{ "ticker": { "uuid": "079d3408-0745-4cd7-919e-16f4e909130f", "symbol": "SNDA", "name": "Sonida Senior Living Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/079d3408-0745-4cd7-919e-16f4e909130f/", "api_url": "https://sharemaestro.com/factors/api/tickers/079d3408-0745-4cd7-919e-16f4e909130f/" }, "ticker_metadata": { "id": 3683, "uuid": "079d3408-0745-4cd7-919e-16f4e909130f", "symbol": "SNDA", "name": "Sonida Senior Living Inc", "asset_type": "equity", "market_cap": 1707779000, "stock_exchange_id": 3, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Sonida Senior Living, Inc. develops, owns, operates and manages senior living communities in the United States. The company is headquartered in Dallas, Texas.", "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": "079d3408-0745-4cd7-919e-16f4e909130f", "symbol": "SNDA", "name": "Sonida Senior Living Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/079d3408-0745-4cd7-919e-16f4e909130f/", "api_url": "https://sharemaestro.com/factors/api/tickers/079d3408-0745-4cd7-919e-16f4e909130f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.72, "quality": 0.02, "momentum": 0.81, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 34.38, "market_cap": 622484280, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0023, "shareholder_yield": 0.0085, "roe": -0.1124, "piotroski_f_score": 3, "momentum_12_1": 0.5091, "volatility_252d": 0.3299 }, "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": "2026-06-07T06:54:38.180149+00:00", "batch_id": "" }, "size": { "price_close": 34.38, "market_cap": 622484280, "market_cap_usd": 622484280, "enterprise_value": 2160557280, "shares_outstanding": 18106000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7035, "ptbv_ratio": 0.9986, "ps_ratio": 1.5114, "pcf_ratio": null, "pfcf_ratio": 38.0608, "ev_ebitda": 431.8523, "ev_ebit": -37.226, "ev_sales": 5.246, "ev_fcf": 132.1038, "earnings_yield": null, "fcf_yield": 0.0076, "price_to_sales": 1.5114, "price_to_book": 0.7035, "price_to_cashflow": null, "ebitda_to_ev": 0.0023, "sales_yield": 0.1906 }, "yield": { "dividend_yield": 0.0085, "buyback_yield": 0, "shareholder_yield": 0.0085, "debt_paydown_yield": null, "total_yield": 0.0085 }, "quality": { "gross_margin": -0.2988, "operating_margin": -0.1409, "net_margin": -0.2415, "ebitda_margin": 0.0121, "fcf_margin": 0.0397, "roe": -0.1124, "roa": -0.0379, "roic": -0.018, "roc_greenblatt": null, "asset_turnover": 0.1568, "cash_conversion": -0.1644, "accruals_ratio": -0.032, "sbc_to_revenue": 0.0157, "piotroski_f_score": 3, "altman_z_score": -0.0703, "earnings_stability_5y": 0.7721, "revenue_stability_5y": 0.2619, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0468, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9644, "net_debt_to_ebitda": 307.4301, "debt_to_assets": 0.6175, "interest_coverage": -1.3684, "current_ratio": 0.4396, "quick_ratio": 0.4396, "net_debt": 1538073000, "local_beta": 0.0022, "volatility_252d": 0.3299, "volatility_60d": 0.8054, "max_drawdown_12m": -0.1362, "risk_adjusted_momentum": 1.543 }, "growth": { "revenue_growth_1y": 0.2525, "revenue_growth_3y_cagr": 0.1692, "revenue_growth_5y_cagr": -0.0014, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5174, "book_value_growth_1y": -0.6751, "revenue_growth": 0.2525, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1016, "price_return_3m": -0.0617, "price_return_6m": 0.1166, "price_return_9m": 0.3326, "price_return_12m": 0.3557, "price_return_12m_ex1m": 0.5091, "momentum_6m": 0.1166, "momentum_12m": 0.3557, "momentum_12_1": 0.5091, "distance_from_52w_high": -0.1016, "distance_from_52w_low": 0.4373, "relative_strength": 0.2557 }, "raw_ttm": { "revenue_ttm": 411850000, "gross_profit_ttm": -123062000, "ebit_ttm": -58039000, "ebitda_ttm": 5003000, "net_income_ttm": -99478000, "eps_diluted_ttm": -5.4942, "operating_cash_flow_ttm": -15348000, "capital_expenditure_ttm": 31703000, "fcf_ttm": 16355000, "dividends_paid_ttm": 5321000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42415000, "cash_and_equivalents": 84284000, "total_current_assets": 146691000, "total_current_liabilities": 333663000, "net_ppe": null, "total_assets": 2627221000, "total_debt": 1622357000, "total_equity": 884858000, "net_working_capital": -52583000, "book_value_per_share": 48.871, "retained_earnings": -532231000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 623353000, "tangible_book_per_share": 34.428 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 17, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 81, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 98, "rank_fcf_margin": 82, "rank_piotroski": 93, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 30 }, "composites": { "value_composite": 28, "quality_composite": 98, "momentum_composite": 19, "growth_composite": 19, "yield_composite": 32, "svqf_composite": 33, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.12, "os_score": 0.66, "value_percentile": 0.72, "quality_percentile": 0.02, "momentum_percentile": 0.81, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 42, "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": 4968, "ticker_id": 3683, "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": "2026-06-07T06:54:38.180149+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.38, "market_cap": 622484280, "market_cap_usd": 622484280, "enterprise_value": 2160557280, "shares_outstanding": 18106000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.70348494, "ptbv_ratio": 0.99860638, "ps_ratio": 1.51143445, "pcf_ratio": null, "pfcf_ratio": 38.06079364, "ev_ebitda": 431.85234459, "ev_ebit": -37.22595634, "ev_sales": 5.24598101, "ev_fcf": 132.10377744, "earnings_yield": null, "fcf_yield": 0.00756981, "dividend_yield": 0.00854801, "buyback_yield": 0, "shareholder_yield": 0.00854801, "debt_paydown_yield": null, "total_yield": 0.00854801, "gross_margin": -0.29880296, "operating_margin": -0.14092267, "net_margin": -0.2415394, "ebitda_margin": 0.01214763, "fcf_margin": 0.03971106, "roe": -0.11242256, "roa": -0.03786434, "roic": -0.01796553, "roc_greenblatt": null, "asset_turnover": 0.1567626, "cash_conversion": -0.16440821, "accruals_ratio": -0.03202243, "sbc_to_revenue": 0.01571446, "debt_to_equity": 1.96438638, "net_debt_to_ebitda": 307.43014191, "debt_to_assets": 0.61751828, "interest_coverage": -1.36836025, "current_ratio": 0.4396382, "quick_ratio": 0.4396382, "net_debt": 1538073000, "revenue_growth_1y": 0.25254325, "revenue_growth_3y_cagr": 0.16924746, "revenue_growth_5y_cagr": -0.00142277, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5174235, "book_value_growth_1y": -0.67513964, "piotroski_f_score": 3, "altman_z_score": -0.07028459, "earnings_stability_5y": 0.772079, "revenue_stability_5y": 0.261886, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1016462, "price_return_3m": -0.06168122, "price_return_6m": 0.1165963, "price_return_9m": 0.33255814, "price_return_12m": 0.35567823, "price_return_12m_ex1m": 0.5090694, "distance_from_52w_high": -0.1016462, "distance_from_52w_low": 0.43729097, "relative_strength": 0.25571465, "local_beta": 0.0022, "volatility_252d": 0.329919, "volatility_60d": 0.805443, "max_drawdown_12m": -0.13618996, "revenue_ttm": 411850000, "gross_profit_ttm": -123062000, "ebit_ttm": -58039000, "ebitda_ttm": 5003000, "net_income_ttm": -99478000, "eps_diluted_ttm": -5.49420082, "operating_cash_flow_ttm": -15348000, "capital_expenditure_ttm": 31703000, "fcf_ttm": 16355000, "dividends_paid_ttm": 5321000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42415000, "cash_and_equivalents": 84284000, "total_current_assets": 146691000, "total_current_liabilities": 333663000, "net_ppe": null, "total_assets": 2627221000, "total_debt": 1622357000, "total_equity": 884858000, "net_working_capital": -52583000, "book_value_per_share": 48.87098199, "retained_earnings": -532231000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 623353000, "tangible_book_per_share": 34.42797968, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 17, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 81, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 98, "rank_fcf_margin": 82, "rank_piotroski": 93, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 30, "value_composite": 28, "quality_composite": 98, "momentum_composite": 19, "growth_composite": 19, "yield_composite": 32, "svqf_composite": 33, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 42, "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": 34.38, "os": 0.66, "value": 0.72, "quality": 0.02, "momentum": 0.81, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0085, "roe": -0.1124, "momentum_12_1": 0.5091, "complete_fields": { "id": 4968, "ticker_id": 3683, "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": "2026-06-07T06:54:38.180149+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.38, "market_cap": 622484280, "market_cap_usd": 622484280, "enterprise_value": 2160557280, "shares_outstanding": 18106000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.70348494, "ptbv_ratio": 0.99860638, "ps_ratio": 1.51143445, "pcf_ratio": null, "pfcf_ratio": 38.06079364, "ev_ebitda": 431.85234459, "ev_ebit": -37.22595634, "ev_sales": 5.24598101, "ev_fcf": 132.10377744, "earnings_yield": null, "fcf_yield": 0.00756981, "dividend_yield": 0.00854801, "buyback_yield": 0, "shareholder_yield": 0.00854801, "debt_paydown_yield": null, "total_yield": 0.00854801, "gross_margin": -0.29880296, "operating_margin": -0.14092267, "net_margin": -0.2415394, "ebitda_margin": 0.01214763, "fcf_margin": 0.03971106, "roe": -0.11242256, "roa": -0.03786434, "roic": -0.01796553, "roc_greenblatt": null, "asset_turnover": 0.1567626, "cash_conversion": -0.16440821, "accruals_ratio": -0.03202243, "sbc_to_revenue": 0.01571446, "debt_to_equity": 1.96438638, "net_debt_to_ebitda": 307.43014191, "debt_to_assets": 0.61751828, "interest_coverage": -1.36836025, "current_ratio": 0.4396382, "quick_ratio": 0.4396382, "net_debt": 1538073000, "revenue_growth_1y": 0.25254325, "revenue_growth_3y_cagr": 0.16924746, "revenue_growth_5y_cagr": -0.00142277, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5174235, "book_value_growth_1y": -0.67513964, "piotroski_f_score": 3, "altman_z_score": -0.07028459, "earnings_stability_5y": 0.772079, "revenue_stability_5y": 0.261886, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1016462, "price_return_3m": -0.06168122, "price_return_6m": 0.1165963, "price_return_9m": 0.33255814, "price_return_12m": 0.35567823, "price_return_12m_ex1m": 0.5090694, "distance_from_52w_high": -0.1016462, "distance_from_52w_low": 0.43729097, "relative_strength": 0.25571465, "local_beta": 0.0022, "volatility_252d": 0.329919, "volatility_60d": 0.805443, "max_drawdown_12m": -0.13618996, "revenue_ttm": 411850000, "gross_profit_ttm": -123062000, "ebit_ttm": -58039000, "ebitda_ttm": 5003000, "net_income_ttm": -99478000, "eps_diluted_ttm": -5.49420082, "operating_cash_flow_ttm": -15348000, "capital_expenditure_ttm": 31703000, "fcf_ttm": 16355000, "dividends_paid_ttm": 5321000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42415000, "cash_and_equivalents": 84284000, "total_current_assets": 146691000, "total_current_liabilities": 333663000, "net_ppe": null, "total_assets": 2627221000, "total_debt": 1622357000, "total_equity": 884858000, "net_working_capital": -52583000, "book_value_per_share": 48.87098199, "retained_earnings": -532231000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 623353000, "tangible_book_per_share": 34.42797968, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 17, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 81, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 98, "rank_fcf_margin": 82, "rank_piotroski": 93, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 30, "value_composite": 28, "quality_composite": 98, "momentum_composite": 19, "growth_composite": 19, "yield_composite": 32, "svqf_composite": 33, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 381141000, "cost_of_revenue": 411510000, "gross_profit": -30369000, "ebit": -33527000, "ebitda": 23241000, "pretax_income": -72162000, "tax_provision": 330000, "net_income": -70779000, "net_income_to_common": -70779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11008000, "total_current_assets": 77880000, "total_assets": 844845000, "short_term_debt": 7291000, "long_term_debt": 682450000, "total_debt": 689741000, "total_liabilities": 788590000, "total_equity": 51238000, "shares_outstanding": 18087000, "goodwill_and_intangibles": 19743000 }, "cash_flow": { "operating_cash_flow": 24364000, "capital_expenditure": 33284000, "free_cash_flow": 57648000, "dividends_paid": 5637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331440, "ticker_id": 3683, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33527000", "ebitda": "23241000", "netIncome": "-70779000", "grossProfit": "-30369000", "depreciation": "None", "totalRevenue": "381141000", "costOfRevenue": "411510000", "interestIncome": "2103000", "incomeBeforeTax": "-72162000", "interestExpense": "38635000", "operatingIncome": "-58205000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "-36532000", "nonInterestIncome": "None", "operatingExpenses": "27836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56768000", "sellingGeneralAndAdministrative": "39851000", "netIncomeFromContinuingOperations": "-72492000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "844845000", "longTermDebt": "682450000", "shortTermDebt": "7291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19743000", "reportedCurrency": "USD", "retainedEarnings": "-491003000", "totalLiabilities": "788590000", "otherCurrentAssets": "48261000", "totalCurrentAssets": "77880000", "currentLongTermDebt": "7291000", "longTermInvestments": "8789000", "shortTermInvestments": "8000", "currentNetReceivables": "18611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766965000", "currentAccountsPayable": "4705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689741000", "totalShareholderEquity": "51238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85571000", "totalCurrentLiabilities": "105134000", "otherNonCurrentLiabilities": "1006000", "totalNonCurrentLiabilities": "683456000", "cashAndShortTermInvestments": "11008000", "commonStockSharesOutstanding": "18087000", "intangibleAssetsExcludingGoodwill": "19743000", "cashAndCashEquivalentsAtCarryingValue": "11008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72492000", "profitLoss": "None", "dividendPayout": "5637000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24364000", "capitalExpenditures": "33284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37508000", "cashflowFromInvestment": "-70687000", "stockBasedCompensation": "5049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381141000, "cost_of_revenue": 411510000, "gross_profit": -30369000, "research_and_development": null, "selling_general_admin": 39851000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33527000, "depreciation_amortisation": 56768000, "ebitda": 23241000, "interest_expense": 38635000, "interest_income": null, "other_non_operating": null, "pretax_income": -72162000, "tax_provision": 330000, "effective_tax_rate": null, "net_income": -70779000, "net_income_continuing_ops": -72492000, "net_income_to_common": -70779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11008000, "short_term_investments": 8000, "net_receivables": 18611000, "inventory": null, "other_current_assets": null, "total_current_assets": 77880000, "net_ppe": null, "goodwill": null, "intangible_assets": 19743000, "goodwill_and_intangibles": 19743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 766965000, "total_assets": 844845000, "short_term_debt": 7291000, "accounts_payable": 4705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105134000, "long_term_debt": 682450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 683456000, "total_liabilities": 788590000, "total_debt": 689741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491003000, "total_equity": 51238000, "shares_outstanding": 18087000, "operating_cash_flow": 24364000, "stock_based_compensation": 5049000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70687000, "dividends_paid": 5637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37508000, "free_cash_flow": 57648000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33527000", "ebitda": "23241000", "netIncome": "-70779000", "grossProfit": "-30369000", "depreciation": "None", "totalRevenue": "381141000", "costOfRevenue": "411510000", "interestIncome": "2103000", "incomeBeforeTax": "-72162000", "interestExpense": "38635000", "operatingIncome": "-58205000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "330000", "reportedCurrency": "USD", "netInterestIncome": "-36532000", "nonInterestIncome": "None", "operatingExpenses": "27836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56768000", "sellingGeneralAndAdministrative": "39851000", "netIncomeFromContinuingOperations": "-72492000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "844845000", "longTermDebt": "682450000", "shortTermDebt": "7291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19743000", "reportedCurrency": "USD", "retainedEarnings": "-491003000", "totalLiabilities": "788590000", "otherCurrentAssets": "48261000", "totalCurrentAssets": "77880000", "currentLongTermDebt": "7291000", "longTermInvestments": "8789000", "shortTermInvestments": "8000", "currentNetReceivables": "18611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766965000", "currentAccountsPayable": "4705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689741000", "totalShareholderEquity": "51238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85571000", "totalCurrentLiabilities": "105134000", "otherNonCurrentLiabilities": "1006000", "totalNonCurrentLiabilities": "683456000", "cashAndShortTermInvestments": "11008000", "commonStockSharesOutstanding": "18087000", "intangibleAssetsExcludingGoodwill": "19743000", "cashAndCashEquivalentsAtCarryingValue": "11008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72492000", "profitLoss": "None", "dividendPayout": "5637000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24364000", "capitalExpenditures": "33284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37508000", "cashflowFromInvestment": "-70687000", "stockBasedCompensation": "5049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 304326000, "cost_of_revenue": 33096000, "gross_profit": 271230000, "ebit": 33949000, "ebitda": 78000000, "pretax_income": -3041000, "tax_provision": 239000, "net_income": -2059000, "net_income_to_common": -2059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16992000, "total_current_assets": 64089000, "total_assets": 841921000, "short_term_debt": 15486000, "long_term_debt": 635904000, "total_debt": 651390000, "total_liabilities": 712312000, "total_equity": 123034000, "shares_outstanding": 14109000, "goodwill_and_intangibles": 24526000 }, "cash_flow": { "operating_cash_flow": -1782000, "capital_expenditure": 25170000, "free_cash_flow": 23388000, "dividends_paid": 2818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331445, "ticker_id": 3683, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33949000", "ebitda": "78000000", "netIncome": "-2059000", "grossProfit": "271230000", "depreciation": "None", "totalRevenue": "304326000", "costOfRevenue": "33096000", "interestIncome": "1681000", "incomeBeforeTax": "-3041000", "interestExpense": "36990000", "operatingIncome": "-14833000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000", "reportedCurrency": "USD", "netInterestIncome": "-35309000", "nonInterestIncome": "None", "operatingExpenses": "286063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44051000", "sellingGeneralAndAdministrative": "39997000", "netIncomeFromContinuingOperations": "-3280000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "841921000", "longTermDebt": "635904000", "shortTermDebt": "15486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24526000", "reportedCurrency": "USD", "retainedEarnings": "-420224000", "totalLiabilities": "712312000", "otherCurrentAssets": "28132000", "totalCurrentAssets": "64089000", "currentLongTermDebt": "15486000", "longTermInvestments": "10943000", "shortTermInvestments": "None", "currentNetReceivables": "18965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "777832000", "currentAccountsPayable": "9031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651390000", "totalShareholderEquity": "123034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45494000", "totalCurrentLiabilities": "75615000", "otherNonCurrentLiabilities": "793000", "totalNonCurrentLiabilities": "636697000", "cashAndShortTermInvestments": "16992000", "commonStockSharesOutstanding": "14109000", "intangibleAssetsExcludingGoodwill": "24526000", "cashAndCashEquivalentsAtCarryingValue": "16992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3280000", "profitLoss": "None", "dividendPayout": "2818000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1782000", "capitalExpenditures": "25170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232042000", "cashflowFromInvestment": "-208923000", "stockBasedCompensation": "4369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304326000, "cost_of_revenue": 33096000, "gross_profit": 271230000, "research_and_development": null, "selling_general_admin": 39997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33949000, "depreciation_amortisation": 44051000, "ebitda": 78000000, "interest_expense": 36990000, "interest_income": null, "other_non_operating": null, "pretax_income": -3041000, "tax_provision": 239000, "effective_tax_rate": null, "net_income": -2059000, "net_income_continuing_ops": -3280000, "net_income_to_common": -2059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16992000, "short_term_investments": null, "net_receivables": 18965000, "inventory": null, "other_current_assets": null, "total_current_assets": 64089000, "net_ppe": null, "goodwill": null, "intangible_assets": 24526000, "goodwill_and_intangibles": 24526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 777832000, "total_assets": 841921000, "short_term_debt": 15486000, "accounts_payable": 9031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75615000, "long_term_debt": 635904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636697000, "total_liabilities": 712312000, "total_debt": 651390000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420224000, "total_equity": 123034000, "shares_outstanding": 14109000, "operating_cash_flow": -1782000, "stock_based_compensation": 4369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208923000, "dividends_paid": 2818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 232042000, "free_cash_flow": 23388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33949000", "ebitda": "78000000", "netIncome": "-2059000", "grossProfit": "271230000", "depreciation": "None", "totalRevenue": "304326000", "costOfRevenue": "33096000", "interestIncome": "1681000", "incomeBeforeTax": "-3041000", "interestExpense": "36990000", "operatingIncome": "-14833000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000", "reportedCurrency": "USD", "netInterestIncome": "-35309000", "nonInterestIncome": "None", "operatingExpenses": "286063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44051000", "sellingGeneralAndAdministrative": "39997000", "netIncomeFromContinuingOperations": "-3280000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "841921000", "longTermDebt": "635904000", "shortTermDebt": "15486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24526000", "reportedCurrency": "USD", "retainedEarnings": "-420224000", "totalLiabilities": "712312000", "otherCurrentAssets": "28132000", "totalCurrentAssets": "64089000", "currentLongTermDebt": "15486000", "longTermInvestments": "10943000", "shortTermInvestments": "None", "currentNetReceivables": "18965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "777832000", "currentAccountsPayable": "9031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651390000", "totalShareholderEquity": "123034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45494000", "totalCurrentLiabilities": "75615000", "otherNonCurrentLiabilities": "793000", "totalNonCurrentLiabilities": "636697000", "cashAndShortTermInvestments": "16992000", "commonStockSharesOutstanding": "14109000", "intangibleAssetsExcludingGoodwill": "24526000", "cashAndCashEquivalentsAtCarryingValue": "16992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3280000", "profitLoss": "None", "dividendPayout": "2818000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1782000", "capitalExpenditures": "25170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232042000", "cashflowFromInvestment": "-208923000", "stockBasedCompensation": "4369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 255322000, "cost_of_revenue": 21099000, "gross_profit": 234223000, "ebit": 15264000, "ebitda": 55152000, "pretax_income": -20854000, "tax_provision": 253000, "net_income": -21107000, "net_income_to_common": -21107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4082000, "total_current_assets": 32345000, "total_assets": 621460000, "short_term_debt": 42323000, "long_term_debt": 587099000, "total_debt": 629422000, "total_liabilities": 688009000, "total_equity": -66549000, "shares_outstanding": 6786000, "goodwill_and_intangibles": 622000 }, "cash_flow": { "operating_cash_flow": 10683000, "capital_expenditure": 17938000, "free_cash_flow": 28621000, "dividends_paid": 4992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331450, "ticker_id": 3683, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15264000", "ebitda": "55152000", "netIncome": "-21107000", "grossProfit": "234223000", "depreciation": "None", "totalRevenue": "255322000", "costOfRevenue": "21099000", "interestIncome": "709000", "incomeBeforeTax": "-20854000", "interestExpense": "36118000", "operatingIncome": "-15186000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "253000", "reportedCurrency": "USD", "netInterestIncome": "-35033000", "nonInterestIncome": "None", "operatingExpenses": "249409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39888000", "sellingGeneralAndAdministrative": "32198000", "netIncomeFromContinuingOperations": "-23052000" }, "balance": { "goodwill": "None", "inventory": "32345001", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "621460000", "longTermDebt": "587099000", "shortTermDebt": "42323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "622000", "reportedCurrency": "USD", "retainedEarnings": "-418165000", "totalLiabilities": "688009000", "otherCurrentAssets": "20246000", "totalCurrentAssets": "32345000", "currentLongTermDebt": "42323000", "longTermInvestments": "0", "shortTermInvestments": "2103000", "currentNetReceivables": "8017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589115000", "currentAccountsPayable": "11375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629422000", "totalShareholderEquity": "-66549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35293000", "totalCurrentLiabilities": "100861000", "otherNonCurrentLiabilities": "49000", "totalNonCurrentLiabilities": "587148000", "cashAndShortTermInvestments": "4082000", "commonStockSharesOutstanding": "6786000", "intangibleAssetsExcludingGoodwill": "622000", "cashAndCashEquivalentsAtCarryingValue": "4082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21107000", "profitLoss": "None", "dividendPayout": "4992000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10683000", "capitalExpenditures": "17938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7113000", "cashflowFromInvestment": "-16562000", "stockBasedCompensation": "2749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5817000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255322000, "cost_of_revenue": 21099000, "gross_profit": 234223000, "research_and_development": 0.08, "selling_general_admin": 32198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15264000, "depreciation_amortisation": 39888000, "ebitda": 55152000, "interest_expense": 36118000, "interest_income": null, "other_non_operating": null, "pretax_income": -20854000, "tax_provision": 253000, "effective_tax_rate": null, "net_income": -21107000, "net_income_continuing_ops": -23052000, "net_income_to_common": -21107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4082000, "short_term_investments": 2103000, "net_receivables": 8017000, "inventory": 32345001, "other_current_assets": null, "total_current_assets": 32345000, "net_ppe": null, "goodwill": null, "intangible_assets": 622000, "goodwill_and_intangibles": 622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 589115000, "total_assets": 621460000, "short_term_debt": 42323000, "accounts_payable": 11375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100861000, "long_term_debt": 587099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587148000, "total_liabilities": 688009000, "total_debt": 629422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418165000, "total_equity": -66549000, "shares_outstanding": 6786000, "operating_cash_flow": 10683000, "stock_based_compensation": 2749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16562000, "dividends_paid": 4992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7113000, "free_cash_flow": 28621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15264000", "ebitda": "55152000", "netIncome": "-21107000", "grossProfit": "234223000", "depreciation": "None", "totalRevenue": "255322000", "costOfRevenue": "21099000", "interestIncome": "709000", "incomeBeforeTax": "-20854000", "interestExpense": "36118000", "operatingIncome": "-15186000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "253000", "reportedCurrency": "USD", "netInterestIncome": "-35033000", "nonInterestIncome": "None", "operatingExpenses": "249409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39888000", "sellingGeneralAndAdministrative": "32198000", "netIncomeFromContinuingOperations": "-23052000" }, "balance": { "goodwill": "None", "inventory": "32345001", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "621460000", "longTermDebt": "587099000", "shortTermDebt": "42323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "622000", "reportedCurrency": "USD", "retainedEarnings": "-418165000", "totalLiabilities": "688009000", "otherCurrentAssets": "20246000", "totalCurrentAssets": "32345000", "currentLongTermDebt": "42323000", "longTermInvestments": "0", "shortTermInvestments": "2103000", "currentNetReceivables": "8017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589115000", "currentAccountsPayable": "11375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629422000", "totalShareholderEquity": "-66549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35293000", "totalCurrentLiabilities": "100861000", "otherNonCurrentLiabilities": "49000", "totalNonCurrentLiabilities": "587148000", "cashAndShortTermInvestments": "4082000", "commonStockSharesOutstanding": "6786000", "intangibleAssetsExcludingGoodwill": "622000", "cashAndCashEquivalentsAtCarryingValue": "4082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21107000", "profitLoss": "None", "dividendPayout": "4992000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10683000", "capitalExpenditures": "17938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7113000", "cashflowFromInvestment": "-16562000", "stockBasedCompensation": "2749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5817000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 238433000, "cost_of_revenue": 27371000, "gross_profit": 211062000, "ebit": -21290000, "ebitda": 17158000, "pretax_income": -54315000, "tax_provision": 86000, "net_income": -54401000, "net_income_to_common": -54401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16913000, "total_current_assets": 43566000, "total_assets": 661268000, "short_term_debt": 46029000, "long_term_debt": 625002000, "total_debt": 671031000, "total_liabilities": 719432000, "total_equity": -58164000, "shares_outstanding": 6359000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2578000, "capital_expenditure": 24562000, "free_cash_flow": 21984000, "dividends_paid": 2987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331455, "ticker_id": 3683, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21290000", "ebitda": "17158000", "netIncome": "-54401000", "grossProfit": "211062000", "depreciation": "None", "totalRevenue": "238433000", "costOfRevenue": "27371000", "interestIncome": "235000", "incomeBeforeTax": "-54315000", "interestExpense": "33025000", "operatingIncome": "-29307000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "86000", "reportedCurrency": "USD", "netInterestIncome": "-32790000", "nonInterestIncome": "None", "operatingExpenses": "240369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38448000", "sellingGeneralAndAdministrative": "30286000", "netIncomeFromContinuingOperations": "-54401000" }, "balance": { "goodwill": "None", "inventory": "16440000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "661268000", "longTermDebt": "625002000", "shortTermDebt": "46029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-397058000", "totalLiabilities": "719432000", "otherCurrentAssets": "20539000", "totalCurrentAssets": "43566000", "currentLongTermDebt": "46029000", "longTermInvestments": "None", "shortTermInvestments": "2611000", "currentNetReceivables": "6114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617702000", "currentAccountsPayable": "7272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "615754000", "shortLongTermDebtTotal": "671031000", "totalShareholderEquity": "-58164000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41016000", "totalCurrentLiabilities": "94317000", "otherNonCurrentLiabilities": "113000", "totalNonCurrentLiabilities": "625115000", "cashAndShortTermInvestments": "16913000", "commonStockSharesOutstanding": "6359000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54401000", "profitLoss": "None", "dividendPayout": "2987000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2578000", "capitalExpenditures": "24562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22652000", "cashflowFromInvestment": "-36904000", "stockBasedCompensation": "4327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238433000, "cost_of_revenue": 27371000, "gross_profit": 211062000, "research_and_development": 0.23, "selling_general_admin": 30286000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21290000, "depreciation_amortisation": 38448000, "ebitda": 17158000, "interest_expense": 33025000, "interest_income": null, "other_non_operating": null, "pretax_income": -54315000, "tax_provision": 86000, "effective_tax_rate": null, "net_income": -54401000, "net_income_continuing_ops": -54401000, "net_income_to_common": -54401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16913000, "short_term_investments": 2611000, "net_receivables": 6114000, "inventory": 16440000, "other_current_assets": null, "total_current_assets": 43566000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617702000, "total_assets": 661268000, "short_term_debt": 46029000, "accounts_payable": 7272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94317000, "long_term_debt": 625002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625115000, "total_liabilities": 719432000, "total_debt": 671031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -397058000, "total_equity": -58164000, "shares_outstanding": 6359000, "operating_cash_flow": -2578000, "stock_based_compensation": 4327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36904000, "dividends_paid": 2987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22652000, "free_cash_flow": 21984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21290000", "ebitda": "17158000", "netIncome": "-54401000", "grossProfit": "211062000", "depreciation": "None", "totalRevenue": "238433000", "costOfRevenue": "27371000", "interestIncome": "235000", "incomeBeforeTax": "-54315000", "interestExpense": "33025000", "operatingIncome": "-29307000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "86000", "reportedCurrency": "USD", "netInterestIncome": "-32790000", "nonInterestIncome": "None", "operatingExpenses": "240369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38448000", "sellingGeneralAndAdministrative": "30286000", "netIncomeFromContinuingOperations": "-54401000" }, "balance": { "goodwill": "None", "inventory": "16440000", "commonStock": "67000", "currentDebt": "None", "investments": "None", "totalAssets": "661268000", "longTermDebt": "625002000", "shortTermDebt": "46029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-397058000", "totalLiabilities": "719432000", "otherCurrentAssets": "20539000", "totalCurrentAssets": "43566000", "currentLongTermDebt": "46029000", "longTermInvestments": "None", "shortTermInvestments": "2611000", "currentNetReceivables": "6114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617702000", "currentAccountsPayable": "7272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "615754000", "shortLongTermDebtTotal": "671031000", "totalShareholderEquity": "-58164000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41016000", "totalCurrentLiabilities": "94317000", "otherNonCurrentLiabilities": "113000", "totalNonCurrentLiabilities": "625115000", "cashAndShortTermInvestments": "16913000", "commonStockSharesOutstanding": "6359000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54401000", "profitLoss": "None", "dividendPayout": "2987000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2578000", "capitalExpenditures": "24562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22652000", "cashflowFromInvestment": "-36904000", "stockBasedCompensation": "4327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 234718000, "cost_of_revenue": 40902000, "gross_profit": 193816000, "ebit": 163424000, "ebitda": 201294000, "pretax_income": 126190000, "tax_provision": 583000, "net_income": 125607000, "net_income_to_common": 125607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78691000, "total_current_assets": 106187000, "total_assets": 728552000, "short_term_debt": 70047000, "long_term_debt": 613342000, "total_debt": 683389000, "total_liabilities": 734112000, "total_equity": -5560000, "shares_outstanding": 2773000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -28266000, "capital_expenditure": 10443000, "free_cash_flow": -17823000, "dividends_paid": 718000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331460, "ticker_id": 3683, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163424000", "ebitda": "201294000", "netIncome": "125607000", "grossProfit": "193816000", "depreciation": "None", "totalRevenue": "234718000", "costOfRevenue": "40902000", "interestIncome": "6000", "incomeBeforeTax": "126190000", "interestExpense": "37234000", "operatingIncome": "-33651000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "583000", "reportedCurrency": "USD", "netInterestIncome": "-37228000", "nonInterestIncome": "None", "operatingExpenses": "227467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.54", "otherNonOperatingIncome": "208177000", "costofGoodsAndServicesSold": "40902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37870000", "sellingGeneralAndAdministrative": "32328000", "netIncomeFromContinuingOperations": "125607000" }, "balance": { "goodwill": "None", "inventory": "4882000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "728552000", "longTermDebt": "613342000", "shortTermDebt": "70047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-342657000", "totalLiabilities": "734112000", "otherCurrentAssets": "23513000", "totalCurrentAssets": "106187000", "currentLongTermDebt": "69769000", "longTermInvestments": "None", "shortTermInvestments": "6666000", "currentNetReceivables": "3983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622365000", "currentAccountsPayable": "9168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "621199000", "shortLongTermDebtTotal": "683677000", "totalShareholderEquity": "-5560000", "capitalLeaseObligations": "566000", "otherCurrentLiabilities": "30228000", "totalCurrentLiabilities": "120482000", "otherNonCurrentLiabilities": "288000", "totalNonCurrentLiabilities": "613630000", "cashAndShortTermInvestments": "78691000", "commonStockSharesOutstanding": "2773000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "78691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125607000", "profitLoss": "None", "dividendPayout": "718000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6027000", "operatingCashflow": "-28266000", "capitalExpenditures": "10443000", "changeInReceivables": "585000", "changeInExchangeRate": "None", "cashflowFromFinancing": "99415000", "cashflowFromInvestment": "-10443000", "stockBasedCompensation": "2807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "718000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234718000, "cost_of_revenue": 40902000, "gross_profit": 193816000, "research_and_development": 0.54, "selling_general_admin": 32328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163424000, "depreciation_amortisation": 37870000, "ebitda": 201294000, "interest_expense": 37234000, "interest_income": null, "other_non_operating": null, "pretax_income": 126190000, "tax_provision": 583000, "effective_tax_rate": null, "net_income": 125607000, "net_income_continuing_ops": 125607000, "net_income_to_common": 125607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78691000, "short_term_investments": 6666000, "net_receivables": 3983000, "inventory": 4882000, "other_current_assets": null, "total_current_assets": 106187000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 622365000, "total_assets": 728552000, "short_term_debt": 70047000, "accounts_payable": 9168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120482000, "long_term_debt": 613342000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613630000, "total_liabilities": 734112000, "total_debt": 683389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342657000, "total_equity": -5560000, "shares_outstanding": 2773000, "operating_cash_flow": -28266000, "stock_based_compensation": 2807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10443000, "dividends_paid": 718000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99415000, "free_cash_flow": -17823000, "net_change_in_cash": 60706000 }, "raw_data": { "income": { "ebit": "163424000", "ebitda": "201294000", "netIncome": "125607000", "grossProfit": "193816000", "depreciation": "None", "totalRevenue": "234718000", "costOfRevenue": "40902000", "interestIncome": "6000", "incomeBeforeTax": "126190000", "interestExpense": "37234000", "operatingIncome": "-33651000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "583000", "reportedCurrency": "USD", "netInterestIncome": "-37228000", "nonInterestIncome": "None", "operatingExpenses": "227467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.54", "otherNonOperatingIncome": "208177000", "costofGoodsAndServicesSold": "40902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37870000", "sellingGeneralAndAdministrative": "32328000", "netIncomeFromContinuingOperations": "125607000" }, "balance": { "goodwill": "None", "inventory": "4882000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "728552000", "longTermDebt": "613342000", "shortTermDebt": "70047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-342657000", "totalLiabilities": "734112000", "otherCurrentAssets": "23513000", "totalCurrentAssets": "106187000", "currentLongTermDebt": "69769000", "longTermInvestments": "None", "shortTermInvestments": "6666000", "currentNetReceivables": "3983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622365000", "currentAccountsPayable": "9168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "621199000", "shortLongTermDebtTotal": "683677000", "totalShareholderEquity": "-5560000", "capitalLeaseObligations": "566000", "otherCurrentLiabilities": "30228000", "totalCurrentLiabilities": "120482000", "otherNonCurrentLiabilities": "288000", "totalNonCurrentLiabilities": "613630000", "cashAndShortTermInvestments": "78691000", "commonStockSharesOutstanding": "2773000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "78691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125607000", "profitLoss": "None", "dividendPayout": "718000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6027000", "operatingCashflow": "-28266000", "capitalExpenditures": "10443000", "changeInReceivables": "585000", "changeInExchangeRate": "None", "cashflowFromFinancing": "99415000", "cashflowFromInvestment": "-10443000", "stockBasedCompensation": "2807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "718000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 383864000, "cost_of_revenue": 279572000, "gross_profit": 104292000, "ebit": -250415000, "ebitda": -190113000, "pretax_income": -294979000, "tax_provision": 389000, "net_income": -295368000, "net_income_to_common": -295368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17885000, "total_current_assets": 43428000, "total_assets": 702833000, "short_term_debt": 304585000, "long_term_debt": 604729000, "total_debt": 909314000, "total_liabilities": 982098000, "total_equity": -279265000, "shares_outstanding": 2190063, "goodwill_and_intangibles": 800000 }, "cash_flow": { "operating_cash_flow": -6793000, "capital_expenditure": 15634000, "free_cash_flow": 8841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331465, "ticker_id": 3683, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-250415000", "ebitda": "-190113000", "netIncome": "-295368000", "grossProfit": "104292000", "depreciation": "None", "totalRevenue": "383864000", "costOfRevenue": "279572000", "interestIncome": "193000", "incomeBeforeTax": "-294979000", "interestExpense": "44564000", "operatingIncome": "-13755000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "389000", "reportedCurrency": "USD", "netInterestIncome": "-44371000", "nonInterestIncome": "None", "operatingExpenses": "104292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.77", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60302000", "sellingGeneralAndAdministrative": "57737000", "netIncomeFromContinuingOperations": "-295368000" }, "balance": { "goodwill": "None", "inventory": "4982000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "702833000", "longTermDebt": "604729000", "shortTermDebt": "304585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "800000", "reportedCurrency": "USD", "retainedEarnings": "-468264000", "totalLiabilities": "982098000", "otherCurrentAssets": "19723000", "totalCurrentAssets": "43428000", "currentLongTermDebt": "304164000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659405000", "currentAccountsPayable": "14967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655467000", "shortLongTermDebtTotal": "909847000", "totalShareholderEquity": "-279265000", "capitalLeaseObligations": "954000", "otherCurrentLiabilities": "53570000", "totalCurrentLiabilities": "373122000", "otherNonCurrentLiabilities": "3714000", "totalNonCurrentLiabilities": "608976000", "cashAndShortTermInvestments": "17885000", "commonStockSharesOutstanding": "2190063", "intangibleAssetsExcludingGoodwill": "800000", "cashAndCashEquivalentsAtCarryingValue": "17885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-295368000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5350000", "operatingCashflow": "-6793000", "capitalExpenditures": "15634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15917000", "cashflowFromInvestment": "8514000", "stockBasedCompensation": "1724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383864000, "cost_of_revenue": 279572000, "gross_profit": 104292000, "research_and_development": 0.77, "selling_general_admin": 57737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -250415000, "depreciation_amortisation": 60302000, "ebitda": -190113000, "interest_expense": 44564000, "interest_income": null, "other_non_operating": null, "pretax_income": -294979000, "tax_provision": 389000, "effective_tax_rate": null, "net_income": -295368000, "net_income_continuing_ops": -295368000, "net_income_to_common": -295368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17885000, "short_term_investments": null, "net_receivables": 5820000, "inventory": 4982000, "other_current_assets": null, "total_current_assets": 43428000, "net_ppe": null, "goodwill": null, "intangible_assets": 800000, "goodwill_and_intangibles": 800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 659405000, "total_assets": 702833000, "short_term_debt": 304585000, "accounts_payable": 14967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373122000, "long_term_debt": 604729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 608976000, "total_liabilities": 982098000, "total_debt": 909314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -468264000, "total_equity": -279265000, "shares_outstanding": 2190063, "operating_cash_flow": -6793000, "stock_based_compensation": 1724000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15917000, "free_cash_flow": 8841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-250415000", "ebitda": "-190113000", "netIncome": "-295368000", "grossProfit": "104292000", "depreciation": "None", "totalRevenue": "383864000", "costOfRevenue": "279572000", "interestIncome": "193000", "incomeBeforeTax": "-294979000", "interestExpense": "44564000", "operatingIncome": "-13755000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "389000", "reportedCurrency": "USD", "netInterestIncome": "-44371000", "nonInterestIncome": "None", "operatingExpenses": "104292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.77", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60302000", "sellingGeneralAndAdministrative": "57737000", "netIncomeFromContinuingOperations": "-295368000" }, "balance": { "goodwill": "None", "inventory": "4982000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "702833000", "longTermDebt": "604729000", "shortTermDebt": "304585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "800000", "reportedCurrency": "USD", "retainedEarnings": "-468264000", "totalLiabilities": "982098000", "otherCurrentAssets": "19723000", "totalCurrentAssets": "43428000", "currentLongTermDebt": "304164000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659405000", "currentAccountsPayable": "14967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655467000", "shortLongTermDebtTotal": "909847000", "totalShareholderEquity": "-279265000", "capitalLeaseObligations": "954000", "otherCurrentLiabilities": "53570000", "totalCurrentLiabilities": "373122000", "otherNonCurrentLiabilities": "3714000", "totalNonCurrentLiabilities": "608976000", "cashAndShortTermInvestments": "17885000", "commonStockSharesOutstanding": "2190063", "intangibleAssetsExcludingGoodwill": "800000", "cashAndCashEquivalentsAtCarryingValue": "17885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-295368000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5350000", "operatingCashflow": "-6793000", "capitalExpenditures": "15634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15917000", "cashflowFromInvestment": "8514000", "stockBasedCompensation": "1724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 447100000, "cost_of_revenue": 310551000, "gross_profit": 136549000, "ebit": 14220000, "ebitda": 78410000, "pretax_income": -35582000, "tax_provision": 448000, "net_income": -36030000, "net_income_to_common": -36030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23975000, "total_current_assets": 63213000, "total_assets": 1267696000, "short_term_debt": 63548000, "long_term_debt": 905637000, "total_debt": 969185000, "total_liabilities": 1253317000, "total_equity": 14379000, "shares_outstanding": 2155379, "goodwill_and_intangibles": 876000 }, "cash_flow": { "operating_cash_flow": 5229000, "capital_expenditure": 20306000, "free_cash_flow": 25535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331470, "ticker_id": 3683, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14220000", "ebitda": "78410000", "netIncome": "-36030000", "grossProfit": "136549000", "depreciation": "None", "totalRevenue": "447100000", "costOfRevenue": "310551000", "interestIncome": "221000", "incomeBeforeTax": "-35582000", "interestExpense": "49802000", "operatingIncome": "-14689000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "448000", "reportedCurrency": "USD", "netInterestIncome": "-49581000", "nonInterestIncome": "None", "operatingExpenses": "151238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64190000", "sellingGeneralAndAdministrative": "87048000", "netIncomeFromContinuingOperations": "-36030000" }, "balance": { "goodwill": "76000", "inventory": "13088000", "commonStock": "319000", "currentDebt": "None", "investments": "None", "totalAssets": "1267696000", "longTermDebt": "905637000", "shortTermDebt": "63548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "800000", "reportedCurrency": "USD", "retainedEarnings": "-172896000", "totalLiabilities": "1253317000", "otherCurrentAssets": "31095000", "totalCurrentAssets": "63213000", "currentLongTermDebt": "15819000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204483000", "currentAccountsPayable": "10382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1192934000", "shortLongTermDebtTotal": "1187840000", "totalShareholderEquity": "14379000", "capitalLeaseObligations": "266384000", "otherCurrentLiabilities": "55095000", "totalCurrentLiabilities": "129025000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124292000", "cashAndShortTermInvestments": "23975000", "commonStockSharesOutstanding": "2155379", "intangibleAssetsExcludingGoodwill": "800000", "cashAndCashEquivalentsAtCarryingValue": "23975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3375000", "operatingCashflow": "5229000", "capitalExpenditures": "20306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60264000", "cashflowFromInvestment": "47778000", "stockBasedCompensation": "2509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 447100000, "cost_of_revenue": 310551000, "gross_profit": 136549000, "research_and_development": 0.08, "selling_general_admin": 87048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14220000, "depreciation_amortisation": 64190000, "ebitda": 78410000, "interest_expense": 49802000, "interest_income": null, "other_non_operating": null, "pretax_income": -35582000, "tax_provision": 448000, "effective_tax_rate": null, "net_income": -36030000, "net_income_continuing_ops": -36030000, "net_income_to_common": -36030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23975000, "short_term_investments": null, "net_receivables": 8143000, "inventory": 13088000, "other_current_assets": null, "total_current_assets": 63213000, "net_ppe": null, "goodwill": 76000, "intangible_assets": 800000, "goodwill_and_intangibles": 876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1204483000, "total_assets": 1267696000, "short_term_debt": 63548000, "accounts_payable": 10382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129025000, "long_term_debt": 905637000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1124292000, "total_liabilities": 1253317000, "total_debt": 969185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172896000, "total_equity": 14379000, "shares_outstanding": 2155379, "operating_cash_flow": 5229000, "stock_based_compensation": 2509000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 47778000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60264000, "free_cash_flow": 25535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14220000", "ebitda": "78410000", "netIncome": "-36030000", "grossProfit": "136549000", "depreciation": "None", "totalRevenue": "447100000", "costOfRevenue": "310551000", "interestIncome": "221000", "incomeBeforeTax": "-35582000", "interestExpense": "49802000", "operatingIncome": "-14689000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "448000", "reportedCurrency": "USD", "netInterestIncome": "-49581000", "nonInterestIncome": "None", "operatingExpenses": "151238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64190000", "sellingGeneralAndAdministrative": "87048000", "netIncomeFromContinuingOperations": "-36030000" }, "balance": { "goodwill": "76000", "inventory": "13088000", "commonStock": "319000", "currentDebt": "None", "investments": "None", "totalAssets": "1267696000", "longTermDebt": "905637000", "shortTermDebt": "63548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "800000", "reportedCurrency": "USD", "retainedEarnings": "-172896000", "totalLiabilities": "1253317000", "otherCurrentAssets": "31095000", "totalCurrentAssets": "63213000", "currentLongTermDebt": "15819000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204483000", "currentAccountsPayable": "10382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1192934000", "shortLongTermDebtTotal": "1187840000", "totalShareholderEquity": "14379000", "capitalLeaseObligations": "266384000", "otherCurrentLiabilities": "55095000", "totalCurrentLiabilities": "129025000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124292000", "cashAndShortTermInvestments": "23975000", "commonStockSharesOutstanding": "2155379", "intangibleAssetsExcludingGoodwill": "800000", "cashAndCashEquivalentsAtCarryingValue": "23975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3375000", "operatingCashflow": "5229000", "capitalExpenditures": "20306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60264000", "cashflowFromInvestment": "47778000", "stockBasedCompensation": "2509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 460018000, "cost_of_revenue": 294661000, "gross_profit": 165357000, "ebit": -387088000, "ebitda": 65327000, "pretax_income": -55367000, "tax_provision": -1771000, "net_income": -53596000, "net_income_to_common": -53596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31309000, "total_current_assets": 73458000, "total_assets": 1149144000, "short_term_debt": 20568000, "long_term_debt": 959408000, "total_debt": 979976000, "total_liabilities": 1113879000, "total_equity": 35265000, "shares_outstanding": 1987476, "goodwill_and_intangibles": 700000 }, "cash_flow": { "operating_cash_flow": 36870000, "capital_expenditure": 21965000, "free_cash_flow": 58835000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331475, "ticker_id": 3683, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-387088000", "ebitda": "65327000", "netIncome": "-53596000", "grossProfit": "165357000", "depreciation": "None", "totalRevenue": "460018000", "costOfRevenue": "294661000", "interestIncome": "165000", "incomeBeforeTax": "-55367000", "interestExpense": "50543000", "operatingIncome": "7603000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1771000", "reportedCurrency": "USD", "netInterestIncome": "-50378000", "nonInterestIncome": "None", "operatingExpenses": "157754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452415000", "sellingGeneralAndAdministrative": "91940000", "netIncomeFromContinuingOperations": "-53596000" }, "balance": { "goodwill": "None", "inventory": "13011000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "1149144000", "longTermDebt": "959408000", "shortTermDebt": "20568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "700000", "reportedCurrency": "USD", "retainedEarnings": "-149502000", "totalLiabilities": "1113879000", "otherCurrentAssets": "31568000", "totalCurrentAssets": "73458000", "currentLongTermDebt": "14342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1075686000", "currentAccountsPayable": "9095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1058349000", "shortLongTermDebtTotal": "1022510000", "totalShareholderEquity": "35265000", "capitalLeaseObligations": "48760000", "otherCurrentLiabilities": "38258000", "totalCurrentLiabilities": "85030000", "otherNonCurrentLiabilities": "15643000", "totalNonCurrentLiabilities": "1028849000", "cashAndShortTermInvestments": "31309000", "commonStockSharesOutstanding": "1987476", "intangibleAssetsExcludingGoodwill": "700000", "cashAndCashEquivalentsAtCarryingValue": "31309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4792000", "operatingCashflow": "36870000", "capitalExpenditures": "21965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1666000", "cashflowFromInvestment": "-21908000", "stockBasedCompensation": "8428000", "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": "62824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460018000, "cost_of_revenue": 294661000, "gross_profit": 165357000, "research_and_development": 0.12, "selling_general_admin": 91940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -387088000, "depreciation_amortisation": 452415000, "ebitda": 65327000, "interest_expense": 50543000, "interest_income": null, "other_non_operating": null, "pretax_income": -55367000, "tax_provision": -1771000, "effective_tax_rate": null, "net_income": -53596000, "net_income_continuing_ops": -53596000, "net_income_to_common": -53596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31309000, "short_term_investments": null, "net_receivables": 10581000, "inventory": 13011000, "other_current_assets": null, "total_current_assets": 73458000, "net_ppe": null, "goodwill": null, "intangible_assets": 700000, "goodwill_and_intangibles": 700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1075686000, "total_assets": 1149144000, "short_term_debt": 20568000, "accounts_payable": 9095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85030000, "long_term_debt": 959408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1028849000, "total_liabilities": 1113879000, "total_debt": 979976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149502000, "total_equity": 35265000, "shares_outstanding": 1987476, "operating_cash_flow": 36870000, "stock_based_compensation": 8428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21908000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1666000, "free_cash_flow": 58835000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-387088000", "ebitda": "65327000", "netIncome": "-53596000", "grossProfit": "165357000", "depreciation": "None", "totalRevenue": "460018000", "costOfRevenue": "294661000", "interestIncome": "165000", "incomeBeforeTax": "-55367000", "interestExpense": "50543000", "operatingIncome": "7603000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1771000", "reportedCurrency": "USD", "netInterestIncome": "-50378000", "nonInterestIncome": "None", "operatingExpenses": "157754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452415000", "sellingGeneralAndAdministrative": "91940000", "netIncomeFromContinuingOperations": "-53596000" }, "balance": { "goodwill": "None", "inventory": "13011000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "1149144000", "longTermDebt": "959408000", "shortTermDebt": "20568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "700000", "reportedCurrency": "USD", "retainedEarnings": "-149502000", "totalLiabilities": "1113879000", "otherCurrentAssets": "31568000", "totalCurrentAssets": "73458000", "currentLongTermDebt": "14342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1075686000", "currentAccountsPayable": "9095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1058349000", "shortLongTermDebtTotal": "1022510000", "totalShareholderEquity": "35265000", "capitalLeaseObligations": "48760000", "otherCurrentLiabilities": "38258000", "totalCurrentLiabilities": "85030000", "otherNonCurrentLiabilities": "15643000", "totalNonCurrentLiabilities": "1028849000", "cashAndShortTermInvestments": "31309000", "commonStockSharesOutstanding": "1987476", "intangibleAssetsExcludingGoodwill": "700000", "cashAndCashEquivalentsAtCarryingValue": "31309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4792000", "operatingCashflow": "36870000", "capitalExpenditures": "21965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1666000", "cashflowFromInvestment": "-21908000", "stockBasedCompensation": "8428000", "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": "62824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 122632000, "cost_of_revenue": 135009000, "gross_profit": -12377000, "ebit": -28016000, "ebitda": -8056000, "pretax_income": -41242000, "tax_provision": 208000, "net_income": -41228000, "net_income_to_common": -41228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84284000, "total_current_assets": 146691000, "total_assets": 2627221000, "short_term_debt": 218673000, "long_term_debt": 1403684000, "total_debt": 1622357000, "total_liabilities": 1738203000, "total_equity": 884858000, "shares_outstanding": 18106000, "goodwill_and_intangibles": 261505000 }, "cash_flow": { "operating_cash_flow": -35889000, "capital_expenditure": 6756000, "free_cash_flow": -29133000, "dividends_paid": 1093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331438, "ticker_id": 3683, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28016000", "ebitda": "-8056000", "netIncome": "-41228000", "grossProfit": "-12377000", "depreciation": "None", "totalRevenue": "122632000", "costOfRevenue": "135009000", "interestIncome": "219000", "incomeBeforeTax": "-41242000", "interestExpense": "13226000", "operatingIncome": "-28581000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "-12614000", "nonInterestIncome": "None", "operatingExpenses": "16204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19960000", "sellingGeneralAndAdministrative": "10463000", "netIncomeFromContinuingOperations": "-41450000" }, "balance": { "goodwill": "63950000", "inventory": "None", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "2627221000", "longTermDebt": "1403684000", "shortTermDebt": "218673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "197555000", "reportedCurrency": "USD", "retainedEarnings": "-532231000", "totalLiabilities": "1738203000", "otherCurrentAssets": "36405000", "totalCurrentAssets": "146691000", "currentLongTermDebt": "218673000", "longTermInvestments": "8581000", "shortTermInvestments": "1682000", "currentNetReceivables": "26002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480530000", "currentAccountsPayable": "18177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1622357000", "totalShareholderEquity": "884858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82477000", "totalCurrentLiabilities": "333663000", "otherNonCurrentLiabilities": "856000", "totalNonCurrentLiabilities": "1404540000", "cashAndShortTermInvestments": "84284000", "commonStockSharesOutstanding": "18106000", "intangibleAssetsExcludingGoodwill": "197555000", "cashAndCashEquivalentsAtCarryingValue": "84284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41450000", "profitLoss": "None", "dividendPayout": "1093000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35889000", "capitalExpenditures": "6756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1029176000", "cashflowFromInvestment": "-923335000", "stockBasedCompensation": "2396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122632000, "cost_of_revenue": 135009000, "gross_profit": -12377000, "research_and_development": null, "selling_general_admin": 10463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28016000, "depreciation_amortisation": 19960000, "ebitda": -8056000, "interest_expense": 13226000, "interest_income": null, "other_non_operating": null, "pretax_income": -41242000, "tax_provision": 208000, "effective_tax_rate": null, "net_income": -41228000, "net_income_continuing_ops": -41450000, "net_income_to_common": -41228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84284000, "short_term_investments": 1682000, "net_receivables": 26002000, "inventory": null, "other_current_assets": null, "total_current_assets": 146691000, "net_ppe": null, "goodwill": 63950000, "intangible_assets": 197555000, "goodwill_and_intangibles": 261505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2480530000, "total_assets": 2627221000, "short_term_debt": 218673000, "accounts_payable": 18177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333663000, "long_term_debt": 1403684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1404540000, "total_liabilities": 1738203000, "total_debt": 1622357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -532231000, "total_equity": 884858000, "shares_outstanding": 18106000, "operating_cash_flow": -35889000, "stock_based_compensation": 2396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -923335000, "dividends_paid": 1093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1029176000, "free_cash_flow": -29133000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28016000", "ebitda": "-8056000", "netIncome": "-41228000", "grossProfit": "-12377000", "depreciation": "None", "totalRevenue": "122632000", "costOfRevenue": "135009000", "interestIncome": "219000", "incomeBeforeTax": "-41242000", "interestExpense": "13226000", "operatingIncome": "-28581000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "-12614000", "nonInterestIncome": "None", "operatingExpenses": "16204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19960000", "sellingGeneralAndAdministrative": "10463000", "netIncomeFromContinuingOperations": "-41450000" }, "balance": { "goodwill": "63950000", "inventory": "None", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "2627221000", "longTermDebt": "1403684000", "shortTermDebt": "218673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "197555000", "reportedCurrency": "USD", "retainedEarnings": "-532231000", "totalLiabilities": "1738203000", "otherCurrentAssets": "36405000", "totalCurrentAssets": "146691000", "currentLongTermDebt": "218673000", "longTermInvestments": "8581000", "shortTermInvestments": "1682000", "currentNetReceivables": "26002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480530000", "currentAccountsPayable": "18177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1622357000", "totalShareholderEquity": "884858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82477000", "totalCurrentLiabilities": "333663000", "otherNonCurrentLiabilities": "856000", "totalNonCurrentLiabilities": "1404540000", "cashAndShortTermInvestments": "84284000", "commonStockSharesOutstanding": "18106000", "intangibleAssetsExcludingGoodwill": "197555000", "cashAndCashEquivalentsAtCarryingValue": "84284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41450000", "profitLoss": "None", "dividendPayout": "1093000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35889000", "capitalExpenditures": "6756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1029176000", "cashflowFromInvestment": "-923335000", "stockBasedCompensation": "2396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 97655000, "cost_of_revenue": 250494000, "gross_profit": -152839000, "ebit": -20062000, "ebitda": -5253000, "pretax_income": -30070000, "tax_provision": 76000, "net_income": -29776000, "net_income_to_common": -29776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11008000, "total_current_assets": 77880000, "total_assets": 844845000, "short_term_debt": 7291000, "long_term_debt": 682450000, "total_debt": 689741000, "total_liabilities": 788590000, "total_equity": 51238000, "shares_outstanding": 18106000, "goodwill_and_intangibles": 19743000 }, "cash_flow": { "operating_cash_flow": -400000, "capital_expenditure": 8911000, "free_cash_flow": 8511000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331439, "ticker_id": 3683, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20062000", "ebitda": "-5253000", "netIncome": "-29776000", "grossProfit": "-152839000", "depreciation": "None", "totalRevenue": "97655000", "costOfRevenue": "250494000", "interestIncome": "481000", "incomeBeforeTax": "-30070000", "interestExpense": "10008000", "operatingIncome": "-49572000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76000", "reportedCurrency": "USD", "netInterestIncome": "-9527000", "nonInterestIncome": "None", "operatingExpenses": "-103267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14809000", "sellingGeneralAndAdministrative": "11121000", "netIncomeFromContinuingOperations": "-30146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "844845000", "longTermDebt": "682450000", "shortTermDebt": "7291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19743000", "reportedCurrency": "USD", "retainedEarnings": "-491003000", "totalLiabilities": "788590000", "otherCurrentAssets": "48261000", "totalCurrentAssets": "77880000", "currentLongTermDebt": "7291000", "longTermInvestments": "8789000", "shortTermInvestments": "8000", "currentNetReceivables": "18611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766965000", "currentAccountsPayable": "4705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689741000", "totalShareholderEquity": "51238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85571000", "totalCurrentLiabilities": "105134000", "otherNonCurrentLiabilities": "1006000", "totalNonCurrentLiabilities": "683456000", "cashAndShortTermInvestments": "11008000", "commonStockSharesOutstanding": "18106000", "intangibleAssetsExcludingGoodwill": "19743000", "cashAndCashEquivalentsAtCarryingValue": "11008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30146000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-400000", "capitalExpenditures": "8911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3466000", "cashflowFromInvestment": "-8714000", "stockBasedCompensation": "1426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97655000, "cost_of_revenue": 250494000, "gross_profit": -152839000, "research_and_development": null, "selling_general_admin": 11121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20062000, "depreciation_amortisation": 14809000, "ebitda": -5253000, "interest_expense": 10008000, "interest_income": null, "other_non_operating": null, "pretax_income": -30070000, "tax_provision": 76000, "effective_tax_rate": null, "net_income": -29776000, "net_income_continuing_ops": -30146000, "net_income_to_common": -29776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11008000, "short_term_investments": 8000, "net_receivables": 18611000, "inventory": null, "other_current_assets": null, "total_current_assets": 77880000, "net_ppe": null, "goodwill": null, "intangible_assets": 19743000, "goodwill_and_intangibles": 19743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 766965000, "total_assets": 844845000, "short_term_debt": 7291000, "accounts_payable": 4705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105134000, "long_term_debt": 682450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 683456000, "total_liabilities": 788590000, "total_debt": 689741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491003000, "total_equity": 51238000, "shares_outstanding": 18106000, "operating_cash_flow": -400000, "stock_based_compensation": 1426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8714000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3466000, "free_cash_flow": 8511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20062000", "ebitda": "-5253000", "netIncome": "-29776000", "grossProfit": "-152839000", "depreciation": "None", "totalRevenue": "97655000", "costOfRevenue": "250494000", "interestIncome": "481000", "incomeBeforeTax": "-30070000", "interestExpense": "10008000", "operatingIncome": "-49572000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76000", "reportedCurrency": "USD", "netInterestIncome": "-9527000", "nonInterestIncome": "None", "operatingExpenses": "-103267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14809000", "sellingGeneralAndAdministrative": "11121000", "netIncomeFromContinuingOperations": "-30146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "844845000", "longTermDebt": "682450000", "shortTermDebt": "7291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19743000", "reportedCurrency": "USD", "retainedEarnings": "-491003000", "totalLiabilities": "788590000", "otherCurrentAssets": "48261000", "totalCurrentAssets": "77880000", "currentLongTermDebt": "7291000", "longTermInvestments": "8789000", "shortTermInvestments": "8000", "currentNetReceivables": "18611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766965000", "currentAccountsPayable": "4705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689741000", "totalShareholderEquity": "51238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85571000", "totalCurrentLiabilities": "105134000", "otherNonCurrentLiabilities": "1006000", "totalNonCurrentLiabilities": "683456000", "cashAndShortTermInvestments": "11008000", "commonStockSharesOutstanding": "18106000", "intangibleAssetsExcludingGoodwill": "19743000", "cashAndCashEquivalentsAtCarryingValue": "11008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30146000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-400000", "capitalExpenditures": "8911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3466000", "cashflowFromInvestment": "-8714000", "stockBasedCompensation": "1426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 98038000, "cost_of_revenue": 77443000, "gross_profit": 20595000, "ebit": -17350000, "ebitda": -2723000, "pretax_income": -27260000, "tax_provision": 88000, "net_income": -26911000, "net_income_to_common": -26911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16961000, "total_current_assets": 72543000, "total_assets": 854821000, "short_term_debt": 21009000, "long_term_debt": 663408000, "total_debt": 684417000, "total_liabilities": 768413000, "total_equity": 81021000, "shares_outstanding": 18103000, "goodwill_and_intangibles": 22449000 }, "cash_flow": { "operating_cash_flow": 12009000, "capital_expenditure": 9043000, "free_cash_flow": 21052000, "dividends_paid": 1410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331441, "ticker_id": 3683, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17350000", "ebitda": "-2723000", "netIncome": "-26911000", "grossProfit": "20595000", "depreciation": "None", "totalRevenue": "98038000", "costOfRevenue": "77443000", "interestIncome": "394000", "incomeBeforeTax": "-27260000", "interestExpense": "9910000", "operatingIncome": "-4561000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-9516000", "nonInterestIncome": "None", "operatingExpenses": "25156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14627000", "sellingGeneralAndAdministrative": "10529000", "netIncomeFromContinuingOperations": "-27348000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "854821000", "longTermDebt": "663408000", "shortTermDebt": "21009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "22449000", "reportedCurrency": "USD", "retainedEarnings": "-461227000", "totalLiabilities": "768413000", "otherCurrentAssets": "35835000", "totalCurrentAssets": "72543000", "currentLongTermDebt": "21009000", "longTermInvestments": "9269000", "shortTermInvestments": "None", "currentNetReceivables": "19747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "782278000", "currentAccountsPayable": "6129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "684417000", "totalShareholderEquity": "81021000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60322000", "totalCurrentLiabilities": "103847000", "otherNonCurrentLiabilities": "1158000", "totalNonCurrentLiabilities": "664566000", "cashAndShortTermInvestments": "16961000", "commonStockSharesOutstanding": "18103000", "intangibleAssetsExcludingGoodwill": "22449000", "cashAndCashEquivalentsAtCarryingValue": "16961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26911000", "profitLoss": "None", "dividendPayout": "1410000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12009000", "capitalExpenditures": "9043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14716000", "cashflowFromInvestment": "-24502000", "stockBasedCompensation": "1424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98038000, "cost_of_revenue": 77443000, "gross_profit": 20595000, "research_and_development": null, "selling_general_admin": 10529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17350000, "depreciation_amortisation": 14627000, "ebitda": -2723000, "interest_expense": 9910000, "interest_income": null, "other_non_operating": null, "pretax_income": -27260000, "tax_provision": 88000, "effective_tax_rate": null, "net_income": -26911000, "net_income_continuing_ops": -27348000, "net_income_to_common": -26911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16961000, "short_term_investments": null, "net_receivables": 19747000, "inventory": null, "other_current_assets": null, "total_current_assets": 72543000, "net_ppe": null, "goodwill": null, "intangible_assets": 22449000, "goodwill_and_intangibles": 22449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 782278000, "total_assets": 854821000, "short_term_debt": 21009000, "accounts_payable": 6129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103847000, "long_term_debt": 663408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 664566000, "total_liabilities": 768413000, "total_debt": 684417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -461227000, "total_equity": 81021000, "shares_outstanding": 18103000, "operating_cash_flow": 12009000, "stock_based_compensation": 1424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24502000, "dividends_paid": 1410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14716000, "free_cash_flow": 21052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17350000", "ebitda": "-2723000", "netIncome": "-26911000", "grossProfit": "20595000", "depreciation": "None", "totalRevenue": "98038000", "costOfRevenue": "77443000", "interestIncome": "394000", "incomeBeforeTax": "-27260000", "interestExpense": "9910000", "operatingIncome": "-4561000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-9516000", "nonInterestIncome": "None", "operatingExpenses": "25156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14627000", "sellingGeneralAndAdministrative": "10529000", "netIncomeFromContinuingOperations": "-27348000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "854821000", "longTermDebt": "663408000", "shortTermDebt": "21009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "22449000", "reportedCurrency": "USD", "retainedEarnings": "-461227000", "totalLiabilities": "768413000", "otherCurrentAssets": "35835000", "totalCurrentAssets": "72543000", "currentLongTermDebt": "21009000", "longTermInvestments": "9269000", "shortTermInvestments": "None", "currentNetReceivables": "19747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "782278000", "currentAccountsPayable": "6129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "684417000", "totalShareholderEquity": "81021000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60322000", "totalCurrentLiabilities": "103847000", "otherNonCurrentLiabilities": "1158000", "totalNonCurrentLiabilities": "664566000", "cashAndShortTermInvestments": "16961000", "commonStockSharesOutstanding": "18103000", "intangibleAssetsExcludingGoodwill": "22449000", "cashAndCashEquivalentsAtCarryingValue": "16961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26911000", "profitLoss": "None", "dividendPayout": "1410000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12009000", "capitalExpenditures": "9043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14716000", "cashflowFromInvestment": "-24502000", "stockBasedCompensation": "1424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 93525000, "cost_of_revenue": 71966000, "gross_profit": 21559000, "ebit": 7389000, "ebitda": 21035000, "pretax_income": -1882000, "tax_provision": 91000, "net_income": -1563000, "net_income_to_common": -1563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14053000, "total_current_assets": 63451000, "total_assets": 849772000, "short_term_debt": 17724000, "long_term_debt": 660163000, "total_debt": 677887000, "total_liabilities": 736006000, "total_equity": 107942000, "shares_outstanding": 18093000, "goodwill_and_intangibles": 23573000 }, "cash_flow": { "operating_cash_flow": 8932000, "capital_expenditure": 6993000, "free_cash_flow": 15925000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331442, "ticker_id": 3683, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7389000", "ebitda": "21035000", "netIncome": "-1563000", "grossProfit": "21559000", "depreciation": "None", "totalRevenue": "93525000", "costOfRevenue": "71966000", "interestIncome": "986000", "incomeBeforeTax": "-1882000", "interestExpense": "9271000", "operatingIncome": "-1816000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "91000", "reportedCurrency": "USD", "netInterestIncome": "-8285000", "nonInterestIncome": "None", "operatingExpenses": "23375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13646000", "sellingGeneralAndAdministrative": "9729000", "netIncomeFromContinuingOperations": "-1973000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "849772000", "longTermDebt": "660163000", "shortTermDebt": "17724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23573000", "reportedCurrency": "USD", "retainedEarnings": "-434316000", "totalLiabilities": "736006000", "otherCurrentAssets": "26245000", "totalCurrentAssets": "63451000", "currentLongTermDebt": "17724000", "longTermInvestments": "9839000", "shortTermInvestments": "684000", "currentNetReceivables": "23153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786321000", "currentAccountsPayable": "6533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677887000", "totalShareholderEquity": "107942000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36266000", "totalCurrentLiabilities": "74583000", "otherNonCurrentLiabilities": "1260000", "totalNonCurrentLiabilities": "661423000", "cashAndShortTermInvestments": "14053000", "commonStockSharesOutstanding": "18093000", "intangibleAssetsExcludingGoodwill": "23573000", "cashAndCashEquivalentsAtCarryingValue": "14053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1973000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8932000", "capitalExpenditures": "6993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21874000", "cashflowFromInvestment": "-29526000", "stockBasedCompensation": "1226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93525000, "cost_of_revenue": 71966000, "gross_profit": 21559000, "research_and_development": null, "selling_general_admin": 9729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7389000, "depreciation_amortisation": 13646000, "ebitda": 21035000, "interest_expense": 9271000, "interest_income": null, "other_non_operating": null, "pretax_income": -1882000, "tax_provision": 91000, "effective_tax_rate": null, "net_income": -1563000, "net_income_continuing_ops": -1973000, "net_income_to_common": -1563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14053000, "short_term_investments": 684000, "net_receivables": 23153000, "inventory": null, "other_current_assets": null, "total_current_assets": 63451000, "net_ppe": null, "goodwill": null, "intangible_assets": 23573000, "goodwill_and_intangibles": 23573000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 786321000, "total_assets": 849772000, "short_term_debt": 17724000, "accounts_payable": 6533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74583000, "long_term_debt": 660163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661423000, "total_liabilities": 736006000, "total_debt": 677887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -434316000, "total_equity": 107942000, "shares_outstanding": 18093000, "operating_cash_flow": 8932000, "stock_based_compensation": 1226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29526000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21874000, "free_cash_flow": 15925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7389000", "ebitda": "21035000", "netIncome": "-1563000", "grossProfit": "21559000", "depreciation": "None", "totalRevenue": "93525000", "costOfRevenue": "71966000", "interestIncome": "986000", "incomeBeforeTax": "-1882000", "interestExpense": "9271000", "operatingIncome": "-1816000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "91000", "reportedCurrency": "USD", "netInterestIncome": "-8285000", "nonInterestIncome": "None", "operatingExpenses": "23375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13646000", "sellingGeneralAndAdministrative": "9729000", "netIncomeFromContinuingOperations": "-1973000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "849772000", "longTermDebt": "660163000", "shortTermDebt": "17724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23573000", "reportedCurrency": "USD", "retainedEarnings": "-434316000", "totalLiabilities": "736006000", "otherCurrentAssets": "26245000", "totalCurrentAssets": "63451000", "currentLongTermDebt": "17724000", "longTermInvestments": "9839000", "shortTermInvestments": "684000", "currentNetReceivables": "23153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "786321000", "currentAccountsPayable": "6533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677887000", "totalShareholderEquity": "107942000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36266000", "totalCurrentLiabilities": "74583000", "otherNonCurrentLiabilities": "1260000", "totalNonCurrentLiabilities": "661423000", "cashAndShortTermInvestments": "14053000", "commonStockSharesOutstanding": "18093000", "intangibleAssetsExcludingGoodwill": "23573000", "cashAndCashEquivalentsAtCarryingValue": "14053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1973000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8932000", "capitalExpenditures": "6993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21874000", "cashflowFromInvestment": "-29526000", "stockBasedCompensation": "1226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 91923000, "cost_of_revenue": 11607000, "gross_profit": 80316000, "ebit": -3504000, "ebitda": 10182000, "pretax_income": -12950000, "tax_provision": 75000, "net_income": -12529000, "net_income_to_common": -12529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13988000, "total_current_assets": 53684000, "total_assets": 824479000, "short_term_debt": 14621000, "long_term_debt": 636273000, "total_debt": 650894000, "total_liabilities": 708513000, "total_equity": 110019000, "shares_outstanding": 18047000, "goodwill_and_intangibles": 22123000 }, "cash_flow": { "operating_cash_flow": 3823000, "capital_expenditure": 8337000, "free_cash_flow": 12160000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331443, "ticker_id": 3683, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3504000", "ebitda": "10182000", "netIncome": "-12529000", "grossProfit": "80316000", "depreciation": "None", "totalRevenue": "91923000", "costOfRevenue": "11607000", "interestIncome": "242000", "incomeBeforeTax": "-12950000", "interestExpense": "9446000", "operatingIncome": "-2256000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-9204000", "nonInterestIncome": "None", "operatingExpenses": "82572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13686000", "sellingGeneralAndAdministrative": "8472000", "netIncomeFromContinuingOperations": "-13025000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "824479000", "longTermDebt": "636273000", "shortTermDebt": "14621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "22123000", "reportedCurrency": "USD", "retainedEarnings": "-432753000", "totalLiabilities": "708513000", "otherCurrentAssets": "23233000", "totalCurrentAssets": "53684000", "currentLongTermDebt": "14621000", "longTermInvestments": "10221000", "shortTermInvestments": "None", "currentNetReceivables": "16463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "770795000", "currentAccountsPayable": "6107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650894000", "totalShareholderEquity": "110019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43595000", "totalCurrentLiabilities": "71039000", "otherNonCurrentLiabilities": "1201000", "totalNonCurrentLiabilities": "637474000", "cashAndShortTermInvestments": "13988000", "commonStockSharesOutstanding": "18047000", "intangibleAssetsExcludingGoodwill": "22123000", "cashAndCashEquivalentsAtCarryingValue": "13988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13025000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3823000", "capitalExpenditures": "8337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2548000", "cashflowFromInvestment": "-7945000", "stockBasedCompensation": "973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91923000, "cost_of_revenue": 11607000, "gross_profit": 80316000, "research_and_development": null, "selling_general_admin": 8472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3504000, "depreciation_amortisation": 13686000, "ebitda": 10182000, "interest_expense": 9446000, "interest_income": null, "other_non_operating": null, "pretax_income": -12950000, "tax_provision": 75000, "effective_tax_rate": null, "net_income": -12529000, "net_income_continuing_ops": -13025000, "net_income_to_common": -12529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13988000, "short_term_investments": null, "net_receivables": 16463000, "inventory": null, "other_current_assets": null, "total_current_assets": 53684000, "net_ppe": null, "goodwill": null, "intangible_assets": 22123000, "goodwill_and_intangibles": 22123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 770795000, "total_assets": 824479000, "short_term_debt": 14621000, "accounts_payable": 6107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71039000, "long_term_debt": 636273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 637474000, "total_liabilities": 708513000, "total_debt": 650894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -432753000, "total_equity": 110019000, "shares_outstanding": 18047000, "operating_cash_flow": 3823000, "stock_based_compensation": 973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7945000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2548000, "free_cash_flow": 12160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3504000", "ebitda": "10182000", "netIncome": "-12529000", "grossProfit": "80316000", "depreciation": "None", "totalRevenue": "91923000", "costOfRevenue": "11607000", "interestIncome": "242000", "incomeBeforeTax": "-12950000", "interestExpense": "9446000", "operatingIncome": "-2256000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-9204000", "nonInterestIncome": "None", "operatingExpenses": "82572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13686000", "sellingGeneralAndAdministrative": "8472000", "netIncomeFromContinuingOperations": "-13025000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "824479000", "longTermDebt": "636273000", "shortTermDebt": "14621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "22123000", "reportedCurrency": "USD", "retainedEarnings": "-432753000", "totalLiabilities": "708513000", "otherCurrentAssets": "23233000", "totalCurrentAssets": "53684000", "currentLongTermDebt": "14621000", "longTermInvestments": "10221000", "shortTermInvestments": "None", "currentNetReceivables": "16463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "770795000", "currentAccountsPayable": "6107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "650894000", "totalShareholderEquity": "110019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43595000", "totalCurrentLiabilities": "71039000", "otherNonCurrentLiabilities": "1201000", "totalNonCurrentLiabilities": "637474000", "cashAndShortTermInvestments": "13988000", "commonStockSharesOutstanding": "18047000", "intangibleAssetsExcludingGoodwill": "22123000", "cashAndCashEquivalentsAtCarryingValue": "13988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13025000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3823000", "capitalExpenditures": "8337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2548000", "cashflowFromInvestment": "-7945000", "stockBasedCompensation": "973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 91931000, "cost_of_revenue": -128828000, "gross_profit": 220759000, "ebit": 3424000, "ebitda": 16744000, "pretax_income": -6172000, "tax_provision": 46000, "net_income": -5504000, "net_income_to_common": -5504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16992000, "total_current_assets": 64089000, "total_assets": 841921000, "short_term_debt": 15486000, "long_term_debt": 635904000, "total_debt": 651390000, "total_liabilities": 712312000, "total_equity": 123034000, "shares_outstanding": 18048000, "goodwill_and_intangibles": 24526000 }, "cash_flow": { "operating_cash_flow": -3137000, "capital_expenditure": 7234000, "free_cash_flow": 4097000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331444, "ticker_id": 3683, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3424000", "ebitda": "16744000", "netIncome": "-5504000", "grossProfit": "220759000", "depreciation": "None", "totalRevenue": "91931000", "costOfRevenue": "-128828000", "interestIncome": "302000", "incomeBeforeTax": "-6172000", "interestExpense": "9596000", "operatingIncome": "-6391000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-9294000", "nonInterestIncome": "None", "operatingExpenses": "227150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-128828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13320000", "sellingGeneralAndAdministrative": "11815000", "netIncomeFromContinuingOperations": "-6218000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "841921000", "longTermDebt": "635904000", "shortTermDebt": "15486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24526000", "reportedCurrency": "USD", "retainedEarnings": "-420224000", "totalLiabilities": "712312000", "otherCurrentAssets": "28132000", "totalCurrentAssets": "64089000", "currentLongTermDebt": "15486000", "longTermInvestments": "10943000", "shortTermInvestments": "None", "currentNetReceivables": "18965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "777832000", "currentAccountsPayable": "9031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651390000", "totalShareholderEquity": "123034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45494000", "totalCurrentLiabilities": "75615000", "otherNonCurrentLiabilities": "793000", "totalNonCurrentLiabilities": "636697000", "cashAndShortTermInvestments": "16992000", "commonStockSharesOutstanding": "18048000", "intangibleAssetsExcludingGoodwill": "24526000", "cashAndCashEquivalentsAtCarryingValue": "16992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6218000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3137000", "capitalExpenditures": "7234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53233000", "cashflowFromInvestment": "-54797000", "stockBasedCompensation": "1175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91931000, "cost_of_revenue": -128828000, "gross_profit": 220759000, "research_and_development": null, "selling_general_admin": 11815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3424000, "depreciation_amortisation": 13320000, "ebitda": 16744000, "interest_expense": 9596000, "interest_income": null, "other_non_operating": null, "pretax_income": -6172000, "tax_provision": 46000, "effective_tax_rate": null, "net_income": -5504000, "net_income_continuing_ops": -6218000, "net_income_to_common": -5504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16992000, "short_term_investments": null, "net_receivables": 18965000, "inventory": null, "other_current_assets": null, "total_current_assets": 64089000, "net_ppe": null, "goodwill": null, "intangible_assets": 24526000, "goodwill_and_intangibles": 24526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 777832000, "total_assets": 841921000, "short_term_debt": 15486000, "accounts_payable": 9031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75615000, "long_term_debt": 635904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636697000, "total_liabilities": 712312000, "total_debt": 651390000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420224000, "total_equity": 123034000, "shares_outstanding": 18048000, "operating_cash_flow": -3137000, "stock_based_compensation": 1175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54797000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53233000, "free_cash_flow": 4097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3424000", "ebitda": "16744000", "netIncome": "-5504000", "grossProfit": "220759000", "depreciation": "None", "totalRevenue": "91931000", "costOfRevenue": "-128828000", "interestIncome": "302000", "incomeBeforeTax": "-6172000", "interestExpense": "9596000", "operatingIncome": "-6391000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-9294000", "nonInterestIncome": "None", "operatingExpenses": "227150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-128828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13320000", "sellingGeneralAndAdministrative": "11815000", "netIncomeFromContinuingOperations": "-6218000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "841921000", "longTermDebt": "635904000", "shortTermDebt": "15486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24526000", "reportedCurrency": "USD", "retainedEarnings": "-420224000", "totalLiabilities": "712312000", "otherCurrentAssets": "28132000", "totalCurrentAssets": "64089000", "currentLongTermDebt": "15486000", "longTermInvestments": "10943000", "shortTermInvestments": "None", "currentNetReceivables": "18965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "777832000", "currentAccountsPayable": "9031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "651390000", "totalShareholderEquity": "123034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45494000", "totalCurrentLiabilities": "75615000", "otherNonCurrentLiabilities": "793000", "totalNonCurrentLiabilities": "636697000", "cashAndShortTermInvestments": "16992000", "commonStockSharesOutstanding": "18048000", "intangibleAssetsExcludingGoodwill": "24526000", "cashAndCashEquivalentsAtCarryingValue": "16992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6218000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3137000", "capitalExpenditures": "7234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53233000", "cashflowFromInvestment": "-54797000", "stockBasedCompensation": "1175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 74750000, "cost_of_revenue": 57140000, "gross_profit": 17610000, "ebit": -4358000, "ebitda": 6371000, "pretax_income": -14197000, "tax_provision": 68000, "net_income": -13758000, "net_income_to_common": -13758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24938000, "total_current_assets": 164370000, "total_assets": 796235000, "short_term_debt": 14119000, "long_term_debt": 589975000, "total_debt": 604094000, "total_liabilities": 660287000, "total_equity": 128791000, "shares_outstanding": 15456000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2979000, "capital_expenditure": 8037000, "free_cash_flow": 11016000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331446, "ticker_id": 3683, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4358000", "ebitda": "6371000", "netIncome": "-13758000", "grossProfit": "17610000", "depreciation": "None", "totalRevenue": "74750000", "costOfRevenue": "57140000", "interestIncome": "853000", "incomeBeforeTax": "-14197000", "interestExpense": "9839000", "operatingIncome": "-4912000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "68000", "reportedCurrency": "USD", "netInterestIncome": "-8986000", "nonInterestIncome": "None", "operatingExpenses": "22522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10729000", "sellingGeneralAndAdministrative": "11793000", "netIncomeFromContinuingOperations": "-14265000" }, "balance": { "goodwill": "None", "inventory": "-4743000", "commonStock": "191000", "currentDebt": "None", "investments": "None", "totalAssets": "796235000", "longTermDebt": "589975000", "shortTermDebt": "14119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-414720000", "totalLiabilities": "660287000", "otherCurrentAssets": "126755000", "totalCurrentAssets": "164370000", "currentLongTermDebt": "14119000", "longTermInvestments": "11868000", "shortTermInvestments": "None", "currentNetReceivables": "12677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631865000", "currentAccountsPayable": "6098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604094000", "totalShareholderEquity": "128791000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45617000", "totalCurrentLiabilities": "70289000", "otherNonCurrentLiabilities": "23000", "totalNonCurrentLiabilities": "589998000", "cashAndShortTermInvestments": "24938000", "commonStockSharesOutstanding": "15456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14265000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2979000", "capitalExpenditures": "8037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128437000", "cashflowFromInvestment": "-111411000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74750000, "cost_of_revenue": 57140000, "gross_profit": 17610000, "research_and_development": null, "selling_general_admin": 11793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4358000, "depreciation_amortisation": 10729000, "ebitda": 6371000, "interest_expense": 9839000, "interest_income": null, "other_non_operating": null, "pretax_income": -14197000, "tax_provision": 68000, "effective_tax_rate": null, "net_income": -13758000, "net_income_continuing_ops": -14265000, "net_income_to_common": -13758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24938000, "short_term_investments": null, "net_receivables": 12677000, "inventory": -4743000, "other_current_assets": null, "total_current_assets": 164370000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 631865000, "total_assets": 796235000, "short_term_debt": 14119000, "accounts_payable": 6098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70289000, "long_term_debt": 589975000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 589998000, "total_liabilities": 660287000, "total_debt": 604094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -414720000, "total_equity": 128791000, "shares_outstanding": 15456000, "operating_cash_flow": 2979000, "stock_based_compensation": 1408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8037000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111411000, "dividends_paid": 1409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128437000, "free_cash_flow": 11016000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4358000", "ebitda": "6371000", "netIncome": "-13758000", "grossProfit": "17610000", "depreciation": "None", "totalRevenue": "74750000", "costOfRevenue": "57140000", "interestIncome": "853000", "incomeBeforeTax": "-14197000", "interestExpense": "9839000", "operatingIncome": "-4912000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "68000", "reportedCurrency": "USD", "netInterestIncome": "-8986000", "nonInterestIncome": "None", "operatingExpenses": "22522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10729000", "sellingGeneralAndAdministrative": "11793000", "netIncomeFromContinuingOperations": "-14265000" }, "balance": { "goodwill": "None", "inventory": "-4743000", "commonStock": "191000", "currentDebt": "None", "investments": "None", "totalAssets": "796235000", "longTermDebt": "589975000", "shortTermDebt": "14119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-414720000", "totalLiabilities": "660287000", "otherCurrentAssets": "126755000", "totalCurrentAssets": "164370000", "currentLongTermDebt": "14119000", "longTermInvestments": "11868000", "shortTermInvestments": "None", "currentNetReceivables": "12677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631865000", "currentAccountsPayable": "6098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604094000", "totalShareholderEquity": "128791000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45617000", "totalCurrentLiabilities": "70289000", "otherNonCurrentLiabilities": "23000", "totalNonCurrentLiabilities": "589998000", "cashAndShortTermInvestments": "24938000", "commonStockSharesOutstanding": "15456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14265000", "profitLoss": "None", "dividendPayout": "1409000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2979000", "capitalExpenditures": "8037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128437000", "cashflowFromInvestment": "-111411000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 70207000, "cost_of_revenue": 52360000, "gross_profit": 17847000, "ebit": -793000, "ebitda": 9274000, "pretax_income": -9757000, "tax_provision": 59000, "net_income": -9816000, "net_income_to_common": -9816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9491000, "total_current_assets": 40230000, "total_assets": 652247000, "short_term_debt": 2235000, "long_term_debt": 581520000, "total_debt": 583755000, "total_liabilities": 635109000, "total_equity": 17138000, "shares_outstanding": 13014000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2481000, "capital_expenditure": 4137000, "free_cash_flow": 6618000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331447, "ticker_id": 3683, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-793000", "ebitda": "9274000", "netIncome": "-9816000", "grossProfit": "17847000", "depreciation": "None", "totalRevenue": "70207000", "costOfRevenue": "52360000", "interestIncome": "387000", "incomeBeforeTax": "-9757000", "interestExpense": "8964000", "operatingIncome": "-933000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-8577000", "nonInterestIncome": "None", "operatingExpenses": "18780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10067000", "sellingGeneralAndAdministrative": "8713000", "netIncomeFromContinuingOperations": "-9816000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "652247000", "longTermDebt": "581520000", "shortTermDebt": "2235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-400962000", "totalLiabilities": "635109000", "otherCurrentAssets": "21594000", "totalCurrentAssets": "40230000", "currentLongTermDebt": "2235000", "longTermInvestments": "22307000", "shortTermInvestments": "2071000", "currentNetReceivables": "9145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612017000", "currentAccountsPayable": "8951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583755000", "totalShareholderEquity": "17138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32142000", "totalCurrentLiabilities": "53558000", "otherNonCurrentLiabilities": "31000", "totalNonCurrentLiabilities": "581551000", "cashAndShortTermInvestments": "9491000", "commonStockSharesOutstanding": "13014000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9816000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2481000", "capitalExpenditures": "4137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21223000", "cashflowFromInvestment": "-37584000", "stockBasedCompensation": "1211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70207000, "cost_of_revenue": 52360000, "gross_profit": 17847000, "research_and_development": null, "selling_general_admin": 8713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -793000, "depreciation_amortisation": 10067000, "ebitda": 9274000, "interest_expense": 8964000, "interest_income": null, "other_non_operating": null, "pretax_income": -9757000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -9816000, "net_income_continuing_ops": -9816000, "net_income_to_common": -9816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9491000, "short_term_investments": 2071000, "net_receivables": 9145000, "inventory": null, "other_current_assets": null, "total_current_assets": 40230000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612017000, "total_assets": 652247000, "short_term_debt": 2235000, "accounts_payable": 8951000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53558000, "long_term_debt": 581520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 581551000, "total_liabilities": 635109000, "total_debt": 583755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -400962000, "total_equity": 17138000, "shares_outstanding": 13014000, "operating_cash_flow": 2481000, "stock_based_compensation": 1211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37584000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21223000, "free_cash_flow": 6618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-793000", "ebitda": "9274000", "netIncome": "-9816000", "grossProfit": "17847000", "depreciation": "None", "totalRevenue": "70207000", "costOfRevenue": "52360000", "interestIncome": "387000", "incomeBeforeTax": "-9757000", "interestExpense": "8964000", "operatingIncome": "-933000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-8577000", "nonInterestIncome": "None", "operatingExpenses": "18780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10067000", "sellingGeneralAndAdministrative": "8713000", "netIncomeFromContinuingOperations": "-9816000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "652247000", "longTermDebt": "581520000", "shortTermDebt": "2235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-400962000", "totalLiabilities": "635109000", "otherCurrentAssets": "21594000", "totalCurrentAssets": "40230000", "currentLongTermDebt": "2235000", "longTermInvestments": "22307000", "shortTermInvestments": "2071000", "currentNetReceivables": "9145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612017000", "currentAccountsPayable": "8951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583755000", "totalShareholderEquity": "17138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32142000", "totalCurrentLiabilities": "53558000", "otherNonCurrentLiabilities": "31000", "totalNonCurrentLiabilities": "581551000", "cashAndShortTermInvestments": "9491000", "commonStockSharesOutstanding": "13014000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9816000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2481000", "capitalExpenditures": "4137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21223000", "cashflowFromInvestment": "-37584000", "stockBasedCompensation": "1211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 67438000, "cost_of_revenue": 6107000, "gross_profit": 61331000, "ebit": 35676000, "ebitda": 45611000, "pretax_income": 27085000, "tax_provision": 66000, "net_income": 27019000, "net_income_to_common": 27019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24211000, "total_current_assets": 53551000, "total_assets": 636277000, "short_term_debt": 6831000, "long_term_debt": 571267000, "total_debt": 578098000, "total_liabilities": 627804000, "total_equity": 8473000, "shares_outstanding": 10562000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4105000, "capital_expenditure": 5762000, "free_cash_flow": 1657000, "dividends_paid": 1335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331448, "ticker_id": 3683, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35676000", "ebitda": "45611000", "netIncome": "27019000", "grossProfit": "61331000", "depreciation": "None", "totalRevenue": "67438000", "costOfRevenue": "6107000", "interestIncome": "139000", "incomeBeforeTax": "27085000", "interestExpense": "8591000", "operatingIncome": "-1733000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-8452000", "nonInterestIncome": "None", "operatingExpenses": "63064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9935000", "sellingGeneralAndAdministrative": "6812000", "netIncomeFromContinuingOperations": "27019000" }, "balance": { "goodwill": "None", "inventory": "-2130000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "636277000", "longTermDebt": "571267000", "shortTermDebt": "6831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-391146000", "totalLiabilities": "627804000", "otherCurrentAssets": "18994000", "totalCurrentAssets": "53551000", "currentLongTermDebt": "6831000", "longTermInvestments": "None", "shortTermInvestments": "2130000", "currentNetReceivables": "10346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582726000", "currentAccountsPayable": "4864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578098000", "totalShareholderEquity": "8473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34770000", "totalCurrentLiabilities": "56497000", "otherNonCurrentLiabilities": "40000", "totalNonCurrentLiabilities": "571307000", "cashAndShortTermInvestments": "24211000", "commonStockSharesOutstanding": "10562000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27019000", "profitLoss": "None", "dividendPayout": "1335000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4105000", "capitalExpenditures": "5762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29149000", "cashflowFromInvestment": "-5131000", "stockBasedCompensation": "575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67438000, "cost_of_revenue": 6107000, "gross_profit": 61331000, "research_and_development": null, "selling_general_admin": 6812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35676000, "depreciation_amortisation": 9935000, "ebitda": 45611000, "interest_expense": 8591000, "interest_income": null, "other_non_operating": null, "pretax_income": 27085000, "tax_provision": 66000, "effective_tax_rate": null, "net_income": 27019000, "net_income_continuing_ops": 27019000, "net_income_to_common": 27019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24211000, "short_term_investments": 2130000, "net_receivables": 10346000, "inventory": -2130000, "other_current_assets": null, "total_current_assets": 53551000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 582726000, "total_assets": 636277000, "short_term_debt": 6831000, "accounts_payable": 4864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56497000, "long_term_debt": 571267000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 571307000, "total_liabilities": 627804000, "total_debt": 578098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391146000, "total_equity": 8473000, "shares_outstanding": 10562000, "operating_cash_flow": -4105000, "stock_based_compensation": 575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5131000, "dividends_paid": 1335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29149000, "free_cash_flow": 1657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35676000", "ebitda": "45611000", "netIncome": "27019000", "grossProfit": "61331000", "depreciation": "None", "totalRevenue": "67438000", "costOfRevenue": "6107000", "interestIncome": "139000", "incomeBeforeTax": "27085000", "interestExpense": "8591000", "operatingIncome": "-1733000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-8452000", "nonInterestIncome": "None", "operatingExpenses": "63064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9935000", "sellingGeneralAndAdministrative": "6812000", "netIncomeFromContinuingOperations": "27019000" }, "balance": { "goodwill": "None", "inventory": "-2130000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "636277000", "longTermDebt": "571267000", "shortTermDebt": "6831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-391146000", "totalLiabilities": "627804000", "otherCurrentAssets": "18994000", "totalCurrentAssets": "53551000", "currentLongTermDebt": "6831000", "longTermInvestments": "None", "shortTermInvestments": "2130000", "currentNetReceivables": "10346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582726000", "currentAccountsPayable": "4864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578098000", "totalShareholderEquity": "8473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34770000", "totalCurrentLiabilities": "56497000", "otherNonCurrentLiabilities": "40000", "totalNonCurrentLiabilities": "571307000", "cashAndShortTermInvestments": "24211000", "commonStockSharesOutstanding": "10562000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27019000", "profitLoss": "None", "dividendPayout": "1335000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4105000", "capitalExpenditures": "5762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29149000", "cashflowFromInvestment": "-5131000", "stockBasedCompensation": "575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 65720000, "cost_of_revenue": 5785000, "gross_profit": 59935000, "ebit": -4908000, "ebitda": 5229000, "pretax_income": -14581000, "tax_provision": 48000, "net_income": -14629000, "net_income_to_common": -14629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4082000, "total_current_assets": 32345000, "total_assets": 621460000, "short_term_debt": 42323000, "long_term_debt": 587099000, "total_debt": 629422000, "total_liabilities": 688009000, "total_equity": -66549000, "shares_outstanding": 7331000, "goodwill_and_intangibles": 622000 }, "cash_flow": { "operating_cash_flow": 40000, "capital_expenditure": 3770000, "free_cash_flow": 3810000, "dividends_paid": 4992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331449, "ticker_id": 3683, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4908000", "ebitda": "5229000", "netIncome": "-14629000", "grossProfit": "59935000", "depreciation": "None", "totalRevenue": "65720000", "costOfRevenue": "5785000", "interestIncome": "87000", "incomeBeforeTax": "-14581000", "interestExpense": "9673000", "operatingIncome": "-4515000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-9586000", "nonInterestIncome": "None", "operatingExpenses": "64450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10137000", "sellingGeneralAndAdministrative": "9946000", "netIncomeFromContinuingOperations": "-14629000" }, "balance": { "goodwill": "None", "inventory": "32345000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "621460000", "longTermDebt": "587099000", "shortTermDebt": "42323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "622000", "reportedCurrency": "USD", "retainedEarnings": "-418165000", "totalLiabilities": "688009000", "otherCurrentAssets": "20246000", "totalCurrentAssets": "32345000", "currentLongTermDebt": "42323000", "longTermInvestments": "0", "shortTermInvestments": "2103000", "currentNetReceivables": "8017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589115000", "currentAccountsPayable": "11375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629422000", "totalShareholderEquity": "-66549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35293000", "totalCurrentLiabilities": "100861000", "otherNonCurrentLiabilities": "49000", "totalNonCurrentLiabilities": "587148000", "cashAndShortTermInvestments": "4082000", "commonStockSharesOutstanding": "7331000", "intangibleAssetsExcludingGoodwill": "622000", "cashAndCashEquivalentsAtCarryingValue": "4082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14629000", "profitLoss": "None", "dividendPayout": "4992000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2018000", "operatingCashflow": "40000", "capitalExpenditures": "3770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "328000", "cashflowFromInvestment": "-3770000", "stockBasedCompensation": "605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65720000, "cost_of_revenue": 5785000, "gross_profit": 59935000, "research_and_development": null, "selling_general_admin": 9946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4908000, "depreciation_amortisation": 10137000, "ebitda": 5229000, "interest_expense": 9673000, "interest_income": null, "other_non_operating": null, "pretax_income": -14581000, "tax_provision": 48000, "effective_tax_rate": null, "net_income": -14629000, "net_income_continuing_ops": -14629000, "net_income_to_common": -14629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4082000, "short_term_investments": 2103000, "net_receivables": 8017000, "inventory": 32345000, "other_current_assets": null, "total_current_assets": 32345000, "net_ppe": null, "goodwill": null, "intangible_assets": 622000, "goodwill_and_intangibles": 622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 589115000, "total_assets": 621460000, "short_term_debt": 42323000, "accounts_payable": 11375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100861000, "long_term_debt": 587099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587148000, "total_liabilities": 688009000, "total_debt": 629422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418165000, "total_equity": -66549000, "shares_outstanding": 7331000, "operating_cash_flow": 40000, "stock_based_compensation": 605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3770000, "dividends_paid": 4992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 328000, "free_cash_flow": 3810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4908000", "ebitda": "5229000", "netIncome": "-14629000", "grossProfit": "59935000", "depreciation": "None", "totalRevenue": "65720000", "costOfRevenue": "5785000", "interestIncome": "87000", "incomeBeforeTax": "-14581000", "interestExpense": "9673000", "operatingIncome": "-4515000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-9586000", "nonInterestIncome": "None", "operatingExpenses": "64450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10137000", "sellingGeneralAndAdministrative": "9946000", "netIncomeFromContinuingOperations": "-14629000" }, "balance": { "goodwill": "None", "inventory": "32345000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "621460000", "longTermDebt": "587099000", "shortTermDebt": "42323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "622000", "reportedCurrency": "USD", "retainedEarnings": "-418165000", "totalLiabilities": "688009000", "otherCurrentAssets": "20246000", "totalCurrentAssets": "32345000", "currentLongTermDebt": "42323000", "longTermInvestments": "0", "shortTermInvestments": "2103000", "currentNetReceivables": "8017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589115000", "currentAccountsPayable": "11375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629422000", "totalShareholderEquity": "-66549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35293000", "totalCurrentLiabilities": "100861000", "otherNonCurrentLiabilities": "49000", "totalNonCurrentLiabilities": "587148000", "cashAndShortTermInvestments": "4082000", "commonStockSharesOutstanding": "7331000", "intangibleAssetsExcludingGoodwill": "622000", "cashAndCashEquivalentsAtCarryingValue": "4082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14629000", "profitLoss": "None", "dividendPayout": "4992000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2018000", "operatingCashflow": "40000", "capitalExpenditures": "3770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "328000", "cashflowFromInvestment": "-3770000", "stockBasedCompensation": "605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 64675000, "cost_of_revenue": 49475000, "gross_profit": 15200000, "ebit": -9308000, "ebitda": 635000, "pretax_income": -18328000, "tax_provision": 83000, "net_income": -18411000, "net_income_to_common": -18411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3562000, "total_current_assets": 33561000, "total_assets": 629089000, "short_term_debt": 64309000, "long_term_debt": 565149000, "total_debt": 629458000, "total_liabilities": 685614000, "total_equity": -56525000, "shares_outstanding": 7050000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5106000, "capital_expenditure": 4470000, "free_cash_flow": 9576000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331451, "ticker_id": 3683, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9308000", "ebitda": "635000", "netIncome": "-18411000", "grossProfit": "15200000", "depreciation": "None", "totalRevenue": "64675000", "costOfRevenue": "49475000", "interestIncome": "139000", "incomeBeforeTax": "-18328000", "interestExpense": "9020000", "operatingIncome": "-4213000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "83000", "reportedCurrency": "USD", "netInterestIncome": "-8881000", "nonInterestIncome": "None", "operatingExpenses": "15200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9943000", "sellingGeneralAndAdministrative": "8615000", "netIncomeFromContinuingOperations": "-18411000" }, "balance": { "goodwill": "None", "inventory": "18335000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "629089000", "longTermDebt": "565149000", "shortTermDebt": "64309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-403536000", "totalLiabilities": "685614000", "otherCurrentAssets": "3540000", "totalCurrentAssets": "33561000", "currentLongTermDebt": "64309000", "longTermInvestments": "None", "shortTermInvestments": "745000", "currentNetReceivables": "8124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "595528000", "currentAccountsPayable": "10067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "594116000", "shortLongTermDebtTotal": "629458000", "totalShareholderEquity": "-56525000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42080000", "totalCurrentLiabilities": "120404000", "otherNonCurrentLiabilities": "61000", "totalNonCurrentLiabilities": "565210000", "cashAndShortTermInvestments": "3562000", "commonStockSharesOutstanding": "7050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18411000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1456000", "operatingCashflow": "5106000", "capitalExpenditures": "4470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1137000", "cashflowFromInvestment": "-3437000", "stockBasedCompensation": "641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64675000, "cost_of_revenue": 49475000, "gross_profit": 15200000, "research_and_development": null, "selling_general_admin": 8615000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9308000, "depreciation_amortisation": 9943000, "ebitda": 635000, "interest_expense": 9020000, "interest_income": null, "other_non_operating": null, "pretax_income": -18328000, "tax_provision": 83000, "effective_tax_rate": null, "net_income": -18411000, "net_income_continuing_ops": -18411000, "net_income_to_common": -18411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3562000, "short_term_investments": 745000, "net_receivables": 8124000, "inventory": 18335000, "other_current_assets": null, "total_current_assets": 33561000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 595528000, "total_assets": 629089000, "short_term_debt": 64309000, "accounts_payable": 10067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120404000, "long_term_debt": 565149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565210000, "total_liabilities": 685614000, "total_debt": 629458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -403536000, "total_equity": -56525000, "shares_outstanding": 7050000, "operating_cash_flow": 5106000, "stock_based_compensation": 641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3437000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1137000, "free_cash_flow": 9576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9308000", "ebitda": "635000", "netIncome": "-18411000", "grossProfit": "15200000", "depreciation": "None", "totalRevenue": "64675000", "costOfRevenue": "49475000", "interestIncome": "139000", "incomeBeforeTax": "-18328000", "interestExpense": "9020000", "operatingIncome": "-4213000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "83000", "reportedCurrency": "USD", "netInterestIncome": "-8881000", "nonInterestIncome": "None", "operatingExpenses": "15200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9943000", "sellingGeneralAndAdministrative": "8615000", "netIncomeFromContinuingOperations": "-18411000" }, "balance": { "goodwill": "None", "inventory": "18335000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "629089000", "longTermDebt": "565149000", "shortTermDebt": "64309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-403536000", "totalLiabilities": "685614000", "otherCurrentAssets": "3540000", "totalCurrentAssets": "33561000", "currentLongTermDebt": "64309000", "longTermInvestments": "None", "shortTermInvestments": "745000", "currentNetReceivables": "8124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "595528000", "currentAccountsPayable": "10067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "594116000", "shortLongTermDebtTotal": "629458000", "totalShareholderEquity": "-56525000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42080000", "totalCurrentLiabilities": "120404000", "otherNonCurrentLiabilities": "61000", "totalNonCurrentLiabilities": "565210000", "cashAndShortTermInvestments": "3562000", "commonStockSharesOutstanding": "7050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18411000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1456000", "operatingCashflow": "5106000", "capitalExpenditures": "4470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1137000", "cashflowFromInvestment": "-3437000", "stockBasedCompensation": "641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "income_statement": { "revenue": 57491000, "cost_of_revenue": 44662000, "gross_profit": 12829000, "ebit": -3672000, "ebitda": 6255000, "pretax_income": -12159000, "tax_provision": 53000, "net_income": -12212000, "net_income_to_common": -12212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7203000, "total_current_assets": 34814000, "total_assets": 642109000, "short_term_debt": 88636000, "long_term_debt": 547381000, "total_debt": 636017000, "total_liabilities": 686864000, "total_equity": -44755000, "shares_outstanding": 6381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2288000, "capital_expenditure": 4269000, "free_cash_flow": 6557000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331452, "ticker_id": 3683, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:06.008807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3672000", "ebitda": "6255000", "netIncome": "-12212000", "grossProfit": "12829000", "depreciation": "None", "totalRevenue": "57491000", "costOfRevenue": "44662000", "interestIncome": "188000", "incomeBeforeTax": "-12159000", "interestExpense": "8558000", "operatingIncome": "6255000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-8370000", "nonInterestIncome": "None", "operatingExpenses": "6574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "71000", "costofGoodsAndServicesSold": "44662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9927000", "sellingGeneralAndAdministrative": "6574000", "netIncomeFromContinuingOperations": "-12212000" }, "balance": { "goodwill": "None", "inventory": "15017000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "642109000", "longTermDebt": "547381000", "shortTermDebt": "88636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-385125000", "totalLiabilities": "686864000", "otherCurrentAssets": "20025000", "totalCurrentAssets": "34814000", "currentLongTermDebt": "88636000", "longTermInvestments": "None", "shortTermInvestments": "1600000", "currentNetReceivables": "7586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607295000", "currentAccountsPayable": "10005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636017000", "totalShareholderEquity": "-44755000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36562000", "totalCurrentLiabilities": "139406000", "otherNonCurrentLiabilities": "547458000", "totalNonCurrentLiabilities": "547458000", "cashAndShortTermInvestments": "7203000", "commonStockSharesOutstanding": "6381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12212000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "562000", "operatingCashflow": "2288000", "capitalExpenditures": "4269000", "changeInReceivables": "-1759000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2545000", "cashflowFromInvestment": "-4269000", "stockBasedCompensation": "601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4526000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57491000, "cost_of_revenue": 44662000, "gross_profit": 12829000, "research_and_development": null, "selling_general_admin": 6574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3672000, "depreciation_amortisation": 9927000, "ebitda": 6255000, "interest_expense": 8558000, "interest_income": null, "other_non_operating": null, "pretax_income": -12159000, "tax_provision": 53000, "effective_tax_rate": null, "net_income": -12212000, "net_income_continuing_ops": -12212000, "net_income_to_common": -12212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7203000, "short_term_investments": 1600000, "net_receivables": 7586000, "inventory": 15017000, "other_current_assets": null, "total_current_assets": 34814000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 607295000, "total_assets": 642109000, "short_term_debt": 88636000, "accounts_payable": 10005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139406000, "long_term_debt": 547381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 547458000, "total_liabilities": 686864000, "total_debt": 636017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -385125000, "total_equity": -44755000, "shares_outstanding": 6381000, "operating_cash_flow": 2288000, "stock_based_compensation": 601000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4269000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2545000, "free_cash_flow": 6557000, "net_change_in_cash": -4526000 }, "raw_data": { "income": { "ebit": "-3672000", "ebitda": "6255000", "netIncome": "-12212000", "grossProfit": "12829000", "depreciation": "None", "totalRevenue": "57491000", "costOfRevenue": "44662000", "interestIncome": "188000", "incomeBeforeTax": "-12159000", "interestExpense": "8558000", "operatingIncome": "6255000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-8370000", "nonInterestIncome": "None", "operatingExpenses": "6574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "71000", "costofGoodsAndServicesSold": "44662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9927000", "sellingGeneralAndAdministrative": "6574000", "netIncomeFromContinuingOperations": "-12212000" }, "balance": { "goodwill": "None", "inventory": "15017000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "642109000", "longTermDebt": "547381000", "shortTermDebt": "88636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-385125000", "totalLiabilities": "686864000", "otherCurrentAssets": "20025000", "totalCurrentAssets": "34814000", "currentLongTermDebt": "88636000", "longTermInvestments": "None", "shortTermInvestments": "1600000", "currentNetReceivables": "7586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607295000", "currentAccountsPayable": "10005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636017000", "totalShareholderEquity": "-44755000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36562000", "totalCurrentLiabilities": "139406000", "otherNonCurrentLiabilities": "547458000", "totalNonCurrentLiabilities": "547458000", "cashAndShortTermInvestments": "7203000", "commonStockSharesOutstanding": "6381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12212000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "562000", "operatingCashflow": "2288000", "capitalExpenditures": "4269000", "changeInReceivables": "-1759000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2545000", "cashflowFromInvestment": "-4269000", "stockBasedCompensation": "601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4526000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }