_cash_flow": 14974000, "capital_expenditure": 2446000, "free_cash_flow": 17420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294884, "ticker_id": 2604, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76000", "ebitda": "9678000", "netIncome": "-1097000", "grossProfit": "13624000", "depreciation": "None", "totalRevenue": "132328000", "costOfRevenue": "118704000", "interestIncome": "1398000", "incomeBeforeTax": "-1322000", "interestExpense": "1398000", "operatingIncome": "76000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-225000", "reportedCurrency": "USD", "netInterestIncome": "-1398000", "nonInterestIncome": "None", "operatingExpenses": "13548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9602000", "sellingGeneralAndAdministrative": "11815000", "netIncomeFromContinuingOperations": "-1097000" }, "balance": { "goodwill": "92650000", "inventory": "53947000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "433745000", "longTermDebt": "69280000", "shortTermDebt": "5258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "48268000", "reportedCurrency": "USD", "retainedEarnings": "59009000", "totalLiabilities": "186902000", "otherCurrentAssets": "8246000", "totalCurrentAssets": "113728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320017000", "currentAccountsPayable": "46606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176088000", "shortLongTermDebtTotal": "99808000", "totalShareholderEquity": "246843000", "capitalLeaseObligations": "30528000", "otherCurrentLiabilities": "17732000", "totalCurrentLiabilities": "69596000", "otherNonCurrentLiabilities": "2681000", "totalNonCurrentLiabilities": "117306000", "cashAndShortTermInvestments": "206000", "commonStockSharesOutstanding": "20699151", "intangibleAssetsExcludingGoodwill": "48268000", "cashAndCashEquivalentsAtCarryingValue": "206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1910000", "operatingCashflow": "14974000", "capitalExpenditures": "2446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12508000", "cashflowFromInvestment": "-2443000", "stockBasedCompensation": "1007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132328000, "cost_of_revenue": 118704000, "gross_profit": 13624000, "research_and_development": null, "selling_general_admin": 11815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76000, "depreciation_amortisation": 9602000, "ebitda": 9678000, "interest_expense": 1398000, "interest_income": null, "other_non_operating": null, "pretax_income": -1322000, "tax_provision": -225000, "effective_tax_rate": null, "net_income": -1097000, "net_income_continuing_ops": -1097000, "net_income_to_common": -1097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206000, "short_term_investments": null, "net_receivables": 51329000, "inventory": 53947000, "other_current_assets": null, "total_current_assets": 113728000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 48268000, "goodwill_and_intangibles": 140918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320017000, "total_assets": 433745000, "short_term_debt": 5258000, "accounts_payable": 46606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69596000, "long_term_debt": 69280000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117306000, "total_liabilities": 186902000, "total_debt": 74538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59009000, "total_equity": 246843000, "shares_outstanding": 20699151, "operating_cash_flow": 14974000, "stock_based_compensation": 1007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2443000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12508000, "free_cash_flow": 17420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76000", "ebitda": "9678000", "netIncome": "-1097000", "grossProfit": "13624000", "depreciation": "None", "totalRevenue": "132328000", "costOfRevenue": "118704000", "interestIncome": "1398000", "incomeBeforeTax": "-1322000", "interestExpense": "1398000", "operatingIncome": "76000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-225000", "reportedCurrency": "USD", "netInterestIncome": "-1398000", "nonInterestIncome": "None", "operatingExpenses": "13548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9602000", "sellingGeneralAndAdministrative": "11815000", "netIncomeFromContinuingOperations": "-1097000" }, "balance": { "goodwill": "92650000", "inventory": "53947000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "433745000", "longTermDebt": "69280000", "shortTermDebt": "5258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "48268000", "reportedCurrency": "USD", "retainedEarnings": "59009000", "totalLiabilities": "186902000", "otherCurrentAssets": "8246000", "totalCurrentAssets": "113728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320017000", "currentAccountsPayable": "46606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176088000", "shortLongTermDebtTotal": "99808000", "totalShareholderEquity": "246843000", "capitalLeaseObligations": "30528000", "otherCurrentLiabilities": "17732000", "totalCurrentLiabilities": "69596000", "otherNonCurrentLiabilities": "2681000", "totalNonCurrentLiabilities": "117306000", "cashAndShortTermInvestments": "206000", "commonStockSharesOutstanding": "20699151", "intangibleAssetsExcludingGoodwill": "48268000", "cashAndCashEquivalentsAtCarryingValue": "206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1910000", "operatingCashflow": "14974000", "capitalExpenditures": "2446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12508000", "cashflowFromInvestment": "-2443000", "stockBasedCompensation": "1007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9602000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 135579000, "cost_of_revenue": 120255000, "gross_profit": 15324000, "ebit": 1577000, "ebitda": 11060000, "pretax_income": 10000, "tax_provision": -10000, "net_income": 20000, "net_income_to_common": 20000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183000, "total_current_assets": 122011000, "total_assets": 447702000, "short_term_debt": 4806000, "long_term_debt": 77479000, "total_debt": 82285000, "total_liabilities": 197745000, "total_equity": 249957000, "shares_outstanding": 20750938, "goodwill_and_intangibles": 142651000 }, "cash_flow": { "operating_cash_flow": 8333000, "capital_expenditure": 2962000, "free_cash_flow": 11295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294885, "ticker_id": 2604, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1577000", "ebitda": "11060000", "netIncome": "20000", "grossProfit": "15324000", "depreciation": "None", "totalRevenue": "135579000", "costOfRevenue": "120255000", "interestIncome": "1567000", "incomeBeforeTax": "10000", "interestExpense": "1567000", "operatingIncome": "1577000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-1567000", "nonInterestIncome": "None", "operatingExpenses": "13747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9483000", "sellingGeneralAndAdministrative": "12014000", "netIncomeFromContinuingOperations": "20000" }, "balance": { "goodwill": "92650000", "inventory": "55834000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "447702000", "longTermDebt": "77479000", "shortTermDebt": "4806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "50001000", "reportedCurrency": "USD", "retainedEarnings": "60106000", "totalLiabilities": "197745000", "otherCurrentAssets": "8067000", "totalCurrentAssets": "122011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325691000", "currentAccountsPayable": "49749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180021000", "shortLongTermDebtTotal": "106504000", "totalShareholderEquity": "249957000", "capitalLeaseObligations": "29025000", "otherCurrentLiabilities": "18382000", "totalCurrentLiabilities": "72937000", "otherNonCurrentLiabilities": "2940000", "totalNonCurrentLiabilities": "124808000", "cashAndShortTermInvestments": "183000", "commonStockSharesOutstanding": "20750938", "intangibleAssetsExcludingGoodwill": "50001000", "cashAndCashEquivalentsAtCarryingValue": "183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-914000", "operatingCashflow": "8333000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5397000", "cashflowFromInvestment": "-2959000", "stockBasedCompensation": "1101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135579000, "cost_of_revenue": 120255000, "gross_profit": 15324000, "research_and_development": null, "selling_general_admin": 12014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1577000, "depreciation_amortisation": 9483000, "ebitda": 11060000, "interest_expense": 1567000, "interest_income": null, "other_non_operating": null, "pretax_income": 10000, "tax_provision": -10000, "effective_tax_rate": null, "net_income": 20000, "net_income_continuing_ops": 20000, "net_income_to_common": 20000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183000, "short_term_investments": null, "net_receivables": 57927000, "inventory": 55834000, "other_current_assets": null, "total_current_assets": 122011000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 50001000, "goodwill_and_intangibles": 142651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325691000, "total_assets": 447702000, "short_term_debt": 4806000, "accounts_payable": 49749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72937000, "long_term_debt": 77479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124808000, "total_liabilities": 197745000, "total_debt": 82285000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60106000, "total_equity": 249957000, "shares_outstanding": 20750938, "operating_cash_flow": 8333000, "stock_based_compensation": 1101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5397000, "free_cash_flow": 11295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1577000", "ebitda": "11060000", "netIncome": "20000", "grossProfit": "15324000", "depreciation": "None", "totalRevenue": "135579000", "costOfRevenue": "120255000", "interestIncome": "1567000", "incomeBeforeTax": "10000", "interestExpense": "1567000", "operatingIncome": "1577000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-1567000", "nonInterestIncome": "None", "operatingExpenses": "13747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9483000", "sellingGeneralAndAdministrative": "12014000", "netIncomeFromContinuingOperations": "20000" }, "balance": { "goodwill": "92650000", "inventory": "55834000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "447702000", "longTermDebt": "77479000", "shortTermDebt": "4806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "50001000", "reportedCurrency": "USD", "retainedEarnings": "60106000", "totalLiabilities": "197745000", "otherCurrentAssets": "8067000", "totalCurrentAssets": "122011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325691000", "currentAccountsPayable": "49749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180021000", "shortLongTermDebtTotal": "106504000", "totalShareholderEquity": "249957000", "capitalLeaseObligations": "29025000", "otherCurrentLiabilities": "18382000", "totalCurrentLiabilities": "72937000", "otherNonCurrentLiabilities": "2940000", "totalNonCurrentLiabilities": "124808000", "cashAndShortTermInvestments": "183000", "commonStockSharesOutstanding": "20750938", "intangibleAssetsExcludingGoodwill": "50001000", "cashAndCashEquivalentsAtCarryingValue": "183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-914000", "operatingCashflow": "8333000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5397000", "cashflowFromInvestment": "-2959000", "stockBasedCompensation": "1101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9483000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 121306000, "cost_of_revenue": 110514000, "gross_profit": 10792000, "ebit": 23047000, "ebitda": 32508000, "pretax_income": 21035000, "tax_provision": 5064000, "net_income": 15971000, "net_income_to_common": 15971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206000, "total_current_assets": 112944000, "total_assets": 445570000, "short_term_debt": 4914000, "long_term_debt": 79725000, "total_debt": 84639000, "total_liabilities": 193817000, "total_equity": 251753000, "shares_outstanding": 21069686, "goodwill_and_intangibles": 144384000 }, "cash_flow": { "operating_cash_flow": 37960000, "capital_expenditure": 2345000, "free_cash_flow": 40305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294886, "ticker_id": 2604, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23047000", "ebitda": "32508000", "netIncome": "15971000", "grossProfit": "10792000", "depreciation": "None", "totalRevenue": "121306000", "costOfRevenue": "110514000", "interestIncome": "2012000", "incomeBeforeTax": "21035000", "interestExpense": "2012000", "operatingIncome": "23047000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5064000", "reportedCurrency": "USD", "netInterestIncome": "-2012000", "nonInterestIncome": "None", "operatingExpenses": "-12255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9461000", "sellingGeneralAndAdministrative": "11512000", "netIncomeFromContinuingOperations": "15971000" }, "balance": { "goodwill": "92650000", "inventory": "54756000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "445570000", "longTermDebt": "79725000", "shortTermDebt": "4914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "51734000", "reportedCurrency": "USD", "retainedEarnings": "60086000", "totalLiabilities": "193817000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "112944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332626000", "currentAccountsPayable": "39119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185143000", "shortLongTermDebtTotal": "110051000", "totalShareholderEquity": "251753000", "capitalLeaseObligations": "30326000", "otherCurrentLiabilities": "20559000", "totalCurrentLiabilities": "64592000", "otherNonCurrentLiabilities": "2538000", "totalNonCurrentLiabilities": "129225000", "cashAndShortTermInvestments": "206000", "commonStockSharesOutstanding": "21069686", "intangibleAssetsExcludingGoodwill": "51734000", "cashAndCashEquivalentsAtCarryingValue": "206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6607000", "operatingCashflow": "37960000", "capitalExpenditures": "2345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35865000", "cashflowFromInvestment": "-2067000", "stockBasedCompensation": "1339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121306000, "cost_of_revenue": 110514000, "gross_profit": 10792000, "research_and_development": null, "selling_general_admin": 11512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23047000, "depreciation_amortisation": 9461000, "ebitda": 32508000, "interest_expense": 2012000, "interest_income": null, "other_non_operating": null, "pretax_income": 21035000, "tax_provision": 5064000, "effective_tax_rate": null, "net_income": 15971000, "net_income_continuing_ops": 15971000, "net_income_to_common": 15971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206000, "short_term_investments": null, "net_receivables": 49782000, "inventory": 54756000, "other_current_assets": null, "total_current_assets": 112944000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 51734000, "goodwill_and_intangibles": 144384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 332626000, "total_assets": 445570000, "short_term_debt": 4914000, "accounts_payable": 39119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64592000, "long_term_debt": 79725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129225000, "total_liabilities": 193817000, "total_debt": 84639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60086000, "total_equity": 251753000, "shares_outstanding": 21069686, "operating_cash_flow": 37960000, "stock_based_compensation": 1339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35865000, "free_cash_flow": 40305000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23047000", "ebitda": "32508000", "netIncome": "15971000", "grossProfit": "10792000", "depreciation": "None", "totalRevenue": "121306000", "costOfRevenue": "110514000", "interestIncome": "2012000", "incomeBeforeTax": "21035000", "interestExpense": "2012000", "operatingIncome": "23047000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5064000", "reportedCurrency": "USD", "netInterestIncome": "-2012000", "nonInterestIncome": "None", "operatingExpenses": "-12255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9461000", "sellingGeneralAndAdministrative": "11512000", "netIncomeFromContinuingOperations": "15971000" }, "balance": { "goodwill": "92650000", "inventory": "54756000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "445570000", "longTermDebt": "79725000", "shortTermDebt": "4914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "51734000", "reportedCurrency": "USD", "retainedEarnings": "60086000", "totalLiabilities": "193817000", "otherCurrentAssets": "8200000", "totalCurrentAssets": "112944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332626000", "currentAccountsPayable": "39119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185143000", "shortLongTermDebtTotal": "110051000", "totalShareholderEquity": "251753000", "capitalLeaseObligations": "30326000", "otherCurrentLiabilities": "20559000", "totalCurrentLiabilities": "64592000", "otherNonCurrentLiabilities": "2538000", "totalNonCurrentLiabilities": "129225000", "cashAndShortTermInvestments": "206000", "commonStockSharesOutstanding": "21069686", "intangibleAssetsExcludingGoodwill": "51734000", "cashAndCashEquivalentsAtCarryingValue": "206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6607000", "operatingCashflow": "37960000", "capitalExpenditures": "2345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35865000", "cashflowFromInvestment": "-2067000", "stockBasedCompensation": "1339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9461000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 135392000, "cost_of_revenue": 118297000, "gross_profit": 17095000, "ebit": 5727000, "ebitda": 15209000, "pretax_income": 3074000, "tax_provision": 100000, "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": 178000, "total_current_assets": 126254000, "total_assets": 466002000, "short_term_debt": 4646000, "long_term_debt": 111045000, "total_debt": 115691000, "total_liabilities": 227646000, "total_equity": 238356000, "shares_outstanding": 21123494, "goodwill_and_intangibles": 146117000 }, "cash_flow": { "operating_cash_flow": 17947000, "capital_expenditure": 2879000, "free_cash_flow": 20826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294888, "ticker_id": 2604, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5727000", "ebitda": "15209000", "netIncome": "2974000", "grossProfit": "17095000", "depreciation": "None", "totalRevenue": "135392000", "costOfRevenue": "118297000", "interestIncome": "2653000", "incomeBeforeTax": "3074000", "interestExpense": "2653000", "operatingIncome": "5727000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-2653000", "nonInterestIncome": "None", "operatingExpenses": "11368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9482000", "sellingGeneralAndAdministrative": "9635000", "netIncomeFromContinuingOperations": "2974000" }, "balance": { "goodwill": "92650000", "inventory": "61173000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "466002000", "longTermDebt": "111045000", "shortTermDebt": "4646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "53467000", "reportedCurrency": "USD", "retainedEarnings": "44115000", "totalLiabilities": "227646000", "otherCurrentAssets": "10558000", "totalCurrentAssets": "126254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339748000", "currentAccountsPayable": "47990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192249000", "shortLongTermDebtTotal": "141261000", "totalShareholderEquity": "238356000", "capitalLeaseObligations": "30216000", "otherCurrentLiabilities": "18741000", "totalCurrentLiabilities": "71377000", "otherNonCurrentLiabilities": "2204000", "totalNonCurrentLiabilities": "156269000", "cashAndShortTermInvestments": "178000", "commonStockSharesOutstanding": "21123494", "intangibleAssetsExcludingGoodwill": "53467000", "cashAndCashEquivalentsAtCarryingValue": "178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6543000", "operatingCashflow": "17947000", "capitalExpenditures": "2879000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15205000", "cashflowFromInvestment": "-2878000", "stockBasedCompensation": "1352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135392000, "cost_of_revenue": 118297000, "gross_profit": 17095000, "research_and_development": null, "selling_general_admin": 9635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5727000, "depreciation_amortisation": 9482000, "ebitda": 15209000, "interest_expense": 2653000, "interest_income": null, "other_non_operating": null, "pretax_income": 3074000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": 2974000, "net_income_continuing_ops": 2974000, "net_income_to_common": 2974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178000, "short_term_investments": null, "net_receivables": 54345000, "inventory": 61173000, "other_current_assets": null, "total_current_assets": 126254000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 53467000, "goodwill_and_intangibles": 146117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 339748000, "total_assets": 466002000, "short_term_debt": 4646000, "accounts_payable": 47990000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71377000, "long_term_debt": 111045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156269000, "total_liabilities": 227646000, "total_debt": 115691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44115000, "total_equity": 238356000, "shares_outstanding": 21123494, "operating_cash_flow": 17947000, "stock_based_compensation": 1352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2879000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15205000, "free_cash_flow": 20826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5727000", "ebitda": "15209000", "netIncome": "2974000", "grossProfit": "17095000", "depreciation": "None", "totalRevenue": "135392000", "costOfRevenue": "118297000", "interestIncome": "2653000", "incomeBeforeTax": "3074000", "interestExpense": "2653000", "operatingIncome": "5727000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-2653000", "nonInterestIncome": "None", "operatingExpenses": "11368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9482000", "sellingGeneralAndAdministrative": "9635000", "netIncomeFromContinuingOperations": "2974000" }, "balance": { "goodwill": "92650000", "inventory": "61173000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "466002000", "longTermDebt": "111045000", "shortTermDebt": "4646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "53467000", "reportedCurrency": "USD", "retainedEarnings": "44115000", "totalLiabilities": "227646000", "otherCurrentAssets": "10558000", "totalCurrentAssets": "126254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339748000", "currentAccountsPayable": "47990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192249000", "shortLongTermDebtTotal": "141261000", "totalShareholderEquity": "238356000", "capitalLeaseObligations": "30216000", "otherCurrentLiabilities": "18741000", "totalCurrentLiabilities": "71377000", "otherNonCurrentLiabilities": "2204000", "totalNonCurrentLiabilities": "156269000", "cashAndShortTermInvestments": "178000", "commonStockSharesOutstanding": "21123494", "intangibleAssetsExcludingGoodwill": "53467000", "cashAndCashEquivalentsAtCarryingValue": "178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6543000", "operatingCashflow": "17947000", "capitalExpenditures": "2879000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15205000", "cashflowFromInvestment": "-2878000", "stockBasedCompensation": "1352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4059000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 163636000, "cost_of_revenue": 141359000, "gross_profit": 22277000, "ebit": 8150000, "ebitda": 17541000, "pretax_income": 5181000, "tax_provision": 1399000, "net_income": 3782000, "net_income_to_common": 3782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314000, "total_current_assets": 140212000, "total_assets": 488151000, "short_term_debt": 4856000, "long_term_debt": 122063000, "total_debt": 126919000, "total_liabilities": 250067000, "total_equity": 238084000, "shares_outstanding": 21034780, "goodwill_and_intangibles": 147851000 }, "cash_flow": { "operating_cash_flow": 23275000, "capital_expenditure": 4099000, "free_cash_flow": 27374000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294889, "ticker_id": 2604, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8150000", "ebitda": "17541000", "netIncome": "3782000", "grossProfit": "22277000", "depreciation": "None", "totalRevenue": "163636000", "costOfRevenue": "141359000", "interestIncome": "None", "incomeBeforeTax": "5181000", "interestExpense": "2969000", "operatingIncome": "8150000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1399000", "reportedCurrency": "USD", "netInterestIncome": "-2969000", "nonInterestIncome": "None", "operatingExpenses": "14127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9391000", "sellingGeneralAndAdministrative": "12394000", "netIncomeFromContinuingOperations": "3782000" }, "balance": { "goodwill": "92650000", "inventory": "60816000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "488151000", "longTermDebt": "122063000", "shortTermDebt": "4856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55201000", "reportedCurrency": "USD", "retainedEarnings": "41141000", "totalLiabilities": "250067000", "otherCurrentAssets": "11229000", "totalCurrentAssets": "140212000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347939000", "currentAccountsPayable": "53963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153535000", "totalShareholderEquity": "238084000", "capitalLeaseObligations": "31472000", "otherCurrentLiabilities": "23009000", "totalCurrentLiabilities": "81828000", "otherNonCurrentLiabilities": "2398000", "totalNonCurrentLiabilities": "168239000", "cashAndShortTermInvestments": "314000", "commonStockSharesOutstanding": "21034780", "intangibleAssetsExcludingGoodwill": "55201000", "cashAndCashEquivalentsAtCarryingValue": "314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3782000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5207000", "operatingCashflow": "23275000", "capitalExpenditures": "4099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19176000", "cashflowFromInvestment": "-4099000", "stockBasedCompensation": "1338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163636000, "cost_of_revenue": 141359000, "gross_profit": 22277000, "research_and_development": null, "selling_general_admin": 12394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8150000, "depreciation_amortisation": 9391000, "ebitda": 17541000, "interest_expense": 2969000, "interest_income": null, "other_non_operating": null, "pretax_income": 5181000, "tax_provision": 1399000, "effective_tax_rate": null, "net_income": 3782000, "net_income_continuing_ops": 3782000, "net_income_to_common": 3782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314000, "short_term_investments": null, "net_receivables": 67853000, "inventory": 60816000, "other_current_assets": null, "total_current_assets": 140212000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 55201000, "goodwill_and_intangibles": 147851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 347939000, "total_assets": 488151000, "short_term_debt": 4856000, "accounts_payable": 53963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81828000, "long_term_debt": 122063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168239000, "total_liabilities": 250067000, "total_debt": 126919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41141000, "total_equity": 238084000, "shares_outstanding": 21034780, "operating_cash_flow": 23275000, "stock_based_compensation": 1338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19176000, "free_cash_flow": 27374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8150000", "ebitda": "17541000", "netIncome": "3782000", "grossProfit": "22277000", "depreciation": "None", "totalRevenue": "163636000", "costOfRevenue": "141359000", "interestIncome": "None", "incomeBeforeTax": "5181000", "interestExpense": "2969000", "operatingIncome": "8150000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1399000", "reportedCurrency": "USD", "netInterestIncome": "-2969000", "nonInterestIncome": "None", "operatingExpenses": "14127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9391000", "sellingGeneralAndAdministrative": "12394000", "netIncomeFromContinuingOperations": "3782000" }, "balance": { "goodwill": "92650000", "inventory": "60816000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "488151000", "longTermDebt": "122063000", "shortTermDebt": "4856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55201000", "reportedCurrency": "USD", "retainedEarnings": "41141000", "totalLiabilities": "250067000", "otherCurrentAssets": "11229000", "totalCurrentAssets": "140212000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347939000", "currentAccountsPayable": "53963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153535000", "totalShareholderEquity": "238084000", "capitalLeaseObligations": "31472000", "otherCurrentLiabilities": "23009000", "totalCurrentLiabilities": "81828000", "otherNonCurrentLiabilities": "2398000", "totalNonCurrentLiabilities": "168239000", "cashAndShortTermInvestments": "314000", "commonStockSharesOutstanding": "21034780", "intangibleAssetsExcludingGoodwill": "55201000", "cashAndCashEquivalentsAtCarryingValue": "314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3782000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5207000", "operatingCashflow": "23275000", "capitalExpenditures": "4099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19176000", "cashflowFromInvestment": "-4099000", "stockBasedCompensation": "1338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9391000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 161269000, "cost_of_revenue": 140336000, "gross_profit": 20933000, "ebit": 7631000, "ebitda": 16885000, "pretax_income": 4275000, "tax_provision": 1034000, "net_income": 3241000, "net_income_to_common": 3241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314000, "total_current_assets": 145506000, "total_assets": 499901000, "short_term_debt": 5010000, "long_term_debt": 139817000, "total_debt": 144827000, "total_liabilities": 265864000, "total_equity": 234037000, "shares_outstanding": 20700046, "goodwill_and_intangibles": 149584000 }, "cash_flow": { "operating_cash_flow": 10625000, "capital_expenditure": 2775000, "free_cash_flow": 13400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294890, "ticker_id": 2604, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7631000", "ebitda": "16885000", "netIncome": "3241000", "grossProfit": "20933000", "depreciation": "None", "totalRevenue": "161269000", "costOfRevenue": "140336000", "interestIncome": "None", "incomeBeforeTax": "4275000", "interestExpense": "3356000", "operatingIncome": "7631000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1034000", "reportedCurrency": "USD", "netInterestIncome": "-3356000", "nonInterestIncome": "None", "operatingExpenses": "13302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9254000", "sellingGeneralAndAdministrative": "11569000", "netIncomeFromContinuingOperations": "3241000" }, "balance": { "goodwill": "92650000", "inventory": "66106000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "499901000", "longTermDebt": "139817000", "shortTermDebt": "5010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "56934000", "reportedCurrency": "USD", "retainedEarnings": "37359000", "totalLiabilities": "265864000", "otherCurrentAssets": "8755000", "totalCurrentAssets": "145506000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354395000", "currentAccountsPayable": "54457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172359000", "totalShareholderEquity": "234037000", "capitalLeaseObligations": "32542000", "otherCurrentLiabilities": "19679000", "totalCurrentLiabilities": "79146000", "otherNonCurrentLiabilities": "2340000", "totalNonCurrentLiabilities": "186718000", "cashAndShortTermInvestments": "314000", "commonStockSharesOutstanding": "20700046", "intangibleAssetsExcludingGoodwill": "56934000", "cashAndCashEquivalentsAtCarryingValue": "314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1923000", "operatingCashflow": "10625000", "capitalExpenditures": "2775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8315000", "cashflowFromInvestment": "-2668000", "stockBasedCompensation": "1157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161269000, "cost_of_revenue": 140336000, "gross_profit": 20933000, "research_and_development": null, "selling_general_admin": 11569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7631000, "depreciation_amortisation": 9254000, "ebitda": 16885000, "interest_expense": 3356000, "interest_income": null, "other_non_operating": null, "pretax_income": 4275000, "tax_provision": 1034000, "effective_tax_rate": null, "net_income": 3241000, "net_income_continuing_ops": 3241000, "net_income_to_common": 3241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314000, "short_term_investments": null, "net_receivables": 70331000, "inventory": 66106000, "other_current_assets": null, "total_current_assets": 145506000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 56934000, "goodwill_and_intangibles": 149584000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354395000, "total_assets": 499901000, "short_term_debt": 5010000, "accounts_payable": 54457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79146000, "long_term_debt": 139817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 186718000, "total_liabilities": 265864000, "total_debt": 144827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37359000, "total_equity": 234037000, "shares_outstanding": 20700046, "operating_cash_flow": 10625000, "stock_based_compensation": 1157000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8315000, "free_cash_flow": 13400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7631000", "ebitda": "16885000", "netIncome": "3241000", "grossProfit": "20933000", "depreciation": "None", "totalRevenue": "161269000", "costOfRevenue": "140336000", "interestIncome": "None", "incomeBeforeTax": "4275000", "interestExpense": "3356000", "operatingIncome": "7631000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1034000", "reportedCurrency": "USD", "netInterestIncome": "-3356000", "nonInterestIncome": "None", "operatingExpenses": "13302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9254000", "sellingGeneralAndAdministrative": "11569000", "netIncomeFromContinuingOperations": "3241000" }, "balance": { "goodwill": "92650000", "inventory": "66106000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "499901000", "longTermDebt": "139817000", "shortTermDebt": "5010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "56934000", "reportedCurrency": "USD", "retainedEarnings": "37359000", "totalLiabilities": "265864000", "otherCurrentAssets": "8755000", "totalCurrentAssets": "145506000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354395000", "currentAccountsPayable": "54457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172359000", "totalShareholderEquity": "234037000", "capitalLeaseObligations": "32542000", "otherCurrentLiabilities": "19679000", "totalCurrentLiabilities": "79146000", "otherNonCurrentLiabilities": "2340000", "totalNonCurrentLiabilities": "186718000", "cashAndShortTermInvestments": "314000", "commonStockSharesOutstanding": "20700046", "intangibleAssetsExcludingGoodwill": "56934000", "cashAndCashEquivalentsAtCarryingValue": "314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1923000", "operatingCashflow": "10625000", "capitalExpenditures": "2775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8315000", "cashflowFromInvestment": "-2668000", "stockBasedCompensation": "1157000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-683000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9254000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 148582000, "cost_of_revenue": 130371000, "gross_profit": 18211000, "ebit": 5354000, "ebitda": 14936000, "pretax_income": 1795000, "tax_provision": -432000, "net_income": 2227000, "net_income_to_common": 2227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672000, "total_current_assets": 134623000, "total_assets": 496661000, "short_term_debt": 5064000, "long_term_debt": 147493000, "total_debt": 152557000, "total_liabilities": 266683000, "total_equity": 229978000, "shares_outstanding": 20673443, "goodwill_and_intangibles": 151317000 }, "cash_flow": { "operating_cash_flow": 26667000, "capital_expenditure": 6784000, "free_cash_flow": 33451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294891, "ticker_id": 2604, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5354000", "ebitda": "14936000", "netIncome": "2227000", "grossProfit": "18211000", "depreciation": "None", "totalRevenue": "148582000", "costOfRevenue": "130371000", "interestIncome": "None", "incomeBeforeTax": "1795000", "interestExpense": "3559000", "operatingIncome": "5354000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-432000", "reportedCurrency": "USD", "netInterestIncome": "-3559000", "nonInterestIncome": "None", "operatingExpenses": "12857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9582000", "sellingGeneralAndAdministrative": "10764000", "netIncomeFromContinuingOperations": "2227000" }, "balance": { "goodwill": "92650000", "inventory": "67782000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "496661000", "longTermDebt": "147493000", "shortTermDebt": "5064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58667000", "reportedCurrency": "USD", "retainedEarnings": "34118000", "totalLiabilities": "266683000", "otherCurrentAssets": "8724000", "totalCurrentAssets": "134623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362038000", "currentAccountsPayable": "46526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181163000", "totalShareholderEquity": "229978000", "capitalLeaseObligations": "33670000", "otherCurrentLiabilities": "20119000", "totalCurrentLiabilities": "71709000", "otherNonCurrentLiabilities": "2453000", "totalNonCurrentLiabilities": "194974000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "20673443", "intangibleAssetsExcludingGoodwill": "58667000", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2227000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5623000", "operatingCashflow": "26667000", "capitalExpenditures": "6784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21822000", "cashflowFromInvestment": "-6478000", "stockBasedCompensation": "730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148582000, "cost_of_revenue": 130371000, "gross_profit": 18211000, "research_and_development": null, "selling_general_admin": 10764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5354000, "depreciation_amortisation": 9582000, "ebitda": 14936000, "interest_expense": 3559000, "interest_income": null, "other_non_operating": null, "pretax_income": 1795000, "tax_provision": -432000, "effective_tax_rate": null, "net_income": 2227000, "net_income_continuing_ops": 2227000, "net_income_to_common": 2227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672000, "short_term_investments": null, "net_receivables": 57445000, "inventory": 67782000, "other_current_assets": null, "total_current_assets": 134623000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 58667000, "goodwill_and_intangibles": 151317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362038000, "total_assets": 496661000, "short_term_debt": 5064000, "accounts_payable": 46526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71709000, "long_term_debt": 147493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194974000, "total_liabilities": 266683000, "total_debt": 152557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34118000, "total_equity": 229978000, "shares_outstanding": 20673443, "operating_cash_flow": 26667000, "stock_based_compensation": 730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6478000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21822000, "free_cash_flow": 33451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5354000", "ebitda": "14936000", "netIncome": "2227000", "grossProfit": "18211000", "depreciation": "None", "totalRevenue": "148582000", "costOfRevenue": "130371000", "interestIncome": "None", "incomeBeforeTax": "1795000", "interestExpense": "3559000", "operatingIncome": "5354000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-432000", "reportedCurrency": "USD", "netInterestIncome": "-3559000", "nonInterestIncome": "None", "operatingExpenses": "12857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9582000", "sellingGeneralAndAdministrative": "10764000", "netIncomeFromContinuingOperations": "2227000" }, "balance": { "goodwill": "92650000", "inventory": "67782000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "496661000", "longTermDebt": "147493000", "shortTermDebt": "5064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58667000", "reportedCurrency": "USD", "retainedEarnings": "34118000", "totalLiabilities": "266683000", "otherCurrentAssets": "8724000", "totalCurrentAssets": "134623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362038000", "currentAccountsPayable": "46526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181163000", "totalShareholderEquity": "229978000", "capitalLeaseObligations": "33670000", "otherCurrentLiabilities": "20119000", "totalCurrentLiabilities": "71709000", "otherNonCurrentLiabilities": "2453000", "totalNonCurrentLiabilities": "194974000", "cashAndShortTermInvestments": "672000", "commonStockSharesOutstanding": "20673443", "intangibleAssetsExcludingGoodwill": "58667000", "cashAndCashEquivalentsAtCarryingValue": "672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2227000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5623000", "operatingCashflow": "26667000", "capitalExpenditures": "6784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21822000", "cashflowFromInvestment": "-6478000", "stockBasedCompensation": "730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9582000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 158217000, "cost_of_revenue": 139197000, "gross_profit": 19020000, "ebit": 5893000, "ebitda": 15500000, "pretax_income": 1986000, "tax_provision": 554000, "net_income": 1432000, "net_income_to_common": 1432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2305000, "total_current_assets": 157862000, "total_assets": 524797000, "short_term_debt": 5079000, "long_term_debt": 168412000, "total_debt": 173491000, "total_liabilities": 297755000, "total_equity": 227042000, "shares_outstanding": 20622864, "goodwill_and_intangibles": 153410000 }, "cash_flow": { "operating_cash_flow": 19561000, "capital_expenditure": 3494000, "free_cash_flow": 23055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294893, "ticker_id": 2604, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5893000", "ebitda": "15500000", "netIncome": "1432000", "grossProfit": "19020000", "depreciation": "None", "totalRevenue": "158217000", "costOfRevenue": "139197000", "interestIncome": "3907000", "incomeBeforeTax": "1986000", "interestExpense": "3907000", "operatingIncome": "5893000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "554000", "reportedCurrency": "USD", "netInterestIncome": "-3907000", "nonInterestIncome": "None", "operatingExpenses": "13127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9607000", "sellingGeneralAndAdministrative": "10954000", "netIncomeFromContinuingOperations": "1432000" }, "balance": { "goodwill": "92650000", "inventory": "73311000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "524797000", "longTermDebt": "168412000", "shortTermDebt": "5079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "60760000", "reportedCurrency": "USD", "retainedEarnings": "31891000", "totalLiabilities": "297755000", "otherCurrentAssets": "10177000", "totalCurrentAssets": "157862000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366935000", "currentAccountsPayable": "53366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "210739000", "shortLongTermDebtTotal": "202041000", "totalShareholderEquity": "227042000", "capitalLeaseObligations": "33629000", "otherCurrentLiabilities": "23014000", "totalCurrentLiabilities": "81459000", "otherNonCurrentLiabilities": "3066000", "totalNonCurrentLiabilities": "216296000", "cashAndShortTermInvestments": "2305000", "commonStockSharesOutstanding": "20622864", "intangibleAssetsExcludingGoodwill": "60760000", "cashAndCashEquivalentsAtCarryingValue": "2305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2979000", "operatingCashflow": "19561000", "capitalExpenditures": "3494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15894000", "cashflowFromInvestment": "-91487000", "stockBasedCompensation": "1335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158217000, "cost_of_revenue": 139197000, "gross_profit": 19020000, "research_and_development": null, "selling_general_admin": 10954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5893000, "depreciation_amortisation": 9607000, "ebitda": 15500000, "interest_expense": 3907000, "interest_income": null, "other_non_operating": null, "pretax_income": 1986000, "tax_provision": 554000, "effective_tax_rate": null, "net_income": 1432000, "net_income_continuing_ops": 1432000, "net_income_to_common": 1432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2305000, "short_term_investments": null, "net_receivables": 72069000, "inventory": 73311000, "other_current_assets": null, "total_current_assets": 157862000, "net_ppe": null, "goodwill": 92650000, "intangible_assets": 60760000, "goodwill_and_intangibles": 153410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366935000, "total_assets": 524797000, "short_term_debt": 5079000, "accounts_payable": 53366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81459000, "long_term_debt": 168412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 216296000, "total_liabilities": 297755000, "total_debt": 173491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31891000, "total_equity": 227042000, "shares_outstanding": 20622864, "operating_cash_flow": 19561000, "stock_based_compensation": 1335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15894000, "free_cash_flow": 23055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5893000", "ebitda": "15500000", "netIncome": "1432000", "grossProfit": "19020000", "depreciation": "None", "totalRevenue": "158217000", "costOfRevenue": "139197000", "interestIncome": "3907000", "incomeBeforeTax": "1986000", "interestExpense": "3907000", "operatingIncome": "5893000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "554000", "reportedCurrency": "USD", "netInterestIncome": "-3907000", "nonInterestIncome": "None", "operatingExpenses": "13127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9607000", "sellingGeneralAndAdministrative": "10954000", "netIncomeFromContinuingOperations": "1432000" }, "balance": { "goodwill": "92650000", "inventory": "73311000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "524797000", "longTermDebt": "168412000", "shortTermDebt": "5079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "60760000", "reportedCurrency": "USD", "retainedEarnings": "31891000", "totalLiabilities": "297755000", "otherCurrentAssets": "10177000", "totalCurrentAssets": "157862000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366935000", "currentAccountsPayable": "53366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "210739000", "shortLongTermDebtTotal": "202041000", "totalShareholderEquity": "227042000", "capitalLeaseObligations": "33629000", "otherCurrentLiabilities": "23014000", "totalCurrentLiabilities": "81459000", "otherNonCurrentLiabilities": "3066000", "totalNonCurrentLiabilities": "216296000", "cashAndShortTermInvestments": "2305000", "commonStockSharesOutstanding": "20622864", "intangibleAssetsExcludingGoodwill": "60760000", "cashAndCashEquivalentsAtCarryingValue": "2305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2979000", "operatingCashflow": "19561000", "capitalExpenditures": "3494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15894000", "cashflowFromInvestment": "-91487000", "stockBasedCompensation": "1335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9607000", "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": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "income_statement": { "revenue": 138980000, "cost_of_revenue": 122885000, "gross_profit": 16095000, "ebit": 4057000, "ebitda": 12068000, "pretax_income": 2089000, "tax_provision": 475000, "net_income": 1614000, "net_income_to_common": 1614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90125000, "total_current_assets": 238206000, "total_assets": 528602000, "short_term_debt": 5017000, "long_term_debt": 177943000, "total_debt": 182960000, "total_liabilities": 303233000, "total_equity": 225369000, "shares_outstanding": 20827728, "goodwill_and_intangibles": 111868000 }, "cash_flow": { "operating_cash_flow": 178000, "capital_expenditure": 3912000, "free_cash_flow": 4090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294894, "ticker_id": 2604, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:52.575822+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4057000", "ebitda": "12068000", "netIncome": "1614000", "grossProfit": "16095000", "depreciation": "None", "totalRevenue": "138980000", "costOfRevenue": "122885000", "interestIncome": "1968000", "incomeBeforeTax": "2089000", "interestExpense": "1968000", "operatingIncome": "4273000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-1968000", "nonInterestIncome": "None", "operatingExpenses": "11822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-216000", "costofGoodsAndServicesSold": "122885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8011000", "sellingGeneralAndAdministrative": "10084000", "netIncomeFromContinuingOperations": "1614000" }, "balance": { "goodwill": "71535000", "inventory": "66828000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "528602000", "longTermDebt": "177943000", "shortTermDebt": "5017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "40333000", "reportedCurrency": "USD", "retainedEarnings": "30459000", "totalLiabilities": "303233000", "otherCurrentAssets": "12187000", "totalCurrentAssets": "238206000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290396000", "currentAccountsPayable": "52354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "141407000", "shortLongTermDebtTotal": "212705000", "totalShareholderEquity": "225369000", "capitalLeaseObligations": "34762000", "otherCurrentLiabilities": "21334000", "totalCurrentLiabilities": "78705000", "otherNonCurrentLiabilities": "33875000", "totalNonCurrentLiabilities": "224528000", "cashAndShortTermInvestments": "90125000", "commonStockSharesOutstanding": "20827728", "intangibleAssetsExcludingGoodwill": "40333000", "cashAndCashEquivalentsAtCarryingValue": "90125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2090000", "operatingCashflow": "178000", "capitalExpenditures": "3912000", "changeInReceivables": "5194000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93733000", "cashflowFromInvestment": "-3912000", "stockBasedCompensation": "1354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138980000, "cost_of_revenue": 122885000, "gross_profit": 16095000, "research_and_development": null, "selling_general_admin": 10084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4057000, "depreciation_amortisation": 8011000, "ebitda": 12068000, "interest_expense": 1968000, "interest_income": null, "other_non_operating": null, "pretax_income": 2089000, "tax_provision": 475000, "effective_tax_rate": null, "net_income": 1614000, "net_income_continuing_ops": 1614000, "net_income_to_common": 1614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90125000, "short_term_investments": null, "net_receivables": 69066000, "inventory": 66828000, "other_current_assets": null, "total_current_assets": 238206000, "net_ppe": null, "goodwill": 71535000, "intangible_assets": 40333000, "goodwill_and_intangibles": 111868000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290396000, "total_assets": 528602000, "short_term_debt": 5017000, "accounts_payable": 52354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78705000, "long_term_debt": 177943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224528000, "total_liabilities": 303233000, "total_debt": 182960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30459000, "total_equity": 225369000, "shares_outstanding": 20827728, "operating_cash_flow": 178000, "stock_based_compensation": 1354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3912000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93733000, "free_cash_flow": 4090000, "net_change_in_cash": 89999000 }, "raw_data": { "income": { "ebit": "4057000", "ebitda": "12068000", "netIncome": "1614000", "grossProfit": "16095000", "depreciation": "None", "totalRevenue": "138980000", "costOfRevenue": "122885000", "interestIncome": "1968000", "incomeBeforeTax": "2089000", "interestExpense": "1968000", "operatingIncome": "4273000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-1968000", "nonInterestIncome": "None", "operatingExpenses": "11822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-216000", "costofGoodsAndServicesSold": "122885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8011000", "sellingGeneralAndAdministrative": "10084000", "netIncomeFromContinuingOperations": "1614000" }, "balance": { "goodwill": "71535000", "inventory": "66828000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "528602000", "longTermDebt": "177943000", "shortTermDebt": "5017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "40333000", "reportedCurrency": "USD", "retainedEarnings": "30459000", "totalLiabilities": "303233000", "otherCurrentAssets": "12187000", "totalCurrentAssets": "238206000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290396000", "currentAccountsPayable": "52354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "141407000", "shortLongTermDebtTotal": "212705000", "totalShareholderEquity": "225369000", "capitalLeaseObligations": "34762000", "otherCurrentLiabilities": "21334000", "totalCurrentLiabilities": "78705000", "otherNonCurrentLiabilities": "33875000", "totalNonCurrentLiabilities": "224528000", "cashAndShortTermInvestments": "90125000", "commonStockSharesOutstanding": "20827728", "intangibleAssetsExcludingGoodwill": "40333000", "cashAndCashEquivalentsAtCarryingValue": "90125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2090000", "operatingCashflow": "178000", "capitalExpenditures": "3912000", "changeInReceivables": "5194000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93733000", "cashflowFromInvestment": "-3912000", "stockBasedCompensation": "1354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }