{ "ticker": { "uuid": "08a161f9-98d8-4c6d-9896-d03ee812906f", "symbol": "PIII", "name": "P3 Health Partners Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/08a161f9-98d8-4c6d-9896-d03ee812906f/", "api_url": "https://sharemaestro.com/factors/api/tickers/08a161f9-98d8-4c6d-9896-d03ee812906f/" }, "ticker_metadata": { "id": 7686, "uuid": "08a161f9-98d8-4c6d-9896-d03ee812906f", "symbol": "PIII", "name": "P3 Health Partners Inc", "asset_type": "equity", "market_cap": 3346736000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "P3 Health Partners Inc (PIII) is an innovative healthcare organization dedicated to enhancing care quality and minimizing costs through advanced, data-driven strategies. By leveraging telehealth technologies and sophisticated analytics, P3 delivers tailored healthcare solutions to underserved populations, backed by a robust network of primary care providers and specialists. The company is a frontrunner in value-based care models, partnering with community organizations to meet the growing need for efficient healthcare services. With a strong commitment to delivering high-quality, cost-effective care, PIII is well-positioned to thrive in the evolving healthcare environment.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "08a161f9-98d8-4c6d-9896-d03ee812906f", "symbol": "PIII", "name": "P3 Health Partners Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/08a161f9-98d8-4c6d-9896-d03ee812906f/", "api_url": "https://sharemaestro.com/factors/api/tickers/08a161f9-98d8-4c6d-9896-d03ee812906f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.35, "value": 0.42, "quality": 0.42, "momentum": 0.42, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 11.58, "market_cap": 97468860, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.8795, "piotroski_f_score": 2, "momentum_12_1": -0.4641, "volatility_252d": 2.3572 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:44.002279+00:00", "batch_id": "" }, "size": { "price_close": 11.58, "market_cap": 97468860, "market_cap_usd": 97468860, "enterprise_value": 382976860, "shares_outstanding": 8417000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0662, "pcf_ratio": null, "pfcf_ratio": -1.1477, "ev_ebitda": null, "ev_ebit": -1.7192, "ev_sales": 0.2601, "ev_fcf": -4.5097, "earnings_yield": null, "fcf_yield": -0.2217, "price_to_sales": 0.0662, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 3.8442 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5063, "operating_margin": -0.1513, "net_margin": -0.0857, "ebitda_margin": -0.0941, "fcf_margin": -0.0577, "roe": 0.8795, "roa": -0.1873, "roic": -1.1769, "roc_greenblatt": null, "asset_turnover": 2.1838, "cash_conversion": 0.6727, "accruals_ratio": -0.0608, "sbc_to_revenue": 0.002, "piotroski_f_score": 2, "altman_z_score": -0.8127, "earnings_stability_5y": 0.7752, "revenue_stability_5y": 0.56, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.1056, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.6241, "net_debt_to_ebitda": -2.0602, "debt_to_assets": 0.4613, "interest_coverage": -3.5318, "current_ratio": 0.3277, "quick_ratio": 0.3277, "net_debt": 285508000, "local_beta": -0.0005, "volatility_252d": 2.3572, "volatility_60d": 5.9999, "max_drawdown_12m": -0.8033, "risk_adjusted_momentum": -0.1969 }, "growth": { "revenue_growth_1y": -0.0087, "revenue_growth_3y_cagr": 0.1161, "revenue_growth_5y_cagr": 0.2433, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -2.8385, "revenue_growth": -0.0087, "earnings_growth": null }, "momentum": { "price_return_1m": 2.2639, "price_return_3m": 4.1928, "price_return_6m": 1.2099, "price_return_9m": 0.3198, "price_return_12m": 0.7492, "price_return_12m_ex1m": -0.4641, "momentum_6m": 1.2099, "momentum_12m": 0.7492, "momentum_12_1": -0.4641, "distance_from_52w_high": -0.1227, "distance_from_52w_low": 5.0312, "relative_strength": 0.5913 }, "raw_ttm": { "revenue_ttm": 1472245000, "gross_profit_ttm": 745358000, "ebit_ttm": -222770000, "ebitda_ttm": -138585000, "net_income_ttm": -126245000, "eps_diluted_ttm": -14.9988, "operating_cash_flow_ttm": -85239000, "capital_expenditure_ttm": 317000, "fcf_ttm": -84922000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63075000, "cash_and_equivalents": 25497000, "total_current_assets": 172210000, "total_current_liabilities": 525485000, "net_ppe": null, "total_assets": 674157000, "total_debt": 311005000, "total_equity": -143548000, "net_working_capital": -327336000, "book_value_per_share": -17.0545, "retained_earnings": -649918000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -616537000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 58, "quality_composite": 58, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 58, "svqf_composite": 63, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.42, "os_score": 0.35, "value_percentile": 0.42, "quality_percentile": 0.42, "momentum_percentile": 0.42, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 8, "all_cap_buyback_rank": 81, "small_cap_core_rank": 59, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": 2268, "ticker_id": 7686, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:44.002279+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.58, "market_cap": 97468860, "market_cap_usd": 97468860, "enterprise_value": 382976860, "shares_outstanding": 8417000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.06620424, "pcf_ratio": null, "pfcf_ratio": -1.1477457, "ev_ebitda": null, "ev_ebit": -1.71915815, "ev_sales": 0.2601312, "ev_fcf": -4.50974848, "earnings_yield": null, "fcf_yield": -0.22174186, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50627307, "operating_margin": -0.15131313, "net_margin": -0.08574999, "ebitda_margin": -0.09413175, "fcf_margin": -0.05768198, "roe": 0.87946192, "roa": -0.1872635, "roic": -1.17693364, "roc_greenblatt": null, "asset_turnover": 2.18383107, "cash_conversion": 0.67267615, "accruals_ratio": -0.06082559, "sbc_to_revenue": 0.00204857, "debt_to_equity": -5.62407, "net_debt_to_ebitda": -2.06016524, "debt_to_assets": 0.46132429, "interest_coverage": -3.53182719, "current_ratio": 0.3277163, "quick_ratio": 0.3277163, "net_debt": 285508000, "revenue_growth_1y": -0.00871739, "revenue_growth_3y_cagr": 0.11609943, "revenue_growth_5y_cagr": 0.24333536, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -2.83850979, "piotroski_f_score": 2, "altman_z_score": -0.81268354, "earnings_stability_5y": 0.775196, "revenue_stability_5y": 0.560043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 2.26390259, "price_return_3m": 4.19282511, "price_return_6m": 1.20992366, "price_return_9m": 0.31977844, "price_return_12m": 0.74924471, "price_return_12m_ex1m": -0.46406344, "distance_from_52w_high": -0.12272727, "distance_from_52w_low": 5.03125, "relative_strength": 0.59130366, "local_beta": -0.0005, "volatility_252d": 2.357191, "volatility_60d": 5.999916, "max_drawdown_12m": -0.80327869, "revenue_ttm": 1472245000, "gross_profit_ttm": 745358000, "ebit_ttm": -222770000, "ebitda_ttm": -138585000, "net_income_ttm": -126245000, "eps_diluted_ttm": -14.99881193, "operating_cash_flow_ttm": -85239000, "capital_expenditure_ttm": 317000, "fcf_ttm": -84922000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63075000, "cash_and_equivalents": 25497000, "total_current_assets": 172210000, "total_current_liabilities": 525485000, "net_ppe": null, "total_assets": 674157000, "total_debt": 311005000, "total_equity": -143548000, "net_working_capital": -327336000, "book_value_per_share": -17.05453249, "retained_earnings": -649918000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -616537000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 58, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 58, "svqf_composite": 63, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 8, "all_cap_buyback_rank": 81, "small_cap_core_rank": 59, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.58, "os": 0.35, "value": 0.42, "quality": 0.42, "momentum": 0.42, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.8795, "momentum_12_1": -0.4641, "complete_fields": { "id": 2268, "ticker_id": 7686, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:44.002279+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.58, "market_cap": 97468860, "market_cap_usd": 97468860, "enterprise_value": 382976860, "shares_outstanding": 8417000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.06620424, "pcf_ratio": null, "pfcf_ratio": -1.1477457, "ev_ebitda": null, "ev_ebit": -1.71915815, "ev_sales": 0.2601312, "ev_fcf": -4.50974848, "earnings_yield": null, "fcf_yield": -0.22174186, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50627307, "operating_margin": -0.15131313, "net_margin": -0.08574999, "ebitda_margin": -0.09413175, "fcf_margin": -0.05768198, "roe": 0.87946192, "roa": -0.1872635, "roic": -1.17693364, "roc_greenblatt": null, "asset_turnover": 2.18383107, "cash_conversion": 0.67267615, "accruals_ratio": -0.06082559, "sbc_to_revenue": 0.00204857, "debt_to_equity": -5.62407, "net_debt_to_ebitda": -2.06016524, "debt_to_assets": 0.46132429, "interest_coverage": -3.53182719, "current_ratio": 0.3277163, "quick_ratio": 0.3277163, "net_debt": 285508000, "revenue_growth_1y": -0.00871739, "revenue_growth_3y_cagr": 0.11609943, "revenue_growth_5y_cagr": 0.24333536, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -2.83850979, "piotroski_f_score": 2, "altman_z_score": -0.81268354, "earnings_stability_5y": 0.775196, "revenue_stability_5y": 0.560043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 2.26390259, "price_return_3m": 4.19282511, "price_return_6m": 1.20992366, "price_return_9m": 0.31977844, "price_return_12m": 0.74924471, "price_return_12m_ex1m": -0.46406344, "distance_from_52w_high": -0.12272727, "distance_from_52w_low": 5.03125, "relative_strength": 0.59130366, "local_beta": -0.0005, "volatility_252d": 2.357191, "volatility_60d": 5.999916, "max_drawdown_12m": -0.80327869, "revenue_ttm": 1472245000, "gross_profit_ttm": 745358000, "ebit_ttm": -222770000, "ebitda_ttm": -138585000, "net_income_ttm": -126245000, "eps_diluted_ttm": -14.99881193, "operating_cash_flow_ttm": -85239000, "capital_expenditure_ttm": 317000, "fcf_ttm": -84922000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63075000, "cash_and_equivalents": 25497000, "total_current_assets": 172210000, "total_current_liabilities": 525485000, "net_ppe": null, "total_assets": 674157000, "total_debt": 311005000, "total_equity": -143548000, "net_working_capital": -327336000, "book_value_per_share": -17.05453249, "retained_earnings": -649918000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -616537000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 58, "momentum_composite": 58, "growth_composite": 58, "yield_composite": 58, "svqf_composite": 63, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 8, "all_cap_buyback_rank": 81, "small_cap_core_rank": 59, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 1459080000, "cost_of_revenue": 1603403000, "gross_profit": -144323000, "ebit": -270301000, "ebitda": -186138000, "pretax_income": -321061000, "tax_provision": 2025000, "net_income": -147948000, "net_income_to_common": -147948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25012000, "total_current_assets": 133083000, "total_assets": 656641000, "short_term_debt": 47436000, "long_term_debt": 228374000, "total_debt": 275810000, "total_liabilities": 796876000, "total_equity": -155232000, "shares_outstanding": 3269000, "goodwill_and_intangibles": 492423000 }, "cash_flow": { "operating_cash_flow": -91238000, "capital_expenditure": 79000, "free_cash_flow": -91159000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146874, "ticker_id": 7686, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-270301000", "ebitda": "-186138000", "netIncome": "-147948000", "grossProfit": "-144323000", "depreciation": "None", "totalRevenue": "1459080000", "costOfRevenue": "1603403000", "interestIncome": "None", "incomeBeforeTax": "-321061000", "interestExpense": "55034000", "operatingIncome": "-270301000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2025000", "reportedCurrency": "USD", "netInterestIncome": "-55034000", "nonInterestIncome": "None", "operatingExpenses": "125978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1603403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84163000", "sellingGeneralAndAdministrative": "106311000", "netIncomeFromContinuingOperations": "-323086000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "656641000", "longTermDebt": "228374000", "shortTermDebt": "47436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "492423000", "reportedCurrency": "USD", "retainedEarnings": "-651141000", "totalLiabilities": "796876000", "otherCurrentAssets": "15613000", "totalCurrentAssets": "133083000", "currentLongTermDebt": "45036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523558000", "currentAccountsPayable": "369335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287285000", "totalShareholderEquity": "-155232000", "capitalLeaseObligations": "11475000", "otherCurrentLiabilities": "128486000", "totalCurrentLiabilities": "545257000", "otherNonCurrentLiabilities": "9308000", "totalNonCurrentLiabilities": "251619000", "cashAndShortTermInvestments": "25012000", "commonStockSharesOutstanding": "3269000", "intangibleAssetsExcludingGoodwill": "492423000", "cashAndCashEquivalentsAtCarryingValue": "25012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-319036000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-91238000", "capitalExpenditures": "79000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72814000", "cashflowFromInvestment": "129000", "stockBasedCompensation": "5581000", "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": "84163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1459080000, "cost_of_revenue": 1603403000, "gross_profit": -144323000, "research_and_development": null, "selling_general_admin": 106311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -270301000, "depreciation_amortisation": 84163000, "ebitda": -186138000, "interest_expense": 55034000, "interest_income": null, "other_non_operating": null, "pretax_income": -321061000, "tax_provision": 2025000, "effective_tax_rate": null, "net_income": -147948000, "net_income_continuing_ops": -323086000, "net_income_to_common": -147948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25012000, "short_term_investments": null, "net_receivables": 92458000, "inventory": null, "other_current_assets": null, "total_current_assets": 133083000, "net_ppe": null, "goodwill": null, "intangible_assets": 492423000, "goodwill_and_intangibles": 492423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 523558000, "total_assets": 656641000, "short_term_debt": 47436000, "accounts_payable": 369335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545257000, "long_term_debt": 228374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251619000, "total_liabilities": 796876000, "total_debt": 275810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651141000, "total_equity": -155232000, "shares_outstanding": 3269000, "operating_cash_flow": -91238000, "stock_based_compensation": 5581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72814000, "free_cash_flow": -91159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-270301000", "ebitda": "-186138000", "netIncome": "-147948000", "grossProfit": "-144323000", "depreciation": "None", "totalRevenue": "1459080000", "costOfRevenue": "1603403000", "interestIncome": "None", "incomeBeforeTax": "-321061000", "interestExpense": "55034000", "operatingIncome": "-270301000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2025000", "reportedCurrency": "USD", "netInterestIncome": "-55034000", "nonInterestIncome": "None", "operatingExpenses": "125978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1603403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84163000", "sellingGeneralAndAdministrative": "106311000", "netIncomeFromContinuingOperations": "-323086000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "656641000", "longTermDebt": "228374000", "shortTermDebt": "47436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "492423000", "reportedCurrency": "USD", "retainedEarnings": "-651141000", "totalLiabilities": "796876000", "otherCurrentAssets": "15613000", "totalCurrentAssets": "133083000", "currentLongTermDebt": "45036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523558000", "currentAccountsPayable": "369335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287285000", "totalShareholderEquity": "-155232000", "capitalLeaseObligations": "11475000", "otherCurrentLiabilities": "128486000", "totalCurrentLiabilities": "545257000", "otherNonCurrentLiabilities": "9308000", "totalNonCurrentLiabilities": "251619000", "cashAndShortTermInvestments": "25012000", "commonStockSharesOutstanding": "3269000", "intangibleAssetsExcludingGoodwill": "492423000", "cashAndCashEquivalentsAtCarryingValue": "25012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-319036000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-91238000", "capitalExpenditures": "79000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72814000", "cashflowFromInvestment": "129000", "stockBasedCompensation": "5581000", "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": "84163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 1500455000, "cost_of_revenue": 1559372000, "gross_profit": 1500455000, "ebit": -283818000, "ebitda": -197760000, "pretax_income": -305991000, "tax_provision": 4387000, "net_income": -135849000, "net_income_to_common": -135849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38816000, "total_current_assets": 184140000, "total_assets": 783420000, "short_term_debt": 65000000, "long_term_debt": 89824000, "total_debt": 154824000, "total_liabilities": 633891000, "total_equity": 75936000, "shares_outstanding": 2940000, "goodwill_and_intangibles": 574350000 }, "cash_flow": { "operating_cash_flow": -110128000, "capital_expenditure": 0, "free_cash_flow": -110128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146879, "ticker_id": 7686, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-283818000", "ebitda": "-197760000", "netIncome": "-135849000", "grossProfit": "1500455000", "depreciation": "None", "totalRevenue": "1500455000", "costOfRevenue": "1559372000", "interestIncome": "None", "incomeBeforeTax": "-305991000", "interestExpense": "22173000", "operatingIncome": "-320658000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4387000", "reportedCurrency": "USD", "netInterestIncome": "-22173000", "nonInterestIncome": "None", "operatingExpenses": "1821113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1559372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86058000", "sellingGeneralAndAdministrative": "112596000", "netIncomeFromContinuingOperations": "-310378000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "783420000", "longTermDebt": "89824000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "574350000", "reportedCurrency": "USD", "retainedEarnings": "-503193000", "totalLiabilities": "633891000", "otherCurrentAssets": "20111000", "totalCurrentAssets": "184140000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599280000", "currentAccountsPayable": "64007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166163000", "totalShareholderEquity": "75936000", "capitalLeaseObligations": "11339000", "otherCurrentLiabilities": "367408000", "totalCurrentLiabilities": "496415000", "otherNonCurrentLiabilities": "26001000", "totalNonCurrentLiabilities": "137476000", "cashAndShortTermInvestments": "38816000", "commonStockSharesOutstanding": "2940000", "intangibleAssetsExcludingGoodwill": "574350000", "cashAndCashEquivalentsAtCarryingValue": "38816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-310378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-110128000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98771000", "cashflowFromInvestment": "14525000", "stockBasedCompensation": "5752000", "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": "86058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1500455000, "cost_of_revenue": 1559372000, "gross_profit": 1500455000, "research_and_development": null, "selling_general_admin": 112596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -283818000, "depreciation_amortisation": 86058000, "ebitda": -197760000, "interest_expense": 22173000, "interest_income": null, "other_non_operating": null, "pretax_income": -305991000, "tax_provision": 4387000, "effective_tax_rate": null, "net_income": -135849000, "net_income_continuing_ops": -310378000, "net_income_to_common": -135849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38816000, "short_term_investments": null, "net_receivables": 125213000, "inventory": null, "other_current_assets": null, "total_current_assets": 184140000, "net_ppe": null, "goodwill": null, "intangible_assets": 574350000, "goodwill_and_intangibles": 574350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 599280000, "total_assets": 783420000, "short_term_debt": 65000000, "accounts_payable": 64007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496415000, "long_term_debt": 89824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 137476000, "total_liabilities": 633891000, "total_debt": 154824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -503193000, "total_equity": 75936000, "shares_outstanding": 2940000, "operating_cash_flow": -110128000, "stock_based_compensation": 5752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98771000, "free_cash_flow": -110128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-283818000", "ebitda": "-197760000", "netIncome": "-135849000", "grossProfit": "1500455000", "depreciation": "None", "totalRevenue": "1500455000", "costOfRevenue": "1559372000", "interestIncome": "None", "incomeBeforeTax": "-305991000", "interestExpense": "22173000", "operatingIncome": "-320658000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4387000", "reportedCurrency": "USD", "netInterestIncome": "-22173000", "nonInterestIncome": "None", "operatingExpenses": "1821113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1559372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86058000", "sellingGeneralAndAdministrative": "112596000", "netIncomeFromContinuingOperations": "-310378000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "783420000", "longTermDebt": "89824000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "574350000", "reportedCurrency": "USD", "retainedEarnings": "-503193000", "totalLiabilities": "633891000", "otherCurrentAssets": "20111000", "totalCurrentAssets": "184140000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599280000", "currentAccountsPayable": "64007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166163000", "totalShareholderEquity": "75936000", "capitalLeaseObligations": "11339000", "otherCurrentLiabilities": "367408000", "totalCurrentLiabilities": "496415000", "otherNonCurrentLiabilities": "26001000", "totalNonCurrentLiabilities": "137476000", "cashAndShortTermInvestments": "38816000", "commonStockSharesOutstanding": "2940000", "intangibleAssetsExcludingGoodwill": "574350000", "cashAndCashEquivalentsAtCarryingValue": "38816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-310378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-110128000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98771000", "cashflowFromInvestment": "14525000", "stockBasedCompensation": "5752000", "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": "86058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 1266375000, "cost_of_revenue": 1234740000, "gross_profit": 1266375000, "ebit": -167746000, "ebitda": -81071000, "pretax_income": -183731000, "tax_provision": 2695000, "net_income": -57773000, "net_income_to_common": -57773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36320000, "total_current_assets": 166017000, "total_assets": 860967000, "short_term_debt": 2700000, "long_term_debt": 108319000, "total_debt": 111019000, "total_liabilities": 427305000, "total_equity": 142130000, "shares_outstanding": 1898000, "goodwill_and_intangibles": 666733000 }, "cash_flow": { "operating_cash_flow": -76028000, "capital_expenditure": 1827000, "free_cash_flow": -74201000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146884, "ticker_id": 7686, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-167746000", "ebitda": "-81071000", "netIncome": "-57773000", "grossProfit": "1266375000", "depreciation": "None", "totalRevenue": "1266375000", "costOfRevenue": "1234740000", "interestIncome": "None", "incomeBeforeTax": "-183731000", "interestExpense": "15985000", "operatingIncome": "-167930000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2695000", "reportedCurrency": "USD", "netInterestIncome": "-14925000", "nonInterestIncome": "None", "operatingExpenses": "1434305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86675000", "sellingGeneralAndAdministrative": "122362000", "netIncomeFromContinuingOperations": "-649651000" }, "balance": { "goodwill": "None", "inventory": "-3613000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "860967000", "longTermDebt": "108319000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "666733000", "reportedCurrency": "USD", "retainedEarnings": "-367344000", "totalLiabilities": "427305000", "otherCurrentAssets": "8227000", "totalCurrentAssets": "166017000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694950000", "currentAccountsPayable": "8663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124641000", "totalShareholderEquity": "142130000", "capitalLeaseObligations": "13622000", "otherCurrentLiabilities": "288009000", "totalCurrentLiabilities": "299372000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "127933000", "cashAndShortTermInvestments": "36320000", "commonStockSharesOutstanding": "1898000", "intangibleAssetsExcludingGoodwill": "666733000", "cashAndCashEquivalentsAtCarryingValue": "36320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-76028000", "capitalExpenditures": "1827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100332000", "cashflowFromInvestment": "-1827000", "stockBasedCompensation": "5979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1266375000, "cost_of_revenue": 1234740000, "gross_profit": 1266375000, "research_and_development": null, "selling_general_admin": 122362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -167746000, "depreciation_amortisation": 86675000, "ebitda": -81071000, "interest_expense": 15985000, "interest_income": null, "other_non_operating": null, "pretax_income": -183731000, "tax_provision": 2695000, "effective_tax_rate": null, "net_income": -57773000, "net_income_continuing_ops": -649651000, "net_income_to_common": -57773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36320000, "short_term_investments": null, "net_receivables": 121470000, "inventory": -3613000, "other_current_assets": null, "total_current_assets": 166017000, "net_ppe": null, "goodwill": null, "intangible_assets": 666733000, "goodwill_and_intangibles": 666733000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 694950000, "total_assets": 860967000, "short_term_debt": 2700000, "accounts_payable": 8663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299372000, "long_term_debt": 108319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127933000, "total_liabilities": 427305000, "total_debt": 111019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367344000, "total_equity": 142130000, "shares_outstanding": 1898000, "operating_cash_flow": -76028000, "stock_based_compensation": 5979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100332000, "free_cash_flow": -74201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-167746000", "ebitda": "-81071000", "netIncome": "-57773000", "grossProfit": "1266375000", "depreciation": "None", "totalRevenue": "1266375000", "costOfRevenue": "1234740000", "interestIncome": "None", "incomeBeforeTax": "-183731000", "interestExpense": "15985000", "operatingIncome": "-167930000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2695000", "reportedCurrency": "USD", "netInterestIncome": "-14925000", "nonInterestIncome": "None", "operatingExpenses": "1434305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86675000", "sellingGeneralAndAdministrative": "122362000", "netIncomeFromContinuingOperations": "-649651000" }, "balance": { "goodwill": "None", "inventory": "-3613000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "860967000", "longTermDebt": "108319000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "666733000", "reportedCurrency": "USD", "retainedEarnings": "-367344000", "totalLiabilities": "427305000", "otherCurrentAssets": "8227000", "totalCurrentAssets": "166017000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694950000", "currentAccountsPayable": "8663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124641000", "totalShareholderEquity": "142130000", "capitalLeaseObligations": "13622000", "otherCurrentLiabilities": "288009000", "totalCurrentLiabilities": "299372000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "127933000", "cashAndShortTermInvestments": "36320000", "commonStockSharesOutstanding": "1898000", "intangibleAssetsExcludingGoodwill": "666733000", "cashAndCashEquivalentsAtCarryingValue": "36320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-76028000", "capitalExpenditures": "1827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100332000", "cashflowFromInvestment": "-1827000", "stockBasedCompensation": "5979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 1049471000, "cost_of_revenue": 668066009, "gross_profit": 1049471000, "ebit": -1548291000, "ebitda": -1461002000, "pretax_income": -1559695000, "tax_provision": 1862000, "net_income": -270127000, "net_income_to_common": -270127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18457000, "total_current_assets": 100692000, "total_assets": 876740000, "short_term_debt": 1600000, "long_term_debt": 94421000, "total_debt": 96021000, "total_liabilities": 354081000, "total_equity": 5854000, "shares_outstanding": 831580, "goodwill_and_intangibles": 2060800000 }, "cash_flow": { "operating_cash_flow": -126019000, "capital_expenditure": 2233000, "free_cash_flow": -123786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146889, "ticker_id": 7686, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1548291000", "ebitda": "-1461002000", "netIncome": "-270127000", "grossProfit": "1049471000", "depreciation": "None", "totalRevenue": "1049471000", "costOfRevenue": "668066009", "interestIncome": "None", "incomeBeforeTax": "-1559695000", "interestExpense": "11404000", "operatingIncome": "-1560913000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1862000", "reportedCurrency": "USD", "netInterestIncome": "-11404000", "nonInterestIncome": "None", "operatingExpenses": "2610384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668066009", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87289000", "sellingGeneralAndAdministrative": "157284000", "netIncomeFromContinuingOperations": "-1561557000" }, "balance": { "goodwill": "1309750000", "inventory": "-57559041647", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "876740000", "longTermDebt": "94421000", "shortTermDebt": "1600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "751050000", "reportedCurrency": "USD", "retainedEarnings": "-309545000", "totalLiabilities": "354081000", "otherCurrentAssets": "2643000", "totalCurrentAssets": "100692000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776048000", "currentAccountsPayable": "176357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20539000", "shortLongTermDebtTotal": "107537000", "totalShareholderEquity": "5854000", "capitalLeaseObligations": "11516000", "otherCurrentLiabilities": "63707000", "totalCurrentLiabilities": "241664000", "otherNonCurrentLiabilities": "4794000", "totalNonCurrentLiabilities": "112417000", "cashAndShortTermInvestments": "18457000", "commonStockSharesOutstanding": "831580", "intangibleAssetsExcludingGoodwill": "751050000", "cashAndCashEquivalentsAtCarryingValue": "18457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-270127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-126019000", "capitalExpenditures": "2233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11375000", "cashflowFromInvestment": "-7733000", "stockBasedCompensation": "19404000", "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": "87289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1049471000, "cost_of_revenue": 668066009, "gross_profit": 1049471000, "research_and_development": null, "selling_general_admin": 157284000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1548291000, "depreciation_amortisation": 87289000, "ebitda": -1461002000, "interest_expense": 11404000, "interest_income": null, "other_non_operating": null, "pretax_income": -1559695000, "tax_provision": 1862000, "effective_tax_rate": null, "net_income": -270127000, "net_income_continuing_ops": -1561557000, "net_income_to_common": -270127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18457000, "short_term_investments": null, "net_receivables": 79592000, "inventory": -57559041647, "other_current_assets": null, "total_current_assets": 100692000, "net_ppe": null, "goodwill": 1309750000, "intangible_assets": 751050000, "goodwill_and_intangibles": 2060800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 776048000, "total_assets": 876740000, "short_term_debt": 1600000, "accounts_payable": 176357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241664000, "long_term_debt": 94421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112417000, "total_liabilities": 354081000, "total_debt": 96021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309545000, "total_equity": 5854000, "shares_outstanding": 831580, "operating_cash_flow": -126019000, "stock_based_compensation": 19404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11375000, "free_cash_flow": -123786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1548291000", "ebitda": "-1461002000", "netIncome": "-270127000", "grossProfit": "1049471000", "depreciation": "None", "totalRevenue": "1049471000", "costOfRevenue": "668066009", "interestIncome": "None", "incomeBeforeTax": "-1559695000", "interestExpense": "11404000", "operatingIncome": "-1560913000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1862000", "reportedCurrency": "USD", "netInterestIncome": "-11404000", "nonInterestIncome": "None", "operatingExpenses": "2610384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668066009", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87289000", "sellingGeneralAndAdministrative": "157284000", "netIncomeFromContinuingOperations": "-1561557000" }, "balance": { "goodwill": "1309750000", "inventory": "-57559041647", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "876740000", "longTermDebt": "94421000", "shortTermDebt": "1600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "751050000", "reportedCurrency": "USD", "retainedEarnings": "-309545000", "totalLiabilities": "354081000", "otherCurrentAssets": "2643000", "totalCurrentAssets": "100692000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776048000", "currentAccountsPayable": "176357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20539000", "shortLongTermDebtTotal": "107537000", "totalShareholderEquity": "5854000", "capitalLeaseObligations": "11516000", "otherCurrentLiabilities": "63707000", "totalCurrentLiabilities": "241664000", "otherNonCurrentLiabilities": "4794000", "totalNonCurrentLiabilities": "112417000", "cashAndShortTermInvestments": "18457000", "commonStockSharesOutstanding": "831580", "intangibleAssetsExcludingGoodwill": "751050000", "cashAndCashEquivalentsAtCarryingValue": "18457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-270127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-126019000", "capitalExpenditures": "2233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11375000", "cashflowFromInvestment": "-7733000", "stockBasedCompensation": "19404000", "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": "87289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -187946000, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140477586, "total_current_assets": 199860950, "total_assets": 2364108460, "short_term_debt": 3624662, "long_term_debt": 80000000, "total_debt": 83624662, "total_liabilities": 299939734, "total_equity": 2064168726, "shares_outstanding": 41578890, "goodwill_and_intangibles": 2145588821 }, "cash_flow": { "operating_cash_flow": -66471000, "capital_expenditure": 3410000, "free_cash_flow": -63061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146894, "ticker_id": 7686, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-187946000", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1309750216", "inventory": "None", "commonStock": "23813", "currentDebt": "None", "investments": "None", "totalAssets": "2364108460", "longTermDebt": "80000000", "shortTermDebt": "3624662", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "835838605", "reportedCurrency": "USD", "retainedEarnings": "-39418124", "totalLiabilities": "299939734", "otherCurrentAssets": "7315353", "totalCurrentAssets": "199860950", "currentLongTermDebt": "3624662", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52068011", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2164247510", "currentAccountsPayable": "17730683", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15067974", "shortLongTermDebtTotal": "89921545", "totalShareholderEquity": "2064168726", "capitalLeaseObligations": "6296883", "otherCurrentLiabilities": "177418087", "totalCurrentLiabilities": "198773432", "otherNonCurrentLiabilities": "3486593", "totalNonCurrentLiabilities": "101166302", "cashAndShortTermInvestments": "140477586", "commonStockSharesOutstanding": "41578890", "intangibleAssetsExcludingGoodwill": "835838605", "cashAndCashEquivalentsAtCarryingValue": "140477586", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156481138", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66471000", "capitalExpenditures": "3410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223467000", "cashflowFromInvestment": "-56065000", "stockBasedCompensation": "None", "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": "8724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -187946000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140477586, "short_term_investments": null, "net_receivables": 52068011, "inventory": null, "other_current_assets": null, "total_current_assets": 199860950, "net_ppe": null, "goodwill": 1309750216, "intangible_assets": 835838605, "goodwill_and_intangibles": 2145588821, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2164247510, "total_assets": 2364108460, "short_term_debt": 3624662, "accounts_payable": 17730683, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198773432, "long_term_debt": 80000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101166302, "total_liabilities": 299939734, "total_debt": 83624662, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39418124, "total_equity": 2064168726, "shares_outstanding": 41578890, "operating_cash_flow": -66471000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 223467000, "free_cash_flow": -63061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-187946000", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1309750216", "inventory": "None", "commonStock": "23813", "currentDebt": "None", "investments": "None", "totalAssets": "2364108460", "longTermDebt": "80000000", "shortTermDebt": "3624662", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "835838605", "reportedCurrency": "USD", "retainedEarnings": "-39418124", "totalLiabilities": "299939734", "otherCurrentAssets": "7315353", "totalCurrentAssets": "199860950", "currentLongTermDebt": "3624662", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52068011", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2164247510", "currentAccountsPayable": "17730683", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15067974", "shortLongTermDebtTotal": "89921545", "totalShareholderEquity": "2064168726", "capitalLeaseObligations": "6296883", "otherCurrentLiabilities": "177418087", "totalCurrentLiabilities": "198773432", "otherNonCurrentLiabilities": "3486593", "totalNonCurrentLiabilities": "101166302", "cashAndShortTermInvestments": "140477586", "commonStockSharesOutstanding": "41578890", "intangibleAssetsExcludingGoodwill": "835838605", "cashAndCashEquivalentsAtCarryingValue": "140477586", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156481138", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66471000", "capitalExpenditures": "3410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223467000", "cashflowFromInvestment": "-56065000", "stockBasedCompensation": "None", "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": "8724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 491063525, "cost_of_revenue": 485297595, "gross_profit": 491063525, "ebit": -28878362, "ebitda": -28083190, "pretax_income": -31411542, "tax_provision": -3999774, "net_income": -31411542, "net_income_to_common": -31411542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36261104, "total_current_assets": 90880587, "total_assets": 106435206, "short_term_debt": 2264083, "long_term_debt": 45387986, "total_debt": 47652069, "total_liabilities": 236652911, "total_equity": -130217705, "shares_outstanding": 790625, "goodwill_and_intangibles": 871128 }, "cash_flow": { "operating_cash_flow": -24595814, "capital_expenditure": 2926621, "free_cash_flow": -21669193, "dividends_paid": 180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146898, "ticker_id": 7686, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28878362", "ebitda": "-28083190", "netIncome": "-31411542", "grossProfit": "491063525", "depreciation": "None", "totalRevenue": "491063525", "costOfRevenue": "485297595", "interestIncome": "None", "incomeBeforeTax": "-31411542", "interestExpense": "2533180", "operatingIncome": "-28587678", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3999774", "reportedCurrency": "USD", "netInterestIncome": "-9970260", "nonInterestIncome": "None", "operatingExpenses": "519651203", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485297595", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "795172", "sellingGeneralAndAdministrative": "53390338", "netIncomeFromContinuingOperations": "-45381576" }, "balance": { "goodwill": "871128", "inventory": "3641843", "commonStock": "97188204", "currentDebt": "None", "investments": "None", "totalAssets": "106435206", "longTermDebt": "45387986", "shortTermDebt": "2264083", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-130665179", "totalLiabilities": "236652911", "otherCurrentAssets": "8980742", "totalCurrentAssets": "90880587", "currentLongTermDebt": "89988", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45638741", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15554619", "currentAccountsPayable": "9619030", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8084608", "shortLongTermDebtTotal": "51286498", "totalShareholderEquity": "-130217705", "capitalLeaseObligations": "3634429", "otherCurrentLiabilities": "78732954", "totalCurrentLiabilities": "90616067", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146036844", "cashAndShortTermInvestments": "36261104", "commonStockSharesOutstanding": "790625", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36261104", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31411542", "profitLoss": "None", "dividendPayout": "180000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24595814", "capitalExpenditures": "2926621", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34760061", "cashflowFromInvestment": "-3166148", "stockBasedCompensation": "447475", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "795172", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 491063525, "cost_of_revenue": 485297595, "gross_profit": 491063525, "research_and_development": null, "selling_general_admin": 53390338, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28878362, "depreciation_amortisation": 795172, "ebitda": -28083190, "interest_expense": 2533180, "interest_income": null, "other_non_operating": null, "pretax_income": -31411542, "tax_provision": -3999774, "effective_tax_rate": null, "net_income": -31411542, "net_income_continuing_ops": -45381576, "net_income_to_common": -31411542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36261104, "short_term_investments": null, "net_receivables": 45638741, "inventory": 3641843, "other_current_assets": null, "total_current_assets": 90880587, "net_ppe": null, "goodwill": 871128, "intangible_assets": null, "goodwill_and_intangibles": 871128, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15554619, "total_assets": 106435206, "short_term_debt": 2264083, "accounts_payable": 9619030, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90616067, "long_term_debt": 45387986, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146036844, "total_liabilities": 236652911, "total_debt": 47652069, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130665179, "total_equity": -130217705, "shares_outstanding": 790625, "operating_cash_flow": -24595814, "stock_based_compensation": 447475, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2926621, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3166148, "dividends_paid": 180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34760061, "free_cash_flow": -21669193, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28878362", "ebitda": "-28083190", "netIncome": "-31411542", "grossProfit": "491063525", "depreciation": "None", "totalRevenue": "491063525", "costOfRevenue": "485297595", "interestIncome": "None", "incomeBeforeTax": "-31411542", "interestExpense": "2533180", "operatingIncome": "-28587678", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3999774", "reportedCurrency": "USD", "netInterestIncome": "-9970260", "nonInterestIncome": "None", "operatingExpenses": "519651203", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485297595", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "795172", "sellingGeneralAndAdministrative": "53390338", "netIncomeFromContinuingOperations": "-45381576" }, "balance": { "goodwill": "871128", "inventory": "3641843", "commonStock": "97188204", "currentDebt": "None", "investments": "None", "totalAssets": "106435206", "longTermDebt": "45387986", "shortTermDebt": "2264083", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-130665179", "totalLiabilities": "236652911", "otherCurrentAssets": "8980742", "totalCurrentAssets": "90880587", "currentLongTermDebt": "89988", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45638741", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15554619", "currentAccountsPayable": "9619030", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8084608", "shortLongTermDebtTotal": "51286498", "totalShareholderEquity": "-130217705", "capitalLeaseObligations": "3634429", "otherCurrentLiabilities": "78732954", "totalCurrentLiabilities": "90616067", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146036844", "cashAndShortTermInvestments": "36261104", "commonStockSharesOutstanding": "790625", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36261104", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31411542", "profitLoss": "None", "dividendPayout": "180000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24595814", "capitalExpenditures": "2926621", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34760061", "cashflowFromInvestment": "-3166148", "stockBasedCompensation": "447475", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "795172", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 145482112, "cost_of_revenue": 141029737, "gross_profit": 145482112, "ebit": -39437716, "ebitda": -39038539, "pretax_income": -41971558, "tax_provision": 2631797, "net_income": -41971558, "net_income_to_common": -41971558, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32592495, "total_current_assets": 52354383, "total_assets": 65605126, "short_term_debt": 3249910, "long_term_debt": 15000000, "total_debt": 18249910, "total_liabilities": 121537560, "total_equity": -42052124, "shares_outstanding": 475880, "goodwill_and_intangibles": 741128 }, "cash_flow": { "operating_cash_flow": -28286510, "capital_expenditure": 1451861, "free_cash_flow": -26834649, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146902, "ticker_id": 7686, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39437716", "ebitda": "-39038539", "netIncome": "-41971558", "grossProfit": "145482112", "depreciation": "None", "totalRevenue": "145482112", "costOfRevenue": "141029737", "interestIncome": "None", "incomeBeforeTax": "-41971558", "interestExpense": "2533842", "operatingIncome": "-39535671", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2631797", "reportedCurrency": "USD", "netInterestIncome": "-3479139", "nonInterestIncome": "None", "operatingExpenses": "185017783", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141029737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399177", "sellingGeneralAndAdministrative": "36423532", "netIncomeFromContinuingOperations": "-42916855" }, "balance": { "goodwill": "741128", "inventory": "1", "commonStock": "41764270", "currentDebt": "None", "investments": "None", "totalAssets": "65605126", "longTermDebt": "15000000", "shortTermDebt": "3249910", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85167716", "totalLiabilities": "121537560", "otherCurrentAssets": "1795855", "totalCurrentAssets": "52354383", "currentLongTermDebt": "1629310", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17966033", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13250743", "currentAccountsPayable": "2069856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7700313", "shortLongTermDebtTotal": "22655939", "totalShareholderEquity": "-42052124", "capitalLeaseObligations": "4406029", "otherCurrentLiabilities": "49255143", "totalCurrentLiabilities": "54574909", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "66962651", "cashAndShortTermInvestments": "32592495", "commonStockSharesOutstanding": "475880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32592495", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41971558", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-28286510", "capitalExpenditures": "1451861", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63619577", "cashflowFromInvestment": "-3856723", "stockBasedCompensation": "474042", "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": "399177", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145482112, "cost_of_revenue": 141029737, "gross_profit": 145482112, "research_and_development": null, "selling_general_admin": 36423532, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39437716, "depreciation_amortisation": 399177, "ebitda": -39038539, "interest_expense": 2533842, "interest_income": null, "other_non_operating": null, "pretax_income": -41971558, "tax_provision": 2631797, "effective_tax_rate": null, "net_income": -41971558, "net_income_continuing_ops": -42916855, "net_income_to_common": -41971558, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32592495, "short_term_investments": null, "net_receivables": 17966033, "inventory": 1, "other_current_assets": null, "total_current_assets": 52354383, "net_ppe": null, "goodwill": 741128, "intangible_assets": null, "goodwill_and_intangibles": 741128, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13250743, "total_assets": 65605126, "short_term_debt": 3249910, "accounts_payable": 2069856, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54574909, "long_term_debt": 15000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66962651, "total_liabilities": 121537560, "total_debt": 18249910, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85167716, "total_equity": -42052124, "shares_outstanding": 475880, "operating_cash_flow": -28286510, "stock_based_compensation": 474042, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1451861, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3856723, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63619577, "free_cash_flow": -26834649, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39437716", "ebitda": "-39038539", "netIncome": "-41971558", "grossProfit": "145482112", "depreciation": "None", "totalRevenue": "145482112", "costOfRevenue": "141029737", "interestIncome": "None", "incomeBeforeTax": "-41971558", "interestExpense": "2533842", "operatingIncome": "-39535671", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2631797", "reportedCurrency": "USD", "netInterestIncome": "-3479139", "nonInterestIncome": "None", "operatingExpenses": "185017783", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141029737", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "399177", "sellingGeneralAndAdministrative": "36423532", "netIncomeFromContinuingOperations": "-42916855" }, "balance": { "goodwill": "741128", "inventory": "1", "commonStock": "41764270", "currentDebt": "None", "investments": "None", "totalAssets": "65605126", "longTermDebt": "15000000", "shortTermDebt": "3249910", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85167716", "totalLiabilities": "121537560", "otherCurrentAssets": "1795855", "totalCurrentAssets": "52354383", "currentLongTermDebt": "1629310", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17966033", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13250743", "currentAccountsPayable": "2069856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7700313", "shortLongTermDebtTotal": "22655939", "totalShareholderEquity": "-42052124", "capitalLeaseObligations": "4406029", "otherCurrentLiabilities": "49255143", "totalCurrentLiabilities": "54574909", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "66962651", "cashAndShortTermInvestments": "32592495", "commonStockSharesOutstanding": "475880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32592495", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41971558", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-28286510", "capitalExpenditures": "1451861", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63619577", "cashflowFromInvestment": "-3856723", "stockBasedCompensation": "474042", "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": "399177", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 87696694, "cost_of_revenue": null, "gross_profit": 87696694, "ebit": -49714515, "ebitda": -49372319, "pretax_income": -49774014, "tax_provision": -6016954, "net_income": -43801295, "net_income_to_common": -43801295, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 475880, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -29236240, "capital_expenditure": 3308638, "free_cash_flow": -25927602, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146903, "ticker_id": 7686, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49714515", "ebitda": "-49372319", "netIncome": "-43801295", "grossProfit": "87696694", "depreciation": "None", "totalRevenue": "87696694", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-49774014", "interestExpense": "44235", "operatingIncome": "-49714513", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-6016954", "reportedCurrency": "USD", "netInterestIncome": "44235", "nonInterestIncome": "None", "operatingExpenses": "137411209", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342196", "sellingGeneralAndAdministrative": "28541520", "netIncomeFromContinuingOperations": "-49774014" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "475880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49774013", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29236240", "capitalExpenditures": "3308638", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33250078", "cashflowFromInvestment": "-4598912", "stockBasedCompensation": "447050", "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": "342196", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87696694, "cost_of_revenue": null, "gross_profit": 87696694, "research_and_development": null, "selling_general_admin": 28541520, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49714515, "depreciation_amortisation": 342196, "ebitda": -49372319, "interest_expense": 44235, "interest_income": null, "other_non_operating": null, "pretax_income": -49774014, "tax_provision": -6016954, "effective_tax_rate": null, "net_income": -43801295, "net_income_continuing_ops": -49774014, "net_income_to_common": -43801295, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 475880, "operating_cash_flow": -29236240, "stock_based_compensation": 447050, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3308638, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4598912, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33250078, "free_cash_flow": -25927602, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49714515", "ebitda": "-49372319", "netIncome": "-43801295", "grossProfit": "87696694", "depreciation": "None", "totalRevenue": "87696694", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-49774014", "interestExpense": "44235", "operatingIncome": "-49714513", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-6016954", "reportedCurrency": "USD", "netInterestIncome": "44235", "nonInterestIncome": "None", "operatingExpenses": "137411209", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342196", "sellingGeneralAndAdministrative": "28541520", "netIncomeFromContinuingOperations": "-49774014" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "475880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49774013", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29236240", "capitalExpenditures": "3308638", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33250078", "cashflowFromInvestment": "-4598912", "stockBasedCompensation": "447050", "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": "342196", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 386390000, "cost_of_revenue": 357098000, "gross_profit": 29292000, "ebit": 8809000, "ebitda": 29883000, "pretax_income": -7957000, "tax_provision": -10997000, "net_income": 1223000, "net_income_to_common": 1223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25497000, "total_current_assets": 172210000, "total_assets": 674157000, "short_term_debt": 51436000, "long_term_debt": 259569000, "total_debt": 311005000, "total_liabilities": 807324000, "total_equity": -143548000, "shares_outstanding": 8417000, "goodwill_and_intangibles": 472989000 }, "cash_flow": { "operating_cash_flow": -27467000, "capital_expenditure": 0, "free_cash_flow": -27467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146872, "ticker_id": 7686, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8809000", "ebitda": "29883000", "netIncome": "1223000", "grossProfit": "29292000", "depreciation": "None", "totalRevenue": "386390000", "costOfRevenue": "357098000", "interestIncome": "None", "incomeBeforeTax": "-7957000", "interestExpense": "16766000", "operatingIncome": "8237000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10997000", "reportedCurrency": "USD", "netInterestIncome": "-16766000", "nonInterestIncome": "None", "operatingExpenses": "21055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21074000", "sellingGeneralAndAdministrative": "25543000", "netIncomeFromContinuingOperations": "3040000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "674157000", "longTermDebt": "259569000", "shortTermDebt": "51436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "472989000", "reportedCurrency": "USD", "retainedEarnings": "-649918000", "totalLiabilities": "807324000", "otherCurrentAssets": "21819000", "totalCurrentAssets": "172210000", "currentLongTermDebt": "52271000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501947000", "currentAccountsPayable": "11672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62266000", "totalShareholderEquity": "-143548000", "capitalLeaseObligations": "10830000", "otherCurrentLiabilities": "462377000", "totalCurrentLiabilities": "525485000", "otherNonCurrentLiabilities": "9308000", "totalNonCurrentLiabilities": "281839000", "cashAndShortTermInvestments": "25497000", "commonStockSharesOutstanding": "8417000", "intangibleAssetsExcludingGoodwill": "472989000", "cashAndCashEquivalentsAtCarryingValue": "25497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18954000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27805000", "cashflowFromInvestment": "-43000", "stockBasedCompensation": "1051000", "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": "21074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386390000, "cost_of_revenue": 357098000, "gross_profit": 29292000, "research_and_development": null, "selling_general_admin": 25543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8809000, "depreciation_amortisation": 21074000, "ebitda": 29883000, "interest_expense": 16766000, "interest_income": null, "other_non_operating": null, "pretax_income": -7957000, "tax_provision": -10997000, "effective_tax_rate": null, "net_income": 1223000, "net_income_continuing_ops": 3040000, "net_income_to_common": 1223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25497000, "short_term_investments": null, "net_receivables": 124894000, "inventory": null, "other_current_assets": null, "total_current_assets": 172210000, "net_ppe": null, "goodwill": null, "intangible_assets": 472989000, "goodwill_and_intangibles": 472989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501947000, "total_assets": 674157000, "short_term_debt": 51436000, "accounts_payable": 11672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525485000, "long_term_debt": 259569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281839000, "total_liabilities": 807324000, "total_debt": 311005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -649918000, "total_equity": -143548000, "shares_outstanding": 8417000, "operating_cash_flow": -27467000, "stock_based_compensation": 1051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27805000, "free_cash_flow": -27467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8809000", "ebitda": "29883000", "netIncome": "1223000", "grossProfit": "29292000", "depreciation": "None", "totalRevenue": "386390000", "costOfRevenue": "357098000", "interestIncome": "None", "incomeBeforeTax": "-7957000", "interestExpense": "16766000", "operatingIncome": "8237000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10997000", "reportedCurrency": "USD", "netInterestIncome": "-16766000", "nonInterestIncome": "None", "operatingExpenses": "21055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21074000", "sellingGeneralAndAdministrative": "25543000", "netIncomeFromContinuingOperations": "3040000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "674157000", "longTermDebt": "259569000", "shortTermDebt": "51436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "472989000", "reportedCurrency": "USD", "retainedEarnings": "-649918000", "totalLiabilities": "807324000", "otherCurrentAssets": "21819000", "totalCurrentAssets": "172210000", "currentLongTermDebt": "52271000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501947000", "currentAccountsPayable": "11672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62266000", "totalShareholderEquity": "-143548000", "capitalLeaseObligations": "10830000", "otherCurrentLiabilities": "462377000", "totalCurrentLiabilities": "525485000", "otherNonCurrentLiabilities": "9308000", "totalNonCurrentLiabilities": "281839000", "cashAndShortTermInvestments": "25497000", "commonStockSharesOutstanding": "8417000", "intangibleAssetsExcludingGoodwill": "472989000", "cashAndCashEquivalentsAtCarryingValue": "25497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18954000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27805000", "cashflowFromInvestment": "-43000", "stockBasedCompensation": "1051000", "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": "21074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 384814000, "cost_of_revenue": 447053000, "gross_profit": 384814000, "ebit": -151117000, "ebitda": -130122000, "pretax_income": -166754000, "tax_provision": -1040000, "net_income": -75519000, "net_income_to_common": -75519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25012000, "total_current_assets": 133083000, "total_assets": 656641000, "short_term_debt": 45036000, "long_term_debt": 228374000, "total_debt": 273410000, "total_liabilities": 796876000, "total_equity": -155232000, "shares_outstanding": 7200000, "goodwill_and_intangibles": 492423000 }, "cash_flow": { "operating_cash_flow": -25727000, "capital_expenditure": 198000, "free_cash_flow": -25529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146873, "ticker_id": 7686, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-151117000", "ebitda": "-130122000", "netIncome": "-75519000", "grossProfit": "384814000", "depreciation": "None", "totalRevenue": "384814000", "costOfRevenue": "447053000", "interestIncome": "None", "incomeBeforeTax": "-166754000", "interestExpense": "15637000", "operatingIncome": "-153866000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1040000", "reportedCurrency": "USD", "netInterestIncome": "-15637000", "nonInterestIncome": "None", "operatingExpenses": "538680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20995000", "sellingGeneralAndAdministrative": "35878000", "netIncomeFromContinuingOperations": "-165714000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "656641000", "longTermDebt": "228374000", "shortTermDebt": "45036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "492423000", "reportedCurrency": "USD", "retainedEarnings": "-651141000", "totalLiabilities": "796876000", "otherCurrentAssets": "15613000", "totalCurrentAssets": "133083000", "currentLongTermDebt": "45036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523558000", "currentAccountsPayable": "369335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56511000", "totalShareholderEquity": "-155232000", "capitalLeaseObligations": "11475000", "otherCurrentLiabilities": "130886000", "totalCurrentLiabilities": "545257000", "otherNonCurrentLiabilities": "9308000", "totalNonCurrentLiabilities": "251619000", "cashAndShortTermInvestments": "25012000", "commonStockSharesOutstanding": "7200000", "intangibleAssetsExcludingGoodwill": "492423000", "cashAndCashEquivalentsAtCarryingValue": "25012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165714000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25727000", "capitalExpenditures": "198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12874000", "cashflowFromInvestment": "198000", "stockBasedCompensation": "1099000", "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": "20995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384814000, "cost_of_revenue": 447053000, "gross_profit": 384814000, "research_and_development": null, "selling_general_admin": 35878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -151117000, "depreciation_amortisation": 20995000, "ebitda": -130122000, "interest_expense": 15637000, "interest_income": null, "other_non_operating": null, "pretax_income": -166754000, "tax_provision": -1040000, "effective_tax_rate": null, "net_income": -75519000, "net_income_continuing_ops": -165714000, "net_income_to_common": -75519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25012000, "short_term_investments": null, "net_receivables": 92458000, "inventory": null, "other_current_assets": null, "total_current_assets": 133083000, "net_ppe": null, "goodwill": null, "intangible_assets": 492423000, "goodwill_and_intangibles": 492423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 523558000, "total_assets": 656641000, "short_term_debt": 45036000, "accounts_payable": 369335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545257000, "long_term_debt": 228374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251619000, "total_liabilities": 796876000, "total_debt": 273410000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651141000, "total_equity": -155232000, "shares_outstanding": 7200000, "operating_cash_flow": -25727000, "stock_based_compensation": 1099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12874000, "free_cash_flow": -25529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-151117000", "ebitda": "-130122000", "netIncome": "-75519000", "grossProfit": "384814000", "depreciation": "None", "totalRevenue": "384814000", "costOfRevenue": "447053000", "interestIncome": "None", "incomeBeforeTax": "-166754000", "interestExpense": "15637000", "operatingIncome": "-153866000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1040000", "reportedCurrency": "USD", "netInterestIncome": "-15637000", "nonInterestIncome": "None", "operatingExpenses": "538680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20995000", "sellingGeneralAndAdministrative": "35878000", "netIncomeFromContinuingOperations": "-165714000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "656641000", "longTermDebt": "228374000", "shortTermDebt": "45036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "492423000", "reportedCurrency": "USD", "retainedEarnings": "-651141000", "totalLiabilities": "796876000", "otherCurrentAssets": "15613000", "totalCurrentAssets": "133083000", "currentLongTermDebt": "45036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523558000", "currentAccountsPayable": "369335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56511000", "totalShareholderEquity": "-155232000", "capitalLeaseObligations": "11475000", "otherCurrentLiabilities": "130886000", "totalCurrentLiabilities": "545257000", "otherNonCurrentLiabilities": "9308000", "totalNonCurrentLiabilities": "251619000", "cashAndShortTermInvestments": "25012000", "commonStockSharesOutstanding": "7200000", "intangibleAssetsExcludingGoodwill": "492423000", "cashAndCashEquivalentsAtCarryingValue": "25012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165714000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25727000", "capitalExpenditures": "198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12874000", "cashflowFromInvestment": "198000", "stockBasedCompensation": "1099000", "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": "20995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 345253000, "cost_of_revenue": 369789000, "gross_profit": -24536000, "ebit": -48923000, "ebitda": -27890000, "pretax_income": -69450000, "tax_provision": 11000, "net_income": -31587000, "net_income_to_common": -31587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37714000, "total_current_assets": 135631000, "total_assets": 683564000, "short_term_debt": 38612000, "long_term_debt": 214183000, "total_debt": 252795000, "total_liabilities": 664636000, "total_equity": -18686000, "shares_outstanding": 3268000, "goodwill_and_intangibles": 512912000 }, "cash_flow": { "operating_cash_flow": -15412000, "capital_expenditure": 119000, "free_cash_flow": -15293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146875, "ticker_id": 7686, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48923000", "ebitda": "-27890000", "netIncome": "-31587000", "grossProfit": "-24536000", "depreciation": "None", "totalRevenue": "345253000", "costOfRevenue": "369789000", "interestIncome": "None", "incomeBeforeTax": "-69450000", "interestExpense": "20527000", "operatingIncome": "-44223000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-20527000", "nonInterestIncome": "None", "operatingExpenses": "19687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21033000", "sellingGeneralAndAdministrative": "22139000", "netIncomeFromContinuingOperations": "-69461000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "683564000", "longTermDebt": "214183000", "shortTermDebt": "38612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "512912000", "reportedCurrency": "USD", "retainedEarnings": "-575622000", "totalLiabilities": "664636000", "otherCurrentAssets": "15893000", "totalCurrentAssets": "135631000", "currentLongTermDebt": "38726000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547933000", "currentAccountsPayable": "9929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50665000", "totalShareholderEquity": "-18686000", "capitalLeaseObligations": "12053000", "otherCurrentLiabilities": "375413000", "totalCurrentLiabilities": "423954000", "otherNonCurrentLiabilities": "6918000", "totalNonCurrentLiabilities": "240682000", "cashAndShortTermInvestments": "37714000", "commonStockSharesOutstanding": "3268000", "intangibleAssetsExcludingGoodwill": "512912000", "cashAndCashEquivalentsAtCarryingValue": "37714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15412000", "capitalExpenditures": "119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14666000", "cashflowFromInvestment": "-119000", "stockBasedCompensation": "-597000", "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": "21033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345253000, "cost_of_revenue": 369789000, "gross_profit": -24536000, "research_and_development": null, "selling_general_admin": 22139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48923000, "depreciation_amortisation": 21033000, "ebitda": -27890000, "interest_expense": 20527000, "interest_income": null, "other_non_operating": null, "pretax_income": -69450000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": -31587000, "net_income_continuing_ops": -69461000, "net_income_to_common": -31587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37714000, "short_term_investments": null, "net_receivables": 82024000, "inventory": null, "other_current_assets": null, "total_current_assets": 135631000, "net_ppe": null, "goodwill": null, "intangible_assets": 512912000, "goodwill_and_intangibles": 512912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 547933000, "total_assets": 683564000, "short_term_debt": 38612000, "accounts_payable": 9929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 423954000, "long_term_debt": 214183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240682000, "total_liabilities": 664636000, "total_debt": 252795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -575622000, "total_equity": -18686000, "shares_outstanding": 3268000, "operating_cash_flow": -15412000, "stock_based_compensation": -597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14666000, "free_cash_flow": -15293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48923000", "ebitda": "-27890000", "netIncome": "-31587000", "grossProfit": "-24536000", "depreciation": "None", "totalRevenue": "345253000", "costOfRevenue": "369789000", "interestIncome": "None", "incomeBeforeTax": "-69450000", "interestExpense": "20527000", "operatingIncome": "-44223000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-20527000", "nonInterestIncome": "None", "operatingExpenses": "19687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21033000", "sellingGeneralAndAdministrative": "22139000", "netIncomeFromContinuingOperations": "-69461000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "683564000", "longTermDebt": "214183000", "shortTermDebt": "38612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "512912000", "reportedCurrency": "USD", "retainedEarnings": "-575622000", "totalLiabilities": "664636000", "otherCurrentAssets": "15893000", "totalCurrentAssets": "135631000", "currentLongTermDebt": "38726000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547933000", "currentAccountsPayable": "9929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50665000", "totalShareholderEquity": "-18686000", "capitalLeaseObligations": "12053000", "otherCurrentLiabilities": "375413000", "totalCurrentLiabilities": "423954000", "otherNonCurrentLiabilities": "6918000", "totalNonCurrentLiabilities": "240682000", "cashAndShortTermInvestments": "37714000", "commonStockSharesOutstanding": "3268000", "intangibleAssetsExcludingGoodwill": "512912000", "cashAndCashEquivalentsAtCarryingValue": "37714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15412000", "capitalExpenditures": "119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14666000", "cashflowFromInvestment": "-119000", "stockBasedCompensation": "-597000", "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": "21033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 355788000, "cost_of_revenue": null, "gross_profit": 355788000, "ebit": -31539000, "ebitda": -10456000, "pretax_income": -41684000, "tax_provision": 1981000, "net_income": -20362000, "net_income_to_common": -20362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38581000, "total_current_assets": 156531000, "total_assets": 731585000, "short_term_debt": 80455000, "long_term_debt": 101956000, "total_debt": 182411000, "total_liabilities": 644407000, "total_equity": 44459000, "shares_outstanding": 3267000, "goodwill_and_intangibles": 533400000 }, "cash_flow": { "operating_cash_flow": -16633000, "capital_expenditure": 0, "free_cash_flow": -16633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146876, "ticker_id": 7686, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31539000", "ebitda": "-10456000", "netIncome": "-20362000", "grossProfit": "355788000", "depreciation": "None", "totalRevenue": "355788000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-41684000", "interestExpense": "10145000", "operatingIncome": "-34124000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1981000", "reportedCurrency": "USD", "netInterestIncome": "-10145000", "nonInterestIncome": "None", "operatingExpenses": "389912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21083000", "sellingGeneralAndAdministrative": "23295000", "netIncomeFromContinuingOperations": "-43665000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "731585000", "longTermDebt": "101956000", "shortTermDebt": "80455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "533400000", "reportedCurrency": "USD", "retainedEarnings": "-544035000", "totalLiabilities": "644407000", "otherCurrentAssets": "16915000", "totalCurrentAssets": "156531000", "currentLongTermDebt": "80455000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "575054000", "currentAccountsPayable": "56266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192719000", "totalShareholderEquity": "44459000", "capitalLeaseObligations": "10308000", "otherCurrentLiabilities": "368277000", "totalCurrentLiabilities": "504998000", "otherNonCurrentLiabilities": "22157000", "totalNonCurrentLiabilities": "139409000", "cashAndShortTermInvestments": "38581000", "commonStockSharesOutstanding": "3267000", "intangibleAssetsExcludingGoodwill": "533400000", "cashAndCashEquivalentsAtCarryingValue": "38581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16633000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14617000", "cashflowFromInvestment": "50000", "stockBasedCompensation": "1463000", "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": "21083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355788000, "cost_of_revenue": null, "gross_profit": 355788000, "research_and_development": null, "selling_general_admin": 23295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31539000, "depreciation_amortisation": 21083000, "ebitda": -10456000, "interest_expense": 10145000, "interest_income": null, "other_non_operating": null, "pretax_income": -41684000, "tax_provision": 1981000, "effective_tax_rate": null, "net_income": -20362000, "net_income_continuing_ops": -43665000, "net_income_to_common": -20362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38581000, "short_term_investments": null, "net_receivables": 101035000, "inventory": null, "other_current_assets": null, "total_current_assets": 156531000, "net_ppe": null, "goodwill": null, "intangible_assets": 533400000, "goodwill_and_intangibles": 533400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 575054000, "total_assets": 731585000, "short_term_debt": 80455000, "accounts_payable": 56266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 504998000, "long_term_debt": 101956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 139409000, "total_liabilities": 644407000, "total_debt": 182411000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -544035000, "total_equity": 44459000, "shares_outstanding": 3267000, "operating_cash_flow": -16633000, "stock_based_compensation": 1463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14617000, "free_cash_flow": -16633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31539000", "ebitda": "-10456000", "netIncome": "-20362000", "grossProfit": "355788000", "depreciation": "None", "totalRevenue": "355788000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-41684000", "interestExpense": "10145000", "operatingIncome": "-34124000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1981000", "reportedCurrency": "USD", "netInterestIncome": "-10145000", "nonInterestIncome": "None", "operatingExpenses": "389912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21083000", "sellingGeneralAndAdministrative": "23295000", "netIncomeFromContinuingOperations": "-43665000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "731585000", "longTermDebt": "101956000", "shortTermDebt": "80455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "533400000", "reportedCurrency": "USD", "retainedEarnings": "-544035000", "totalLiabilities": "644407000", "otherCurrentAssets": "16915000", "totalCurrentAssets": "156531000", "currentLongTermDebt": "80455000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "575054000", "currentAccountsPayable": "56266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192719000", "totalShareholderEquity": "44459000", "capitalLeaseObligations": "10308000", "otherCurrentLiabilities": "368277000", "totalCurrentLiabilities": "504998000", "otherNonCurrentLiabilities": "22157000", "totalNonCurrentLiabilities": "139409000", "cashAndShortTermInvestments": "38581000", "commonStockSharesOutstanding": "3267000", "intangibleAssetsExcludingGoodwill": "533400000", "cashAndCashEquivalentsAtCarryingValue": "38581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16633000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14617000", "cashflowFromInvestment": "50000", "stockBasedCompensation": "1463000", "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": "21083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 373225000, "cost_of_revenue": 379005000, "gross_profit": -5780000, "ebit": -34448000, "ebitda": -13396000, "pretax_income": -43173000, "tax_provision": 1073000, "net_income": -20480000, "net_income_to_common": -20480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40082000, "total_current_assets": 191435000, "total_assets": 783870000, "short_term_debt": 65796000, "long_term_debt": 106121000, "total_debt": 171917000, "total_liabilities": 662791000, "total_equity": 63250000, "shares_outstanding": 3260000, "goodwill_and_intangibles": 553889000 }, "cash_flow": { "operating_cash_flow": -33466000, "capital_expenditure": 0, "free_cash_flow": -33466000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146877, "ticker_id": 7686, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34448000", "ebitda": "-13396000", "netIncome": "-20480000", "grossProfit": "-5780000", "depreciation": "None", "totalRevenue": "373225000", "costOfRevenue": "379005000", "interestIncome": "None", "incomeBeforeTax": "-43173000", "interestExpense": "8725000", "operatingIncome": "-38088000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1073000", "reportedCurrency": "USD", "netInterestIncome": "-8725000", "nonInterestIncome": "None", "operatingExpenses": "32308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21052000", "sellingGeneralAndAdministrative": "24999000", "netIncomeFromContinuingOperations": "-44246000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "783870000", "longTermDebt": "106121000", "shortTermDebt": "65796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "553889000", "reportedCurrency": "USD", "retainedEarnings": "-523673000", "totalLiabilities": "662791000", "otherCurrentAssets": "16594000", "totalCurrentAssets": "191435000", "currentLongTermDebt": "65796000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592435000", "currentAccountsPayable": "68218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182898000", "totalShareholderEquity": "63250000", "capitalLeaseObligations": "10981000", "otherCurrentLiabilities": "373020000", "totalCurrentLiabilities": "507034000", "otherNonCurrentLiabilities": "31665000", "totalNonCurrentLiabilities": "155757000", "cashAndShortTermInvestments": "40082000", "commonStockSharesOutstanding": "3260000", "intangibleAssetsExcludingGoodwill": "553889000", "cashAndCashEquivalentsAtCarryingValue": "40082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33466000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30657000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1808000", "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": "21052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373225000, "cost_of_revenue": 379005000, "gross_profit": -5780000, "research_and_development": null, "selling_general_admin": 24999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34448000, "depreciation_amortisation": 21052000, "ebitda": -13396000, "interest_expense": 8725000, "interest_income": null, "other_non_operating": null, "pretax_income": -43173000, "tax_provision": 1073000, "effective_tax_rate": null, "net_income": -20480000, "net_income_continuing_ops": -44246000, "net_income_to_common": -20480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40082000, "short_term_investments": null, "net_receivables": 134759000, "inventory": null, "other_current_assets": null, "total_current_assets": 191435000, "net_ppe": null, "goodwill": null, "intangible_assets": 553889000, "goodwill_and_intangibles": 553889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 592435000, "total_assets": 783870000, "short_term_debt": 65796000, "accounts_payable": 68218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507034000, "long_term_debt": 106121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155757000, "total_liabilities": 662791000, "total_debt": 171917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -523673000, "total_equity": 63250000, "shares_outstanding": 3260000, "operating_cash_flow": -33466000, "stock_based_compensation": 1808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30657000, "free_cash_flow": -33466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34448000", "ebitda": "-13396000", "netIncome": "-20480000", "grossProfit": "-5780000", "depreciation": "None", "totalRevenue": "373225000", "costOfRevenue": "379005000", "interestIncome": "None", "incomeBeforeTax": "-43173000", "interestExpense": "8725000", "operatingIncome": "-38088000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1073000", "reportedCurrency": "USD", "netInterestIncome": "-8725000", "nonInterestIncome": "None", "operatingExpenses": "32308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21052000", "sellingGeneralAndAdministrative": "24999000", "netIncomeFromContinuingOperations": "-44246000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "783870000", "longTermDebt": "106121000", "shortTermDebt": "65796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "553889000", "reportedCurrency": "USD", "retainedEarnings": "-523673000", "totalLiabilities": "662791000", "otherCurrentAssets": "16594000", "totalCurrentAssets": "191435000", "currentLongTermDebt": "65796000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592435000", "currentAccountsPayable": "68218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182898000", "totalShareholderEquity": "63250000", "capitalLeaseObligations": "10981000", "otherCurrentLiabilities": "373020000", "totalCurrentLiabilities": "507034000", "otherNonCurrentLiabilities": "31665000", "totalNonCurrentLiabilities": "155757000", "cashAndShortTermInvestments": "40082000", "commonStockSharesOutstanding": "3260000", "intangibleAssetsExcludingGoodwill": "553889000", "cashAndCashEquivalentsAtCarryingValue": "40082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33466000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30657000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1808000", "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": "21052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 370686000, "cost_of_revenue": 768767000, "gross_profit": 370686000, "ebit": -117362000, "ebitda": -96209000, "pretax_income": -124196000, "tax_provision": 4952000, "net_income": -58617000, "net_income_to_common": -58617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38816000, "total_current_assets": 184140000, "total_assets": 783420000, "short_term_debt": 65000000, "long_term_debt": 89824000, "total_debt": 154824000, "total_liabilities": 633891000, "total_equity": 75936000, "shares_outstanding": 3252680, "goodwill_and_intangibles": 574350000 }, "cash_flow": { "operating_cash_flow": -57238000, "capital_expenditure": 0, "free_cash_flow": -57238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146878, "ticker_id": 7686, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-117362000", "ebitda": "-96209000", "netIncome": "-58617000", "grossProfit": "370686000", "depreciation": "None", "totalRevenue": "370686000", "costOfRevenue": "768767000", "interestIncome": "None", "incomeBeforeTax": "-124196000", "interestExpense": "6834000", "operatingIncome": "-138503000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4952000", "reportedCurrency": "USD", "netInterestIncome": "-6834000", "nonInterestIncome": "None", "operatingExpenses": "509189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21153000", "sellingGeneralAndAdministrative": "31366000", "netIncomeFromContinuingOperations": "-129148000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "783420000", "longTermDebt": "89824000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "574350000", "reportedCurrency": "USD", "retainedEarnings": "-503193000", "totalLiabilities": "633891000", "otherCurrentAssets": "20111000", "totalCurrentAssets": "184140000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599280000", "currentAccountsPayable": "64007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166163000", "totalShareholderEquity": "75936000", "capitalLeaseObligations": "11339000", "otherCurrentLiabilities": "367408000", "totalCurrentLiabilities": "496415000", "otherNonCurrentLiabilities": "26001000", "totalNonCurrentLiabilities": "137476000", "cashAndShortTermInvestments": "38816000", "commonStockSharesOutstanding": "3252680", "intangibleAssetsExcludingGoodwill": "574350000", "cashAndCashEquivalentsAtCarryingValue": "38816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58617000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33717000", "cashflowFromInvestment": "-475000", "stockBasedCompensation": "721000", "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": "21153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370686000, "cost_of_revenue": 768767000, "gross_profit": 370686000, "research_and_development": null, "selling_general_admin": 31366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -117362000, "depreciation_amortisation": 21153000, "ebitda": -96209000, "interest_expense": 6834000, "interest_income": null, "other_non_operating": null, "pretax_income": -124196000, "tax_provision": 4952000, "effective_tax_rate": null, "net_income": -58617000, "net_income_continuing_ops": -129148000, "net_income_to_common": -58617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38816000, "short_term_investments": null, "net_receivables": 125213000, "inventory": null, "other_current_assets": null, "total_current_assets": 184140000, "net_ppe": null, "goodwill": null, "intangible_assets": 574350000, "goodwill_and_intangibles": 574350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 599280000, "total_assets": 783420000, "short_term_debt": 65000000, "accounts_payable": 64007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496415000, "long_term_debt": 89824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 137476000, "total_liabilities": 633891000, "total_debt": 154824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -503193000, "total_equity": 75936000, "shares_outstanding": 3252680, "operating_cash_flow": -57238000, "stock_based_compensation": 721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -475000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33717000, "free_cash_flow": -57238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-117362000", "ebitda": "-96209000", "netIncome": "-58617000", "grossProfit": "370686000", "depreciation": "None", "totalRevenue": "370686000", "costOfRevenue": "768767000", "interestIncome": "None", "incomeBeforeTax": "-124196000", "interestExpense": "6834000", "operatingIncome": "-138503000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4952000", "reportedCurrency": "USD", "netInterestIncome": "-6834000", "nonInterestIncome": "None", "operatingExpenses": "509189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21153000", "sellingGeneralAndAdministrative": "31366000", "netIncomeFromContinuingOperations": "-129148000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "783420000", "longTermDebt": "89824000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "574350000", "reportedCurrency": "USD", "retainedEarnings": "-503193000", "totalLiabilities": "633891000", "otherCurrentAssets": "20111000", "totalCurrentAssets": "184140000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599280000", "currentAccountsPayable": "64007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166163000", "totalShareholderEquity": "75936000", "capitalLeaseObligations": "11339000", "otherCurrentLiabilities": "367408000", "totalCurrentLiabilities": "496415000", "otherNonCurrentLiabilities": "26001000", "totalNonCurrentLiabilities": "137476000", "cashAndShortTermInvestments": "38816000", "commonStockSharesOutstanding": "3252680", "intangibleAssetsExcludingGoodwill": "574350000", "cashAndCashEquivalentsAtCarryingValue": "38816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58617000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33717000", "cashflowFromInvestment": "-475000", "stockBasedCompensation": "721000", "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": "21153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 362124000, "cost_of_revenue": 21838000, "gross_profit": 362124000, "ebit": -100808000, "ebitda": -79135000, "pretax_income": -106455000, "tax_provision": -3605000, "net_income": -46512000, "net_income_to_common": -46512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62962000, "total_current_assets": 215073000, "total_assets": 833333000, "short_term_debt": 208000, "long_term_debt": 133228000, "total_debt": 133436000, "total_liabilities": 569422000, "total_equity": 120514000, "shares_outstanding": 3294000, "goodwill_and_intangibles": 594865000 }, "cash_flow": { "operating_cash_flow": -22618000, "capital_expenditure": 0, "free_cash_flow": -22618000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146880, "ticker_id": 7686, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-100808000", "ebitda": "-79135000", "netIncome": "-46512000", "grossProfit": "362124000", "depreciation": "None", "totalRevenue": "362124000", "costOfRevenue": "21838000", "interestIncome": "None", "incomeBeforeTax": "-106455000", "interestExpense": "5647000", "operatingIncome": "-106990000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3605000", "reportedCurrency": "USD", "netInterestIncome": "-5647000", "nonInterestIncome": "None", "operatingExpenses": "469114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21673000", "sellingGeneralAndAdministrative": "27219000", "netIncomeFromContinuingOperations": "-102850000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "833333000", "longTermDebt": "133228000", "shortTermDebt": "208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "594865000", "reportedCurrency": "USD", "retainedEarnings": "-444576000", "totalLiabilities": "569422000", "otherCurrentAssets": "26291000", "totalCurrentAssets": "215073000", "currentLongTermDebt": "208000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618260000", "currentAccountsPayable": "54637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144594000", "totalShareholderEquity": "120514000", "capitalLeaseObligations": "11158000", "otherCurrentLiabilities": "350473000", "totalCurrentLiabilities": "405318000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164104000", "cashAndShortTermInvestments": "62962000", "commonStockSharesOutstanding": "3294000", "intangibleAssetsExcludingGoodwill": "594865000", "cashAndCashEquivalentsAtCarryingValue": "62962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22618000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2486000", "cashflowFromInvestment": "15000000", "stockBasedCompensation": "1958000", "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": "21673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362124000, "cost_of_revenue": 21838000, "gross_profit": 362124000, "research_and_development": null, "selling_general_admin": 27219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -100808000, "depreciation_amortisation": 21673000, "ebitda": -79135000, "interest_expense": 5647000, "interest_income": null, "other_non_operating": null, "pretax_income": -106455000, "tax_provision": -3605000, "effective_tax_rate": null, "net_income": -46512000, "net_income_continuing_ops": -102850000, "net_income_to_common": -46512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62962000, "short_term_investments": null, "net_receivables": 125820000, "inventory": null, "other_current_assets": null, "total_current_assets": 215073000, "net_ppe": null, "goodwill": null, "intangible_assets": 594865000, "goodwill_and_intangibles": 594865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 618260000, "total_assets": 833333000, "short_term_debt": 208000, "accounts_payable": 54637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 405318000, "long_term_debt": 133228000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164104000, "total_liabilities": 569422000, "total_debt": 133436000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -444576000, "total_equity": 120514000, "shares_outstanding": 3294000, "operating_cash_flow": -22618000, "stock_based_compensation": 1958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2486000, "free_cash_flow": -22618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-100808000", "ebitda": "-79135000", "netIncome": "-46512000", "grossProfit": "362124000", "depreciation": "None", "totalRevenue": "362124000", "costOfRevenue": "21838000", "interestIncome": "None", "incomeBeforeTax": "-106455000", "interestExpense": "5647000", "operatingIncome": "-106990000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3605000", "reportedCurrency": "USD", "netInterestIncome": "-5647000", "nonInterestIncome": "None", "operatingExpenses": "469114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21673000", "sellingGeneralAndAdministrative": "27219000", "netIncomeFromContinuingOperations": "-102850000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "833333000", "longTermDebt": "133228000", "shortTermDebt": "208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "594865000", "reportedCurrency": "USD", "retainedEarnings": "-444576000", "totalLiabilities": "569422000", "otherCurrentAssets": "26291000", "totalCurrentAssets": "215073000", "currentLongTermDebt": "208000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618260000", "currentAccountsPayable": "54637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144594000", "totalShareholderEquity": "120514000", "capitalLeaseObligations": "11158000", "otherCurrentLiabilities": "350473000", "totalCurrentLiabilities": "405318000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164104000", "cashAndShortTermInvestments": "62962000", "commonStockSharesOutstanding": "3294000", "intangibleAssetsExcludingGoodwill": "594865000", "cashAndCashEquivalentsAtCarryingValue": "62962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22618000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2486000", "cashflowFromInvestment": "15000000", "stockBasedCompensation": "1958000", "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": "21673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 379157000, "cost_of_revenue": 365171000, "gross_profit": 13986000, "ebit": -22370000, "ebitda": -677000, "pretax_income": -27806000, "tax_provision": 968000, "net_income": -12020000, "net_income_to_common": -12020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73086000, "total_current_assets": 242104000, "total_assets": 892759000, "short_term_debt": 831000, "long_term_debt": 133124000, "total_debt": 133955000, "total_liabilities": 527932000, "total_equity": 166840000, "shares_outstanding": 2821660, "goodwill_and_intangibles": 624673000 }, "cash_flow": { "operating_cash_flow": -10242000, "capital_expenditure": 0, "free_cash_flow": -10242000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146881, "ticker_id": 7686, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22370000", "ebitda": "-677000", "netIncome": "-12020000", "grossProfit": "13986000", "depreciation": "None", "totalRevenue": "379157000", "costOfRevenue": "365171000", "interestIncome": "None", "incomeBeforeTax": "-27806000", "interestExpense": "5436000", "operatingIncome": "-31334000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "968000", "reportedCurrency": "USD", "netInterestIncome": "-5436000", "nonInterestIncome": "None", "operatingExpenses": "45320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21693000", "sellingGeneralAndAdministrative": "26610000", "netIncomeFromContinuingOperations": "-28774000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "892759000", "longTermDebt": "133124000", "shortTermDebt": "831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "624673000", "reportedCurrency": "USD", "retainedEarnings": "-398064000", "totalLiabilities": "527932000", "otherCurrentAssets": "13594000", "totalCurrentAssets": "242104000", "currentLongTermDebt": "831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650655000", "currentAccountsPayable": "30840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146147000", "totalShareholderEquity": "166840000", "capitalLeaseObligations": "12192000", "otherCurrentLiabilities": "320583000", "totalCurrentLiabilities": "352254000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "175678000", "cashAndShortTermInvestments": "73086000", "commonStockSharesOutstanding": "2821660", "intangibleAssetsExcludingGoodwill": "624673000", "cashAndCashEquivalentsAtCarryingValue": "73086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10242000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56139000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379157000, "cost_of_revenue": 365171000, "gross_profit": 13986000, "research_and_development": null, "selling_general_admin": 26610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22370000, "depreciation_amortisation": 21693000, "ebitda": -677000, "interest_expense": 5436000, "interest_income": null, "other_non_operating": null, "pretax_income": -27806000, "tax_provision": 968000, "effective_tax_rate": null, "net_income": -12020000, "net_income_continuing_ops": -28774000, "net_income_to_common": -12020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73086000, "short_term_investments": null, "net_receivables": 155424000, "inventory": null, "other_current_assets": null, "total_current_assets": 242104000, "net_ppe": null, "goodwill": null, "intangible_assets": 624673000, "goodwill_and_intangibles": 624673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 650655000, "total_assets": 892759000, "short_term_debt": 831000, "accounts_payable": 30840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352254000, "long_term_debt": 133124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 175678000, "total_liabilities": 527932000, "total_debt": 133955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -398064000, "total_equity": 166840000, "shares_outstanding": 2821660, "operating_cash_flow": -10242000, "stock_based_compensation": 1624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56139000, "free_cash_flow": -10242000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22370000", "ebitda": "-677000", "netIncome": "-12020000", "grossProfit": "13986000", "depreciation": "None", "totalRevenue": "379157000", "costOfRevenue": "365171000", "interestIncome": "None", "incomeBeforeTax": "-27806000", "interestExpense": "5436000", "operatingIncome": "-31334000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "968000", "reportedCurrency": "USD", "netInterestIncome": "-5436000", "nonInterestIncome": "None", "operatingExpenses": "45320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21693000", "sellingGeneralAndAdministrative": "26610000", "netIncomeFromContinuingOperations": "-28774000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "892759000", "longTermDebt": "133124000", "shortTermDebt": "831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "624673000", "reportedCurrency": "USD", "retainedEarnings": "-398064000", "totalLiabilities": "527932000", "otherCurrentAssets": "13594000", "totalCurrentAssets": "242104000", "currentLongTermDebt": "831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650655000", "currentAccountsPayable": "30840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146147000", "totalShareholderEquity": "166840000", "capitalLeaseObligations": "12192000", "otherCurrentLiabilities": "320583000", "totalCurrentLiabilities": "352254000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "175678000", "cashAndShortTermInvestments": "73086000", "commonStockSharesOutstanding": "2821660", "intangibleAssetsExcludingGoodwill": "624673000", "cashAndCashEquivalentsAtCarryingValue": "73086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10242000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56139000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 388488000, "cost_of_revenue": 403596000, "gross_profit": -15108000, "ebit": -43278000, "ebitda": -21739000, "pretax_income": -47534000, "tax_provision": 2072000, "net_income": -18700000, "net_income_to_common": -18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27300000, "total_current_assets": 182957000, "total_assets": 855925000, "short_term_debt": 1441000, "long_term_debt": 118123000, "total_debt": 119564000, "total_liabilities": 470493000, "total_equity": 146596000, "shares_outstanding": 2359830, "goodwill_and_intangibles": 645703000 }, "cash_flow": { "operating_cash_flow": -20030000, "capital_expenditure": 0, "free_cash_flow": -20030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146882, "ticker_id": 7686, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43278000", "ebitda": "-21739000", "netIncome": "-18700000", "grossProfit": "-15108000", "depreciation": "None", "totalRevenue": "388488000", "costOfRevenue": "403596000", "interestIncome": "None", "incomeBeforeTax": "-47534000", "interestExpense": "4256000", "operatingIncome": "-43831000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2072000", "reportedCurrency": "USD", "netInterestIncome": "-4256000", "nonInterestIncome": "None", "operatingExpenses": "28723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21539000", "sellingGeneralAndAdministrative": "27401000", "netIncomeFromContinuingOperations": "-49606000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "855925000", "longTermDebt": "118123000", "shortTermDebt": "1441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "645703000", "reportedCurrency": "USD", "retainedEarnings": "-386044000", "totalLiabilities": "470493000", "otherCurrentAssets": "11914000", "totalCurrentAssets": "182957000", "currentLongTermDebt": "1441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "672968000", "currentAccountsPayable": "33651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132508000", "totalShareholderEquity": "146596000", "capitalLeaseObligations": "12944000", "otherCurrentLiabilities": "298558000", "totalCurrentLiabilities": "333650000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "136843000", "cashAndShortTermInvestments": "27300000", "commonStockSharesOutstanding": "2359830", "intangibleAssetsExcludingGoodwill": "645703000", "cashAndCashEquivalentsAtCarryingValue": "27300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20030000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11401000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388488000, "cost_of_revenue": 403596000, "gross_profit": -15108000, "research_and_development": null, "selling_general_admin": 27401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43278000, "depreciation_amortisation": 21539000, "ebitda": -21739000, "interest_expense": 4256000, "interest_income": null, "other_non_operating": null, "pretax_income": -47534000, "tax_provision": 2072000, "effective_tax_rate": null, "net_income": -18700000, "net_income_continuing_ops": -49606000, "net_income_to_common": -18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27300000, "short_term_investments": null, "net_receivables": 143743000, "inventory": 1, "other_current_assets": null, "total_current_assets": 182957000, "net_ppe": null, "goodwill": null, "intangible_assets": 645703000, "goodwill_and_intangibles": 645703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 672968000, "total_assets": 855925000, "short_term_debt": 1441000, "accounts_payable": 33651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333650000, "long_term_debt": 118123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 136843000, "total_liabilities": 470493000, "total_debt": 119564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -386044000, "total_equity": 146596000, "shares_outstanding": 2359830, "operating_cash_flow": -20030000, "stock_based_compensation": 1449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11401000, "free_cash_flow": -20030000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43278000", "ebitda": "-21739000", "netIncome": "-18700000", "grossProfit": "-15108000", "depreciation": "None", "totalRevenue": "388488000", "costOfRevenue": "403596000", "interestIncome": "None", "incomeBeforeTax": "-47534000", "interestExpense": "4256000", "operatingIncome": "-43831000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2072000", "reportedCurrency": "USD", "netInterestIncome": "-4256000", "nonInterestIncome": "None", "operatingExpenses": "28723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21539000", "sellingGeneralAndAdministrative": "27401000", "netIncomeFromContinuingOperations": "-49606000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "855925000", "longTermDebt": "118123000", "shortTermDebt": "1441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "645703000", "reportedCurrency": "USD", "retainedEarnings": "-386044000", "totalLiabilities": "470493000", "otherCurrentAssets": "11914000", "totalCurrentAssets": "182957000", "currentLongTermDebt": "1441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "672968000", "currentAccountsPayable": "33651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132508000", "totalShareholderEquity": "146596000", "capitalLeaseObligations": "12944000", "otherCurrentLiabilities": "298558000", "totalCurrentLiabilities": "333650000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "136843000", "cashAndShortTermInvestments": "27300000", "commonStockSharesOutstanding": "2359830", "intangibleAssetsExcludingGoodwill": "645703000", "cashAndCashEquivalentsAtCarryingValue": "27300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20030000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11401000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 346861000, "cost_of_revenue": 389313000, "gross_profit": -42452000, "ebit": -63294000, "ebitda": -41660000, "pretax_income": -67340000, "tax_provision": 1767000, "net_income": -25462000, "net_income_to_common": -25462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36320000, "total_current_assets": 166017000, "total_assets": 860967000, "short_term_debt": 2700000, "long_term_debt": 108319000, "total_debt": 111019000, "total_liabilities": 427305000, "total_equity": 142130000, "shares_outstanding": 2306000, "goodwill_and_intangibles": 666733000 }, "cash_flow": { "operating_cash_flow": -15878000, "capital_expenditure": 212000, "free_cash_flow": -15666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146883, "ticker_id": 7686, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63294000", "ebitda": "-41660000", "netIncome": "-25462000", "grossProfit": "-42452000", "depreciation": "None", "totalRevenue": "346861000", "costOfRevenue": "389313000", "interestIncome": "None", "incomeBeforeTax": "-67340000", "interestExpense": "4046000", "operatingIncome": "-64260000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1767000", "reportedCurrency": "USD", "netInterestIncome": "-4046000", "nonInterestIncome": "None", "operatingExpenses": "21808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21634000", "sellingGeneralAndAdministrative": "24431000", "netIncomeFromContinuingOperations": "-69107000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "860967000", "longTermDebt": "108319000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "666733000", "reportedCurrency": "USD", "retainedEarnings": "-367344000", "totalLiabilities": "427305000", "otherCurrentAssets": "8227000", "totalCurrentAssets": "166017000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694950000", "currentAccountsPayable": "8663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124641000", "totalShareholderEquity": "142130000", "capitalLeaseObligations": "13622000", "otherCurrentLiabilities": "288009000", "totalCurrentLiabilities": "299372000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "127933000", "cashAndShortTermInvestments": "36320000", "commonStockSharesOutstanding": "2306000", "intangibleAssetsExcludingGoodwill": "666733000", "cashAndCashEquivalentsAtCarryingValue": "36320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15878000", "capitalExpenditures": "212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-840000", "cashflowFromInvestment": "212000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346861000, "cost_of_revenue": 389313000, "gross_profit": -42452000, "research_and_development": null, "selling_general_admin": 24431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63294000, "depreciation_amortisation": 21634000, "ebitda": -41660000, "interest_expense": 4046000, "interest_income": null, "other_non_operating": null, "pretax_income": -67340000, "tax_provision": 1767000, "effective_tax_rate": null, "net_income": -25462000, "net_income_continuing_ops": -69107000, "net_income_to_common": -25462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36320000, "short_term_investments": null, "net_receivables": 121470000, "inventory": null, "other_current_assets": null, "total_current_assets": 166017000, "net_ppe": null, "goodwill": null, "intangible_assets": 666733000, "goodwill_and_intangibles": 666733000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 694950000, "total_assets": 860967000, "short_term_debt": 2700000, "accounts_payable": 8663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299372000, "long_term_debt": 108319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127933000, "total_liabilities": 427305000, "total_debt": 111019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367344000, "total_equity": 142130000, "shares_outstanding": 2306000, "operating_cash_flow": -15878000, "stock_based_compensation": 1720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -840000, "free_cash_flow": -15666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-63294000", "ebitda": "-41660000", "netIncome": "-25462000", "grossProfit": "-42452000", "depreciation": "None", "totalRevenue": "346861000", "costOfRevenue": "389313000", "interestIncome": "None", "incomeBeforeTax": "-67340000", "interestExpense": "4046000", "operatingIncome": "-64260000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1767000", "reportedCurrency": "USD", "netInterestIncome": "-4046000", "nonInterestIncome": "None", "operatingExpenses": "21808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21634000", "sellingGeneralAndAdministrative": "24431000", "netIncomeFromContinuingOperations": "-69107000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "860967000", "longTermDebt": "108319000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "666733000", "reportedCurrency": "USD", "retainedEarnings": "-367344000", "totalLiabilities": "427305000", "otherCurrentAssets": "8227000", "totalCurrentAssets": "166017000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "694950000", "currentAccountsPayable": "8663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124641000", "totalShareholderEquity": "142130000", "capitalLeaseObligations": "13622000", "otherCurrentLiabilities": "288009000", "totalCurrentLiabilities": "299372000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "127933000", "cashAndShortTermInvestments": "36320000", "commonStockSharesOutstanding": "2306000", "intangibleAssetsExcludingGoodwill": "666733000", "cashAndCashEquivalentsAtCarryingValue": "36320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15878000", "capitalExpenditures": "212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-840000", "cashflowFromInvestment": "212000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 288351000, "cost_of_revenue": 300941000, "gross_profit": 288351000, "ebit": -32875000, "ebitda": -11154000, "pretax_income": -36877000, "tax_provision": 412000, "net_income": -13296000, "net_income_to_common": -13296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52562000, "total_current_assets": 179664000, "total_assets": 896892000, "short_term_debt": null, "long_term_debt": 108252000, "total_debt": 108252000, "total_liabilities": 395861000, "total_equity": 187943000, "shares_outstanding": 2227540, "goodwill_and_intangibles": 687875000 }, "cash_flow": { "operating_cash_flow": -7586000, "capital_expenditure": 387000, "free_cash_flow": -7199000, "dividends_paid": 86000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146885, "ticker_id": 7686, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32875000", "ebitda": "-11154000", "netIncome": "-13296000", "grossProfit": "288351000", "depreciation": "None", "totalRevenue": "288351000", "costOfRevenue": "300941000", "interestIncome": "None", "incomeBeforeTax": "-36877000", "interestExpense": "4002000", "operatingIncome": "-33820000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-4002000", "nonInterestIncome": "None", "operatingExpenses": "322171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21721000", "sellingGeneralAndAdministrative": "33065000", "netIncomeFromContinuingOperations": "-37289000" }, "balance": { "goodwill": "None", "inventory": "4878000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "896892000", "longTermDebt": "108252000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "687875000", "reportedCurrency": "USD", "retainedEarnings": "-341882000", "totalLiabilities": "395861000", "otherCurrentAssets": "7677000", "totalCurrentAssets": "179664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "717228000", "currentAccountsPayable": "11630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "121808000", "totalShareholderEquity": "187943000", "capitalLeaseObligations": "13556000", "otherCurrentLiabilities": "255672000", "totalCurrentLiabilities": "267302000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "128559000", "cashAndShortTermInvestments": "52562000", "commonStockSharesOutstanding": "2227540", "intangibleAssetsExcludingGoodwill": "687875000", "cashAndCashEquivalentsAtCarryingValue": "52562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37289000", "profitLoss": "None", "dividendPayout": "86000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "15006000", "operatingCashflow": "-7586000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000", "cashflowFromInvestment": "-387000", "stockBasedCompensation": "2251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288351000, "cost_of_revenue": 300941000, "gross_profit": 288351000, "research_and_development": null, "selling_general_admin": 33065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32875000, "depreciation_amortisation": 21721000, "ebitda": -11154000, "interest_expense": 4002000, "interest_income": null, "other_non_operating": null, "pretax_income": -36877000, "tax_provision": 412000, "effective_tax_rate": null, "net_income": -13296000, "net_income_continuing_ops": -37289000, "net_income_to_common": -13296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52562000, "short_term_investments": null, "net_receivables": 119425000, "inventory": 4878000, "other_current_assets": null, "total_current_assets": 179664000, "net_ppe": null, "goodwill": null, "intangible_assets": 687875000, "goodwill_and_intangibles": 687875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 717228000, "total_assets": 896892000, "short_term_debt": null, "accounts_payable": 11630000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267302000, "long_term_debt": 108252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128559000, "total_liabilities": 395861000, "total_debt": 108252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341882000, "total_equity": 187943000, "shares_outstanding": 2227540, "operating_cash_flow": -7586000, "stock_based_compensation": 2251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -387000, "dividends_paid": 86000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86000, "free_cash_flow": -7199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32875000", "ebitda": "-11154000", "netIncome": "-13296000", "grossProfit": "288351000", "depreciation": "None", "totalRevenue": "288351000", "costOfRevenue": "300941000", "interestIncome": "None", "incomeBeforeTax": "-36877000", "interestExpense": "4002000", "operatingIncome": "-33820000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-4002000", "nonInterestIncome": "None", "operatingExpenses": "322171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21721000", "sellingGeneralAndAdministrative": "33065000", "netIncomeFromContinuingOperations": "-37289000" }, "balance": { "goodwill": "None", "inventory": "4878000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "896892000", "longTermDebt": "108252000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "687875000", "reportedCurrency": "USD", "retainedEarnings": "-341882000", "totalLiabilities": "395861000", "otherCurrentAssets": "7677000", "totalCurrentAssets": "179664000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "717228000", "currentAccountsPayable": "11630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "121808000", "totalShareholderEquity": "187943000", "capitalLeaseObligations": "13556000", "otherCurrentLiabilities": "255672000", "totalCurrentLiabilities": "267302000", "otherNonCurrentLiabilities": "4907000", "totalNonCurrentLiabilities": "128559000", "cashAndShortTermInvestments": "52562000", "commonStockSharesOutstanding": "2227540", "intangibleAssetsExcludingGoodwill": "687875000", "cashAndCashEquivalentsAtCarryingValue": "52562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37289000", "profitLoss": "None", "dividendPayout": "86000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "15006000", "operatingCashflow": "-7586000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000", "cashflowFromInvestment": "-387000", "stockBasedCompensation": "2251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "income_statement": { "revenue": 329086000, "cost_of_revenue": 324051000, "gross_profit": 329086000, "ebit": -23505000, "ebitda": -1725000, "pretax_income": -27356000, "tax_provision": 226000, "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": 59924000, "total_current_assets": 172149000, "total_assets": 908959000, "short_term_debt": null, "long_term_debt": 108188000, "total_debt": 108188000, "total_liabilities": 377890000, "total_equity": -136166000, "shares_outstanding": 2149080, "goodwill_and_intangibles": 709018000 }, "cash_flow": { "operating_cash_flow": -28842000, "capital_expenditure": 1188000, "free_cash_flow": -27654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 146886, "ticker_id": 7686, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:48:34.969469+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23505000", "ebitda": "-1725000", "netIncome": "-9816000", "grossProfit": "329086000", "depreciation": "None", "totalRevenue": "329086000", "costOfRevenue": "324051000", "interestIncome": "None", "incomeBeforeTax": "-27356000", "interestExpense": "3851000", "operatingIncome": "-21033000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-3851000", "nonInterestIncome": "None", "operatingExpenses": "350119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2472000", "costofGoodsAndServicesSold": "324051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21780000", "sellingGeneralAndAdministrative": "27223000", "netIncomeFromContinuingOperations": "-27582000" }, "balance": { "goodwill": "None", "inventory": "5575000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "908959000", "longTermDebt": "108188000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "709018000", "reportedCurrency": "USD", "retainedEarnings": "-328586000", "totalLiabilities": "377890000", "otherCurrentAssets": "7806000", "totalCurrentAssets": "172149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736810000", "currentAccountsPayable": "9196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9521000", "shortLongTermDebtTotal": "119984000", "totalShareholderEquity": "-136166000", "capitalLeaseObligations": "11796000", "otherCurrentLiabilities": "241204000", "totalCurrentLiabilities": "250400000", "otherNonCurrentLiabilities": "14395000", "totalNonCurrentLiabilities": "127490000", "cashAndShortTermInvestments": "59924000", "commonStockSharesOutstanding": "2149080", "intangibleAssetsExcludingGoodwill": "709018000", "cashAndCashEquivalentsAtCarryingValue": "59924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6246000", "operatingCashflow": "-28842000", "capitalExpenditures": "1188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87156000", "cashflowFromInvestment": "-1188000", "stockBasedCompensation": "1031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57126000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "87329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329086000, "cost_of_revenue": 324051000, "gross_profit": 329086000, "research_and_development": null, "selling_general_admin": 27223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23505000, "depreciation_amortisation": 21780000, "ebitda": -1725000, "interest_expense": 3851000, "interest_income": null, "other_non_operating": null, "pretax_income": -27356000, "tax_provision": 226000, "effective_tax_rate": null, "net_income": -9816000, "net_income_continuing_ops": -27582000, "net_income_to_common": -9816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59924000, "short_term_investments": null, "net_receivables": 104419000, "inventory": 5575000, "other_current_assets": null, "total_current_assets": 172149000, "net_ppe": null, "goodwill": null, "intangible_assets": 709018000, "goodwill_and_intangibles": 709018000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 736810000, "total_assets": 908959000, "short_term_debt": null, "accounts_payable": 9196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250400000, "long_term_debt": 108188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127490000, "total_liabilities": 377890000, "total_debt": 108188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328586000, "total_equity": -136166000, "shares_outstanding": 2149080, "operating_cash_flow": -28842000, "stock_based_compensation": 1031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87156000, "free_cash_flow": -27654000, "net_change_in_cash": 57126000 }, "raw_data": { "income": { "ebit": "-23505000", "ebitda": "-1725000", "netIncome": "-9816000", "grossProfit": "329086000", "depreciation": "None", "totalRevenue": "329086000", "costOfRevenue": "324051000", "interestIncome": "None", "incomeBeforeTax": "-27356000", "interestExpense": "3851000", "operatingIncome": "-21033000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-3851000", "nonInterestIncome": "None", "operatingExpenses": "350119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2472000", "costofGoodsAndServicesSold": "324051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21780000", "sellingGeneralAndAdministrative": "27223000", "netIncomeFromContinuingOperations": "-27582000" }, "balance": { "goodwill": "None", "inventory": "5575000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "908959000", "longTermDebt": "108188000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "709018000", "reportedCurrency": "USD", "retainedEarnings": "-328586000", "totalLiabilities": "377890000", "otherCurrentAssets": "7806000", "totalCurrentAssets": "172149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736810000", "currentAccountsPayable": "9196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9521000", "shortLongTermDebtTotal": "119984000", "totalShareholderEquity": "-136166000", "capitalLeaseObligations": "11796000", "otherCurrentLiabilities": "241204000", "totalCurrentLiabilities": "250400000", "otherNonCurrentLiabilities": "14395000", "totalNonCurrentLiabilities": "127490000", "cashAndShortTermInvestments": "59924000", "commonStockSharesOutstanding": "2149080", "intangibleAssetsExcludingGoodwill": "709018000", "cashAndCashEquivalentsAtCarryingValue": "59924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6246000", "operatingCashflow": "-28842000", "capitalExpenditures": "1188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87156000", "cashflowFromInvestment": "-1188000", "stockBasedCompensation": "1031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57126000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "87329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21780000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }