{ "ticker": { "uuid": "0b2e283a-0e57-404a-b730-931c354dd545", "symbol": "SST", "name": "System1 Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/0b2e283a-0e57-404a-b730-931c354dd545/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b2e283a-0e57-404a-b730-931c354dd545/" }, "ticker_metadata": { "id": 3792, "uuid": "0b2e283a-0e57-404a-b730-931c354dd545", "symbol": "SST", "name": "System1 Inc", "asset_type": "equity", "market_cap": 28028600, "stock_exchange_id": 3, "industry": "Specialty Business Services", "sector": "Industrials", "description": "System1, Inc. develops technology and data science to operate a responsive acquisition marketing platform. The company is headquartered in Los Angeles, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0b2e283a-0e57-404a-b730-931c354dd545", "symbol": "SST", "name": "System1 Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/0b2e283a-0e57-404a-b730-931c354dd545/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b2e283a-0e57-404a-b730-931c354dd545/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 3.05, "market_cap": 24674500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0013, "roe": 6.2584, "piotroski_f_score": 3, "momentum_12_1": 0.0077, "volatility_252d": 2.1639 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.398428+00:00", "batch_id": "" }, "size": { "price_close": 3.05, "market_cap": 24674500, "market_cap_usd": 24674500, "enterprise_value": 196275500, "shares_outstanding": 8090000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1078, "pcf_ratio": null, "pfcf_ratio": -4.4022, "ev_ebitda": null, "ev_ebit": -2.0794, "ev_sales": 0.8577, "ev_fcf": -35.0179, "earnings_yield": null, "fcf_yield": -0.0286, "price_to_sales": 0.1078, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.166 }, "yield": { "dividend_yield": 0.0013, "buyback_yield": 0, "shareholder_yield": 0.0013, "debt_paydown_yield": null, "total_yield": 0.0013 }, "quality": { "gross_margin": 0.4166, "operating_margin": -0.4125, "net_margin": -0.4218, "ebitda_margin": -0.0869, "fcf_margin": -0.0245, "roe": 6.2584, "roa": -0.3013, "roic": -0.4533, "roc_greenblatt": null, "asset_turnover": 0.7144, "cash_conversion": 0.0581, "accruals_ratio": -0.2566, "sbc_to_revenue": 0.0579, "piotroski_f_score": 3, "altman_z_score": -4.1802, "earnings_stability_5y": 0.5005, "revenue_stability_5y": 0.3424, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2976, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -23.298, "net_debt_to_ebitda": -8.6331, "debt_to_assets": 0.6965, "interest_coverage": -3.4831, "current_ratio": 0.8879, "quick_ratio": 0.8879, "net_debt": 171601000, "local_beta": -0.0009, "volatility_252d": 2.1639, "volatility_60d": 3.7316, "max_drawdown_12m": -0.8188, "risk_adjusted_momentum": 0.0036 }, "growth": { "revenue_growth_1y": -0.3138, "revenue_growth_3y_cagr": -0.2631, "revenue_growth_5y_cagr": -0.1098, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -6.8143, "book_value_growth_1y": 2.3616, "revenue_growth": -0.3138, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2219, "price_return_3m": -0.0065, "price_return_6m": -0.2597, "price_return_9m": -0.6075, "price_return_12m": -0.2159, "price_return_12m_ex1m": 0.0077, "momentum_6m": -0.2597, "momentum_12m": -0.2159, "momentum_12_1": 0.0077, "distance_from_52w_high": -0.6806, "distance_from_52w_low": 0.763, "relative_strength": -0.3159 }, "raw_ttm": { "revenue_ttm": 228850000, "gross_profit_ttm": 95333000, "ebit_ttm": -94391000, "ebitda_ttm": -19877000, "net_income_ttm": -96529000, "eps_diluted_ttm": -11.9319, "operating_cash_flow_ttm": -14332000, "capital_expenditure_ttm": 8727000, "fcf_ttm": -5605000, "dividends_paid_ttm": 32000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27100000, "cash_and_equivalents": 51514000, "total_current_assets": 111739000, "total_current_liabilities": 125851000, "net_ppe": null, "total_assets": 320325000, "total_debt": 223115000, "total_equity": -15424000, "net_working_capital": -64159000, "book_value_per_share": -1.9066, "retained_earnings": -894746000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -199189000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.625, "os_score": 0.77, "value_percentile": 0.63, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5032, "ticker_id": 3792, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.398428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.05, "market_cap": 24674500, "market_cap_usd": 24674500, "enterprise_value": 196275500, "shares_outstanding": 8090000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.10781953, "pcf_ratio": null, "pfcf_ratio": -4.40223015, "ev_ebitda": null, "ev_ebit": -2.07938787, "ev_sales": 0.85766004, "ev_fcf": -35.01793042, "earnings_yield": null, "fcf_yield": -0.0285568, "dividend_yield": 0.00129689, "buyback_yield": 0, "shareholder_yield": 0.00129689, "debt_paydown_yield": null, "total_yield": 0.00129689, "gross_margin": 0.41657418, "operating_margin": -0.41245794, "net_margin": -0.42180031, "ebitda_margin": -0.08685602, "fcf_margin": -0.02449203, "roe": 6.25836359, "roa": -0.30134707, "roic": -0.45328858, "roc_greenblatt": null, "asset_turnover": 0.71443066, "cash_conversion": 0.05806545, "accruals_ratio": -0.25660501, "sbc_to_revenue": 0.05791567, "debt_to_equity": -23.29804201, "net_debt_to_ebitda": -8.63314383, "debt_to_assets": 0.69652696, "interest_coverage": -3.48306273, "current_ratio": 0.8878674, "quick_ratio": 0.8878674, "net_debt": 171601000, "revenue_growth_1y": -0.31383631, "revenue_growth_3y_cagr": -0.26305282, "revenue_growth_5y_cagr": -0.10977201, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -6.81431535, "book_value_growth_1y": 2.36155412, "piotroski_f_score": 3, "altman_z_score": -4.18019866, "earnings_stability_5y": 0.500543, "revenue_stability_5y": 0.342356, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.22193878, "price_return_3m": -0.00651466, "price_return_6m": -0.25970874, "price_return_9m": -0.60746461, "price_return_12m": -0.2159383, "price_return_12m_ex1m": 0.00771208, "distance_from_52w_high": -0.68062827, "distance_from_52w_low": 0.76300578, "relative_strength": -0.31590188, "local_beta": -0.0009, "volatility_252d": 2.163864, "volatility_60d": 3.731603, "max_drawdown_12m": -0.81884817, "revenue_ttm": 228850000, "gross_profit_ttm": 95333000, "ebit_ttm": -94391000, "ebitda_ttm": -19877000, "net_income_ttm": -96529000, "eps_diluted_ttm": -11.93189122, "operating_cash_flow_ttm": -14332000, "capital_expenditure_ttm": 8727000, "fcf_ttm": -5605000, "dividends_paid_ttm": 32000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27100000, "cash_and_equivalents": 51514000, "total_current_assets": 111739000, "total_current_liabilities": 125851000, "net_ppe": null, "total_assets": 320325000, "total_debt": 223115000, "total_equity": -15424000, "net_working_capital": -64159000, "book_value_per_share": -1.9065513, "retained_earnings": -894746000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -199189000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.05, "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0013, "roe": 6.2584, "momentum_12_1": 0.0077, "complete_fields": { "id": 5032, "ticker_id": 3792, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:45.398428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.05, "market_cap": 24674500, "market_cap_usd": 24674500, "enterprise_value": 196275500, "shares_outstanding": 8090000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.10781953, "pcf_ratio": null, "pfcf_ratio": -4.40223015, "ev_ebitda": null, "ev_ebit": -2.07938787, "ev_sales": 0.85766004, "ev_fcf": -35.01793042, "earnings_yield": null, "fcf_yield": -0.0285568, "dividend_yield": 0.00129689, "buyback_yield": 0, "shareholder_yield": 0.00129689, "debt_paydown_yield": null, "total_yield": 0.00129689, "gross_margin": 0.41657418, "operating_margin": -0.41245794, "net_margin": -0.42180031, "ebitda_margin": -0.08685602, "fcf_margin": -0.02449203, "roe": 6.25836359, "roa": -0.30134707, "roic": -0.45328858, "roc_greenblatt": null, "asset_turnover": 0.71443066, "cash_conversion": 0.05806545, "accruals_ratio": -0.25660501, "sbc_to_revenue": 0.05791567, "debt_to_equity": -23.29804201, "net_debt_to_ebitda": -8.63314383, "debt_to_assets": 0.69652696, "interest_coverage": -3.48306273, "current_ratio": 0.8878674, "quick_ratio": 0.8878674, "net_debt": 171601000, "revenue_growth_1y": -0.31383631, "revenue_growth_3y_cagr": -0.26305282, "revenue_growth_5y_cagr": -0.10977201, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -6.81431535, "book_value_growth_1y": 2.36155412, "piotroski_f_score": 3, "altman_z_score": -4.18019866, "earnings_stability_5y": 0.500543, "revenue_stability_5y": 0.342356, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.22193878, "price_return_3m": -0.00651466, "price_return_6m": -0.25970874, "price_return_9m": -0.60746461, "price_return_12m": -0.2159383, "price_return_12m_ex1m": 0.00771208, "distance_from_52w_high": -0.68062827, "distance_from_52w_low": 0.76300578, "relative_strength": -0.31590188, "local_beta": -0.0009, "volatility_252d": 2.163864, "volatility_60d": 3.731603, "max_drawdown_12m": -0.81884817, "revenue_ttm": 228850000, "gross_profit_ttm": 95333000, "ebit_ttm": -94391000, "ebitda_ttm": -19877000, "net_income_ttm": -96529000, "eps_diluted_ttm": -11.93189122, "operating_cash_flow_ttm": -14332000, "capital_expenditure_ttm": 8727000, "fcf_ttm": -5605000, "dividends_paid_ttm": 32000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27100000, "cash_and_equivalents": 51514000, "total_current_assets": 111739000, "total_current_liabilities": 125851000, "net_ppe": null, "total_assets": 320325000, "total_debt": 223115000, "total_equity": -15424000, "net_working_capital": -64159000, "book_value_per_share": -1.9065513, "retained_earnings": -894746000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -199189000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 266129000, "cost_of_revenue": 165734000, "gross_profit": 100395000, "ebit": -62040000, "ebitda": 20822000, "pretax_income": -84068000, "tax_provision": -2875000, "net_income": -65345000, "net_income_to_common": -65345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86887000, "total_current_assets": 149480000, "total_assets": 404972000, "short_term_debt": 1427000, "long_term_debt": 228399000, "total_debt": 229826000, "total_liabilities": 387553000, "total_equity": 30467000, "shares_outstanding": 7854000, "goodwill_and_intangibles": 230496000 }, "cash_flow": { "operating_cash_flow": -4147000, "capital_expenditure": 46000, "free_cash_flow": -4101000, "dividends_paid": 32000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334031, "ticker_id": 3792, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62040000", "ebitda": "20822000", "netIncome": "-65345000", "grossProfit": "100395000", "depreciation": "None", "totalRevenue": "266129000", "costOfRevenue": "165734000", "interestIncome": "27556000", "incomeBeforeTax": "-84068000", "interestExpense": "27556000", "operatingIncome": "-62040000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2875000", "reportedCurrency": "USD", "netInterestIncome": "-27556000", "nonInterestIncome": "None", "operatingExpenses": "162435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82862000", "sellingGeneralAndAdministrative": "162435000", "netIncomeFromContinuingOperations": "-81193000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "404972000", "longTermDebt": "228399000", "shortTermDebt": "1427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148089000", "reportedCurrency": "USD", "retainedEarnings": "-847679000", "totalLiabilities": "387553000", "otherCurrentAssets": "5304000", "totalCurrentAssets": "149480000", "currentLongTermDebt": "76718000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255492000", "currentAccountsPayable": "22016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10682000", "shortLongTermDebtTotal": "9610000", "totalShareholderEquity": "30467000", "capitalLeaseObligations": "9610000", "otherCurrentLiabilities": "122995000", "totalCurrentLiabilities": "146438000", "otherNonCurrentLiabilities": "520000", "totalNonCurrentLiabilities": "241115000", "cashAndShortTermInvestments": "86887000", "commonStockSharesOutstanding": "7854000", "intangibleAssetsExcludingGoodwill": "148089000", "cashAndCashEquivalentsAtCarryingValue": "86887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81193000", "profitLoss": "None", "dividendPayout": "32000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4147000", "capitalExpenditures": "46000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31305000", "cashflowFromInvestment": "-6723000", "stockBasedCompensation": "11312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266129000, "cost_of_revenue": 165734000, "gross_profit": 100395000, "research_and_development": null, "selling_general_admin": 162435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62040000, "depreciation_amortisation": 82862000, "ebitda": 20822000, "interest_expense": 27556000, "interest_income": null, "other_non_operating": null, "pretax_income": -84068000, "tax_provision": -2875000, "effective_tax_rate": null, "net_income": -65345000, "net_income_continuing_ops": -81193000, "net_income_to_common": -65345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86887000, "short_term_investments": null, "net_receivables": 57289000, "inventory": null, "other_current_assets": null, "total_current_assets": 149480000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 148089000, "goodwill_and_intangibles": 230496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255492000, "total_assets": 404972000, "short_term_debt": 1427000, "accounts_payable": 22016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146438000, "long_term_debt": 228399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241115000, "total_liabilities": 387553000, "total_debt": 229826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -847679000, "total_equity": 30467000, "shares_outstanding": 7854000, "operating_cash_flow": -4147000, "stock_based_compensation": 11312000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6723000, "dividends_paid": 32000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31305000, "free_cash_flow": -4101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62040000", "ebitda": "20822000", "netIncome": "-65345000", "grossProfit": "100395000", "depreciation": "None", "totalRevenue": "266129000", "costOfRevenue": "165734000", "interestIncome": "27556000", "incomeBeforeTax": "-84068000", "interestExpense": "27556000", "operatingIncome": "-62040000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2875000", "reportedCurrency": "USD", "netInterestIncome": "-27556000", "nonInterestIncome": "None", "operatingExpenses": "162435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82862000", "sellingGeneralAndAdministrative": "162435000", "netIncomeFromContinuingOperations": "-81193000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "404972000", "longTermDebt": "228399000", "shortTermDebt": "1427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148089000", "reportedCurrency": "USD", "retainedEarnings": "-847679000", "totalLiabilities": "387553000", "otherCurrentAssets": "5304000", "totalCurrentAssets": "149480000", "currentLongTermDebt": "76718000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255492000", "currentAccountsPayable": "22016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10682000", "shortLongTermDebtTotal": "9610000", "totalShareholderEquity": "30467000", "capitalLeaseObligations": "9610000", "otherCurrentLiabilities": "122995000", "totalCurrentLiabilities": "146438000", "otherNonCurrentLiabilities": "520000", "totalNonCurrentLiabilities": "241115000", "cashAndShortTermInvestments": "86887000", "commonStockSharesOutstanding": "7854000", "intangibleAssetsExcludingGoodwill": "148089000", "cashAndCashEquivalentsAtCarryingValue": "86887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81193000", "profitLoss": "None", "dividendPayout": "32000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4147000", "capitalExpenditures": "46000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31305000", "cashflowFromInvestment": "-6723000", "stockBasedCompensation": "11312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 343925000, "cost_of_revenue": 191561000, "gross_profit": 152364000, "ebit": -66106000, "ebitda": 14001000, "pretax_income": -97668000, "tax_provision": -370000, "net_income": -74673000, "net_income_to_common": -74673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63607000, "total_current_assets": 134477000, "total_assets": 459129000, "short_term_debt": 18494000, "long_term_debt": 255118000, "total_debt": 273612000, "total_liabilities": 374133000, "total_equity": 80264000, "shares_outstanding": 69554000, "goodwill_and_intangibles": 304748000 }, "cash_flow": { "operating_cash_flow": -5255000, "capital_expenditure": 31000, "free_cash_flow": -5224000, "dividends_paid": 27000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334036, "ticker_id": 3792, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66106000", "ebitda": "14001000", "netIncome": "-74673000", "grossProfit": "152364000", "depreciation": "None", "totalRevenue": "343925000", "costOfRevenue": "191561000", "interestIncome": "31562000", "incomeBeforeTax": "-97668000", "interestExpense": "31562000", "operatingIncome": "-88601000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-370000", "reportedCurrency": "USD", "netInterestIncome": "-31562000", "nonInterestIncome": "None", "operatingExpenses": "240965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2981000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80107000", "sellingGeneralAndAdministrative": "160858000", "netIncomeFromContinuingOperations": "-97298000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "459129000", "longTermDebt": "255118000", "shortTermDebt": "18494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "222341000", "reportedCurrency": "USD", "retainedEarnings": "-782335000", "totalLiabilities": "374133000", "otherCurrentAssets": "7954000", "totalCurrentAssets": "134477000", "currentLongTermDebt": "16405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324652000", "currentAccountsPayable": "10401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4748000", "shortLongTermDebtTotal": "274977000", "totalShareholderEquity": "80264000", "capitalLeaseObligations": "3454000", "otherCurrentLiabilities": "76200000", "totalCurrentLiabilities": "105095000", "otherNonCurrentLiabilities": "6054000", "totalNonCurrentLiabilities": "269038000", "cashAndShortTermInvestments": "63607000", "commonStockSharesOutstanding": "69554000", "intangibleAssetsExcludingGoodwill": "222341000", "cashAndCashEquivalentsAtCarryingValue": "63607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97298000", "profitLoss": "None", "dividendPayout": "27000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5255000", "capitalExpenditures": "31000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63961000", "cashflowFromInvestment": "-6255000", "stockBasedCompensation": "15763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343925000, "cost_of_revenue": 191561000, "gross_profit": 152364000, "research_and_development": 2981000, "selling_general_admin": 160858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66106000, "depreciation_amortisation": 80107000, "ebitda": 14001000, "interest_expense": 31562000, "interest_income": null, "other_non_operating": null, "pretax_income": -97668000, "tax_provision": -370000, "effective_tax_rate": null, "net_income": -74673000, "net_income_continuing_ops": -97298000, "net_income_to_common": -74673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63607000, "short_term_investments": null, "net_receivables": 62916000, "inventory": null, "other_current_assets": null, "total_current_assets": 134477000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 222341000, "goodwill_and_intangibles": 304748000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324652000, "total_assets": 459129000, "short_term_debt": 18494000, "accounts_payable": 10401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105095000, "long_term_debt": 255118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 269038000, "total_liabilities": 374133000, "total_debt": 273612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -782335000, "total_equity": 80264000, "shares_outstanding": 69554000, "operating_cash_flow": -5255000, "stock_based_compensation": 15763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6255000, "dividends_paid": 27000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63961000, "free_cash_flow": -5224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66106000", "ebitda": "14001000", "netIncome": "-74673000", "grossProfit": "152364000", "depreciation": "None", "totalRevenue": "343925000", "costOfRevenue": "191561000", "interestIncome": "31562000", "incomeBeforeTax": "-97668000", "interestExpense": "31562000", "operatingIncome": "-88601000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-370000", "reportedCurrency": "USD", "netInterestIncome": "-31562000", "nonInterestIncome": "None", "operatingExpenses": "240965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2981000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80107000", "sellingGeneralAndAdministrative": "160858000", "netIncomeFromContinuingOperations": "-97298000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "459129000", "longTermDebt": "255118000", "shortTermDebt": "18494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "222341000", "reportedCurrency": "USD", "retainedEarnings": "-782335000", "totalLiabilities": "374133000", "otherCurrentAssets": "7954000", "totalCurrentAssets": "134477000", "currentLongTermDebt": "16405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324652000", "currentAccountsPayable": "10401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4748000", "shortLongTermDebtTotal": "274977000", "totalShareholderEquity": "80264000", "capitalLeaseObligations": "3454000", "otherCurrentLiabilities": "76200000", "totalCurrentLiabilities": "105095000", "otherNonCurrentLiabilities": "6054000", "totalNonCurrentLiabilities": "269038000", "cashAndShortTermInvestments": "63607000", "commonStockSharesOutstanding": "69554000", "intangibleAssetsExcludingGoodwill": "222341000", "cashAndCashEquivalentsAtCarryingValue": "63607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97298000", "profitLoss": "None", "dividendPayout": "27000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5255000", "capitalExpenditures": "31000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63961000", "cashflowFromInvestment": "-6255000", "stockBasedCompensation": "15763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 401971000, "cost_of_revenue": 355250000, "gross_profit": 46721000, "ebit": -82884000, "ebitda": -4481000, "pretax_income": -131629000, "tax_provision": -20371000, "net_income": -227221000, "net_income_to_common": -227221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135343000, "total_current_assets": 202003000, "total_assets": 605470000, "short_term_debt": 17604000, "long_term_debt": 334232000, "total_debt": 351836000, "total_liabilities": 436155000, "total_equity": 135278000, "shares_outstanding": 91454000, "goodwill_and_intangibles": 390833000 }, "cash_flow": { "operating_cash_flow": -24742000, "capital_expenditure": 7960000, "free_cash_flow": -16782000, "dividends_paid": 97000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334041, "ticker_id": 3792, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82884000", "ebitda": "-4481000", "netIncome": "-227221000", "grossProfit": "46721000", "depreciation": "None", "totalRevenue": "401971000", "costOfRevenue": "355250000", "interestIncome": "48745000", "incomeBeforeTax": "-131629000", "interestExpense": "48745000", "operatingIncome": "-85989000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20371000", "reportedCurrency": "USD", "netInterestIncome": "-48745000", "nonInterestIncome": "None", "operatingExpenses": "132710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2981000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78403000", "sellingGeneralAndAdministrative": "106505000", "netIncomeFromContinuingOperations": "-111258000" }, "balance": { "goodwill": "82407000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "605470000", "longTermDebt": "334232000", "shortTermDebt": "17604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "308426000", "reportedCurrency": "USD", "retainedEarnings": "-707662000", "totalLiabilities": "436155000", "otherCurrentAssets": "10567000", "totalCurrentAssets": "202003000", "currentLongTermDebt": "15271000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403467000", "currentAccountsPayable": "9499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7816000", "shortLongTermDebtTotal": "355418000", "totalShareholderEquity": "135278000", "capitalLeaseObligations": "5915000", "otherCurrentLiabilities": "56324000", "totalCurrentLiabilities": "86417000", "otherNonCurrentLiabilities": "929000", "totalNonCurrentLiabilities": "349738000", "cashAndShortTermInvestments": "135343000", "commonStockSharesOutstanding": "91454000", "intangibleAssetsExcludingGoodwill": "308426000", "cashAndCashEquivalentsAtCarryingValue": "135343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174327000", "profitLoss": "None", "dividendPayout": "97000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24742000", "capitalExpenditures": "7960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74072000", "cashflowFromInvestment": "203179000", "stockBasedCompensation": "53085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401971000, "cost_of_revenue": 355250000, "gross_profit": 46721000, "research_and_development": 2981000, "selling_general_admin": 106505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82884000, "depreciation_amortisation": 78403000, "ebitda": -4481000, "interest_expense": 48745000, "interest_income": null, "other_non_operating": null, "pretax_income": -131629000, "tax_provision": -20371000, "effective_tax_rate": null, "net_income": -227221000, "net_income_continuing_ops": -111258000, "net_income_to_common": -227221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135343000, "short_term_investments": null, "net_receivables": 56093000, "inventory": 1, "other_current_assets": null, "total_current_assets": 202003000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 308426000, "goodwill_and_intangibles": 390833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 403467000, "total_assets": 605470000, "short_term_debt": 17604000, "accounts_payable": 9499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86417000, "long_term_debt": 334232000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349738000, "total_liabilities": 436155000, "total_debt": 351836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -707662000, "total_equity": 135278000, "shares_outstanding": 91454000, "operating_cash_flow": -24742000, "stock_based_compensation": 53085000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 203179000, "dividends_paid": 97000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74072000, "free_cash_flow": -16782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82884000", "ebitda": "-4481000", "netIncome": "-227221000", "grossProfit": "46721000", "depreciation": "None", "totalRevenue": "401971000", "costOfRevenue": "355250000", "interestIncome": "48745000", "incomeBeforeTax": "-131629000", "interestExpense": "48745000", "operatingIncome": "-85989000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20371000", "reportedCurrency": "USD", "netInterestIncome": "-48745000", "nonInterestIncome": "None", "operatingExpenses": "132710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2981000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78403000", "sellingGeneralAndAdministrative": "106505000", "netIncomeFromContinuingOperations": "-111258000" }, "balance": { "goodwill": "82407000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "605470000", "longTermDebt": "334232000", "shortTermDebt": "17604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "308426000", "reportedCurrency": "USD", "retainedEarnings": "-707662000", "totalLiabilities": "436155000", "otherCurrentAssets": "10567000", "totalCurrentAssets": "202003000", "currentLongTermDebt": "15271000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403467000", "currentAccountsPayable": "9499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7816000", "shortLongTermDebtTotal": "355418000", "totalShareholderEquity": "135278000", "capitalLeaseObligations": "5915000", "otherCurrentLiabilities": "56324000", "totalCurrentLiabilities": "86417000", "otherNonCurrentLiabilities": "929000", "totalNonCurrentLiabilities": "349738000", "cashAndShortTermInvestments": "135343000", "commonStockSharesOutstanding": "91454000", "intangibleAssetsExcludingGoodwill": "308426000", "cashAndCashEquivalentsAtCarryingValue": "135343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174327000", "profitLoss": "None", "dividendPayout": "97000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24742000", "capitalExpenditures": "7960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74072000", "cashflowFromInvestment": "203179000", "stockBasedCompensation": "53085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 664941000, "cost_of_revenue": 649572000, "gross_profit": 15369000, "ebit": -121596000, "ebitda": -51949000, "pretax_income": -312115000, "tax_provision": 109309000, "net_income": -367453000, "net_income_to_common": -367453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8905000, "total_current_assets": 126508000, "total_assets": 1160456000, "short_term_debt": 17170000, "long_term_debt": 399504000, "total_debt": 416674000, "total_liabilities": 689785000, "total_equity": 392021000, "shares_outstanding": 91674000, "goodwill_and_intangibles": 461016000 }, "cash_flow": { "operating_cash_flow": -7286000, "capital_expenditure": 10376000, "free_cash_flow": 3090000, "dividends_paid": 1511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334046, "ticker_id": 3792, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-121596000", "ebitda": "-51949000", "netIncome": "-367453000", "grossProfit": "15369000", "depreciation": "None", "totalRevenue": "664941000", "costOfRevenue": "649572000", "interestIncome": "33099000", "incomeBeforeTax": "-312115000", "interestExpense": "16870000", "operatingIncome": "-494324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "109309000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "509693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "822000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69647000", "sellingGeneralAndAdministrative": "305300000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "82407000", "inventory": "9074000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1160456000", "longTermDebt": "399504000", "shortTermDebt": "17170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "378609000", "reportedCurrency": "USD", "retainedEarnings": "-439296000", "totalLiabilities": "689785000", "otherCurrentAssets": "37175000", "totalCurrentAssets": "126508000", "currentLongTermDebt": "15021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1033948000", "currentAccountsPayable": "6707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4022000", "shortLongTermDebtTotal": "422549000", "totalShareholderEquity": "392021000", "capitalLeaseObligations": "8024000", "otherCurrentLiabilities": "184553000", "totalCurrentLiabilities": "211075000", "otherNonCurrentLiabilities": "5027000", "totalNonCurrentLiabilities": "478710000", "cashAndShortTermInvestments": "8905000", "commonStockSharesOutstanding": "91674000", "intangibleAssetsExcludingGoodwill": "378609000", "cashAndCashEquivalentsAtCarryingValue": "8905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32996000", "profitLoss": "None", "dividendPayout": "1511000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7286000", "capitalExpenditures": "10376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27729000", "cashflowFromInvestment": "-454450000", "stockBasedCompensation": "79217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5027000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-511591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 664941000, "cost_of_revenue": 649572000, "gross_profit": 15369000, "research_and_development": 822000, "selling_general_admin": 305300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -121596000, "depreciation_amortisation": 69647000, "ebitda": -51949000, "interest_expense": 16870000, "interest_income": null, "other_non_operating": null, "pretax_income": -312115000, "tax_provision": 109309000, "effective_tax_rate": null, "net_income": -367453000, "net_income_continuing_ops": null, "net_income_to_common": -367453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8905000, "short_term_investments": null, "net_receivables": 80428000, "inventory": 9074000, "other_current_assets": null, "total_current_assets": 126508000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 378609000, "goodwill_and_intangibles": 461016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1033948000, "total_assets": 1160456000, "short_term_debt": 17170000, "accounts_payable": 6707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211075000, "long_term_debt": 399504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 478710000, "total_liabilities": 689785000, "total_debt": 416674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -439296000, "total_equity": 392021000, "shares_outstanding": 91674000, "operating_cash_flow": -7286000, "stock_based_compensation": 79217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -454450000, "dividends_paid": 1511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27729000, "free_cash_flow": 3090000, "net_change_in_cash": 5027000 }, "raw_data": { "income": { "ebit": "-121596000", "ebitda": "-51949000", "netIncome": "-367453000", "grossProfit": "15369000", "depreciation": "None", "totalRevenue": "664941000", "costOfRevenue": "649572000", "interestIncome": "33099000", "incomeBeforeTax": "-312115000", "interestExpense": "16870000", "operatingIncome": "-494324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "109309000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "509693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "822000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69647000", "sellingGeneralAndAdministrative": "305300000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "82407000", "inventory": "9074000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1160456000", "longTermDebt": "399504000", "shortTermDebt": "17170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "378609000", "reportedCurrency": "USD", "retainedEarnings": "-439296000", "totalLiabilities": "689785000", "otherCurrentAssets": "37175000", "totalCurrentAssets": "126508000", "currentLongTermDebt": "15021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1033948000", "currentAccountsPayable": "6707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4022000", "shortLongTermDebtTotal": "422549000", "totalShareholderEquity": "392021000", "capitalLeaseObligations": "8024000", "otherCurrentLiabilities": "184553000", "totalCurrentLiabilities": "211075000", "otherNonCurrentLiabilities": "5027000", "totalNonCurrentLiabilities": "478710000", "cashAndShortTermInvestments": "8905000", "commonStockSharesOutstanding": "91674000", "intangibleAssetsExcludingGoodwill": "378609000", "cashAndCashEquivalentsAtCarryingValue": "8905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32996000", "profitLoss": "None", "dividendPayout": "1511000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7286000", "capitalExpenditures": "10376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27729000", "cashflowFromInvestment": "-454450000", "stockBasedCompensation": "79217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5027000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-511591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 688389000, "cost_of_revenue": 601745000, "gross_profit": 86644000, "ebit": 50831000, "ebitda": 64716000, "pretax_income": 33961000, "tax_provision": 965000, "net_income": 32996000, "net_income_to_common": 32996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47896000, "total_current_assets": 145788000, "total_assets": 256911000, "short_term_debt": 170453000, "long_term_debt": 0, "total_debt": 170453000, "total_liabilities": 285312000, "total_equity": -28401000, "shares_outstanding": 84146608, "goodwill_and_intangibles": 106401000 }, "cash_flow": { "operating_cash_flow": 60705000, "capital_expenditure": 6535000, "free_cash_flow": 67240000, "dividends_paid": 14579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334051, "ticker_id": 3792, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50831000", "ebitda": "64716000", "netIncome": "32996000", "grossProfit": "86644000", "depreciation": "None", "totalRevenue": "688389000", "costOfRevenue": "601745000", "interestIncome": "3160170", "incomeBeforeTax": "33961000", "interestExpense": "16870000", "operatingIncome": "50831000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "965000", "reportedCurrency": "USD", "netInterestIncome": "-18489000", "nonInterestIncome": "None", "operatingExpenses": "35813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13885000", "sellingGeneralAndAdministrative": "13327278", "netIncomeFromContinuingOperations": "21026763" }, "balance": { "goodwill": "44820000", "inventory": "-90203000", "commonStock": "517501294", "currentDebt": "None", "investments": "None", "totalAssets": "256911000", "longTermDebt": "0", "shortTermDebt": "170453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61581000", "reportedCurrency": "USD", "retainedEarnings": "-60306523", "totalLiabilities": "285312000", "otherCurrentAssets": "7689000", "totalCurrentAssets": "145788000", "currentLongTermDebt": "450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111123000", "currentAccountsPayable": "72846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "830000", "shortLongTermDebtTotal": "170453000", "totalShareholderEquity": "-28401000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "30923000", "totalCurrentLiabilities": "276554000", "otherNonCurrentLiabilities": "969000", "totalNonCurrentLiabilities": "8758000", "cashAndShortTermInvestments": "47896000", "commonStockSharesOutstanding": "84146608", "intangibleAssetsExcludingGoodwill": "61581000", "cashAndCashEquivalentsAtCarryingValue": "47896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32996000", "profitLoss": "None", "dividendPayout": "14579000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "19064000", "operatingCashflow": "60705000", "capitalExpenditures": "6535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34585000", "cashflowFromInvestment": "-6535000", "stockBasedCompensation": "413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 688389000, "cost_of_revenue": 601745000, "gross_profit": 86644000, "research_and_development": 4934000, "selling_general_admin": 13327278, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50831000, "depreciation_amortisation": 13885000, "ebitda": 64716000, "interest_expense": 16870000, "interest_income": null, "other_non_operating": null, "pretax_income": 33961000, "tax_provision": 965000, "effective_tax_rate": null, "net_income": 32996000, "net_income_continuing_ops": 21026763, "net_income_to_common": 32996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47896000, "short_term_investments": null, "net_receivables": 90203000, "inventory": -90203000, "other_current_assets": null, "total_current_assets": 145788000, "net_ppe": null, "goodwill": 44820000, "intangible_assets": 61581000, "goodwill_and_intangibles": 106401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 111123000, "total_assets": 256911000, "short_term_debt": 170453000, "accounts_payable": 72846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276554000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8758000, "total_liabilities": 285312000, "total_debt": 170453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60306523, "total_equity": -28401000, "shares_outstanding": 84146608, "operating_cash_flow": 60705000, "stock_based_compensation": 413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6535000, "dividends_paid": 14579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34585000, "free_cash_flow": 67240000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50831000", "ebitda": "64716000", "netIncome": "32996000", "grossProfit": "86644000", "depreciation": "None", "totalRevenue": "688389000", "costOfRevenue": "601745000", "interestIncome": "3160170", "incomeBeforeTax": "33961000", "interestExpense": "16870000", "operatingIncome": "50831000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "965000", "reportedCurrency": "USD", "netInterestIncome": "-18489000", "nonInterestIncome": "None", "operatingExpenses": "35813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13885000", "sellingGeneralAndAdministrative": "13327278", "netIncomeFromContinuingOperations": "21026763" }, "balance": { "goodwill": "44820000", "inventory": "-90203000", "commonStock": "517501294", "currentDebt": "None", "investments": "None", "totalAssets": "256911000", "longTermDebt": "0", "shortTermDebt": "170453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61581000", "reportedCurrency": "USD", "retainedEarnings": "-60306523", "totalLiabilities": "285312000", "otherCurrentAssets": "7689000", "totalCurrentAssets": "145788000", "currentLongTermDebt": "450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111123000", "currentAccountsPayable": "72846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "830000", "shortLongTermDebtTotal": "170453000", "totalShareholderEquity": "-28401000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "30923000", "totalCurrentLiabilities": "276554000", "otherNonCurrentLiabilities": "969000", "totalNonCurrentLiabilities": "8758000", "cashAndShortTermInvestments": "47896000", "commonStockSharesOutstanding": "84146608", "intangibleAssetsExcludingGoodwill": "61581000", "cashAndCashEquivalentsAtCarryingValue": "47896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32996000", "profitLoss": "None", "dividendPayout": "14579000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "19064000", "operatingCashflow": "60705000", "capitalExpenditures": "6535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34585000", "cashflowFromInvestment": "-6535000", "stockBasedCompensation": "413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 475977000, "cost_of_revenue": 340996000, "gross_profit": 134981000, "ebit": 42622000, "ebitda": 52924000, "pretax_income": 18271000, "tax_provision": 1907000, "net_income": 63761000, "net_income_to_common": 63761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 843643, "total_current_assets": 1053433, "total_assets": 518553433, "short_term_debt": 9374000, "long_term_debt": 170595000, "total_debt": 179969000, "total_liabilities": 82385425, "total_equity": 436168008, "shares_outstanding": 64687500, "goodwill_and_intangibles": 113489000 }, "cash_flow": { "operating_cash_flow": 46547000, "capital_expenditure": 6131000, "free_cash_flow": 52678000, "dividends_paid": 46545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334056, "ticker_id": 3792, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42622000", "ebitda": "52924000", "netIncome": "63761000", "grossProfit": "134981000", "depreciation": "None", "totalRevenue": "475977000", "costOfRevenue": "340996000", "interestIncome": "24351000", "incomeBeforeTax": "18271000", "interestExpense": "24351000", "operatingIncome": "42622000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1907000", "reportedCurrency": "USD", "netInterestIncome": "-24351000", "nonInterestIncome": "None", "operatingExpenses": "92359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10302000", "sellingGeneralAndAdministrative": "78527000", "netIncomeFromContinuingOperations": "16364000" }, "balance": { "goodwill": "44820000", "inventory": "1", "commonStock": "517501294", "currentDebt": "None", "investments": "None", "totalAssets": "518553433", "longTermDebt": "170595000", "shortTermDebt": "9374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68669000", "reportedCurrency": "USD", "retainedEarnings": "-81333286", "totalLiabilities": "82385425", "otherCurrentAssets": "-70930210", "totalCurrentAssets": "1053433", "currentLongTermDebt": "9374000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "517500000", "currentAccountsPayable": "613050", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057000", "shortLongTermDebtTotal": "179969000", "totalShareholderEquity": "436168008", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-11520000", "totalCurrentLiabilities": "613050", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "81772375", "cashAndShortTermInvestments": "843643", "commonStockSharesOutstanding": "64687500", "intangibleAssetsExcludingGoodwill": "68669000", "cashAndCashEquivalentsAtCarryingValue": "843643", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16364000", "profitLoss": "None", "dividendPayout": "46545000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "34000", "operatingCashflow": "46547000", "capitalExpenditures": "6131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128075000", "cashflowFromInvestment": "68166000", "stockBasedCompensation": "1192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "519525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475977000, "cost_of_revenue": 340996000, "gross_profit": 134981000, "research_and_development": null, "selling_general_admin": 78527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42622000, "depreciation_amortisation": 10302000, "ebitda": 52924000, "interest_expense": 24351000, "interest_income": null, "other_non_operating": null, "pretax_income": 18271000, "tax_provision": 1907000, "effective_tax_rate": null, "net_income": 63761000, "net_income_continuing_ops": 16364000, "net_income_to_common": 63761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 843643, "short_term_investments": null, "net_receivables": 71140000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1053433, "net_ppe": null, "goodwill": 44820000, "intangible_assets": 68669000, "goodwill_and_intangibles": 113489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 517500000, "total_assets": 518553433, "short_term_debt": 9374000, "accounts_payable": 613050, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613050, "long_term_debt": 170595000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81772375, "total_liabilities": 82385425, "total_debt": 179969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81333286, "total_equity": 436168008, "shares_outstanding": 64687500, "operating_cash_flow": 46547000, "stock_based_compensation": 1192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 68166000, "dividends_paid": 46545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128075000, "free_cash_flow": 52678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42622000", "ebitda": "52924000", "netIncome": "63761000", "grossProfit": "134981000", "depreciation": "None", "totalRevenue": "475977000", "costOfRevenue": "340996000", "interestIncome": "24351000", "incomeBeforeTax": "18271000", "interestExpense": "24351000", "operatingIncome": "42622000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1907000", "reportedCurrency": "USD", "netInterestIncome": "-24351000", "nonInterestIncome": "None", "operatingExpenses": "92359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10302000", "sellingGeneralAndAdministrative": "78527000", "netIncomeFromContinuingOperations": "16364000" }, "balance": { "goodwill": "44820000", "inventory": "1", "commonStock": "517501294", "currentDebt": "None", "investments": "None", "totalAssets": "518553433", "longTermDebt": "170595000", "shortTermDebt": "9374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68669000", "reportedCurrency": "USD", "retainedEarnings": "-81333286", "totalLiabilities": "82385425", "otherCurrentAssets": "-70930210", "totalCurrentAssets": "1053433", "currentLongTermDebt": "9374000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "517500000", "currentAccountsPayable": "613050", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057000", "shortLongTermDebtTotal": "179969000", "totalShareholderEquity": "436168008", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-11520000", "totalCurrentLiabilities": "613050", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "81772375", "cashAndShortTermInvestments": "843643", "commonStockSharesOutstanding": "64687500", "intangibleAssetsExcludingGoodwill": "68669000", "cashAndCashEquivalentsAtCarryingValue": "843643", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16364000", "profitLoss": "None", "dividendPayout": "46545000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "34000", "operatingCashflow": "46547000", "capitalExpenditures": "6131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128075000", "cashflowFromInvestment": "68166000", "stockBasedCompensation": "1192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "519525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 407493000, "cost_of_revenue": 275770000, "gross_profit": 131723000, "ebit": 50984000, "ebitda": 62228000, "pretax_income": 24951000, "tax_provision": 702000, "net_income": 8795000, "net_income_to_common": 8795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31886000, "total_current_assets": 120348000, "total_assets": 313117000, "short_term_debt": 24237000, "long_term_debt": 230497000, "total_debt": 254734000, "total_liabilities": 379187000, "total_equity": -68488000, "shares_outstanding": 89251000, "goodwill_and_intangibles": 120656000 }, "cash_flow": { "operating_cash_flow": 32712000, "capital_expenditure": 6696000, "free_cash_flow": 39408000, "dividends_paid": 8655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334059, "ticker_id": 3792, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50984000", "ebitda": "62228000", "netIncome": "8795000", "grossProfit": "131723000", "depreciation": "None", "totalRevenue": "407493000", "costOfRevenue": "275770000", "interestIncome": "26033000", "incomeBeforeTax": "24951000", "interestExpense": "26033000", "operatingIncome": "52130000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "702000", "reportedCurrency": "USD", "netInterestIncome": "-26033000", "nonInterestIncome": "None", "operatingExpenses": "79593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11244000", "sellingGeneralAndAdministrative": "68349000", "netIncomeFromContinuingOperations": "24249000" }, "balance": { "goodwill": "44820000", "inventory": "11035000", "commonStock": "-68369000", "currentDebt": "None", "investments": "None", "totalAssets": "313117000", "longTermDebt": "230497000", "shortTermDebt": "24237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "75836000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "379187000", "otherCurrentAssets": "2027000", "totalCurrentAssets": "120348000", "currentLongTermDebt": "24237000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192769000", "currentAccountsPayable": "47805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1351000", "shortLongTermDebtTotal": "254734000", "totalShareholderEquity": "-68488000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58009000", "totalCurrentLiabilities": "132992000", "otherNonCurrentLiabilities": "6125000", "totalNonCurrentLiabilities": "246195000", "cashAndShortTermInvestments": "31886000", "commonStockSharesOutstanding": "89251000", "intangibleAssetsExcludingGoodwill": "75836000", "cashAndCashEquivalentsAtCarryingValue": "31886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24249000", "profitLoss": "None", "dividendPayout": "8655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2372000", "operatingCashflow": "32712000", "capitalExpenditures": "6696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26147000", "cashflowFromInvestment": "-42757000", "stockBasedCompensation": "1764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 407493000, "cost_of_revenue": 275770000, "gross_profit": 131723000, "research_and_development": null, "selling_general_admin": 68349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50984000, "depreciation_amortisation": 11244000, "ebitda": 62228000, "interest_expense": 26033000, "interest_income": null, "other_non_operating": null, "pretax_income": 24951000, "tax_provision": 702000, "effective_tax_rate": null, "net_income": 8795000, "net_income_continuing_ops": 24249000, "net_income_to_common": 8795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31886000, "short_term_investments": null, "net_receivables": 75400000, "inventory": 11035000, "other_current_assets": null, "total_current_assets": 120348000, "net_ppe": null, "goodwill": 44820000, "intangible_assets": 75836000, "goodwill_and_intangibles": 120656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 192769000, "total_assets": 313117000, "short_term_debt": 24237000, "accounts_payable": 47805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132992000, "long_term_debt": 230497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246195000, "total_liabilities": 379187000, "total_debt": 254734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -68488000, "shares_outstanding": 89251000, "operating_cash_flow": 32712000, "stock_based_compensation": 1764000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42757000, "dividends_paid": 8655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26147000, "free_cash_flow": 39408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50984000", "ebitda": "62228000", "netIncome": "8795000", "grossProfit": "131723000", "depreciation": "None", "totalRevenue": "407493000", "costOfRevenue": "275770000", "interestIncome": "26033000", "incomeBeforeTax": "24951000", "interestExpense": "26033000", "operatingIncome": "52130000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "702000", "reportedCurrency": "USD", "netInterestIncome": "-26033000", "nonInterestIncome": "None", "operatingExpenses": "79593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11244000", "sellingGeneralAndAdministrative": "68349000", "netIncomeFromContinuingOperations": "24249000" }, "balance": { "goodwill": "44820000", "inventory": "11035000", "commonStock": "-68369000", "currentDebt": "None", "investments": "None", "totalAssets": "313117000", "longTermDebt": "230497000", "shortTermDebt": "24237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "75836000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "379187000", "otherCurrentAssets": "2027000", "totalCurrentAssets": "120348000", "currentLongTermDebt": "24237000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192769000", "currentAccountsPayable": "47805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1351000", "shortLongTermDebtTotal": "254734000", "totalShareholderEquity": "-68488000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58009000", "totalCurrentLiabilities": "132992000", "otherNonCurrentLiabilities": "6125000", "totalNonCurrentLiabilities": "246195000", "cashAndShortTermInvestments": "31886000", "commonStockSharesOutstanding": "89251000", "intangibleAssetsExcludingGoodwill": "75836000", "cashAndCashEquivalentsAtCarryingValue": "31886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24249000", "profitLoss": "None", "dividendPayout": "8655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2372000", "operatingCashflow": "32712000", "capitalExpenditures": "6696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26147000", "cashflowFromInvestment": "-42757000", "stockBasedCompensation": "1764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 265530000, "cost_of_revenue": 171030000, "gross_profit": 94500000, "ebit": 20146000, "ebitda": 25459000, "pretax_income": 3688000, "tax_provision": 24643000, "net_income": -20955000, "net_income_to_common": -20955000, "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": 81696614, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17283000, "capital_expenditure": 5288000, "free_cash_flow": 22571000, "dividends_paid": 6024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334060, "ticker_id": 3792, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20146000", "ebitda": "25459000", "netIncome": "-20955000", "grossProfit": "94500000", "depreciation": "None", "totalRevenue": "265530000", "costOfRevenue": "171030000", "interestIncome": "18976000", "incomeBeforeTax": "3688000", "interestExpense": "18976000", "operatingIncome": "22664000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24643000", "reportedCurrency": "USD", "netInterestIncome": "-18976000", "nonInterestIncome": "None", "operatingExpenses": "71836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5313000", "sellingGeneralAndAdministrative": "66523000", "netIncomeFromContinuingOperations": "3688000" }, "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": "81696614", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3688000", "profitLoss": "None", "dividendPayout": "6024000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17283000", "capitalExpenditures": "5288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69598000", "cashflowFromInvestment": "-79832000", "stockBasedCompensation": "2485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265530000, "cost_of_revenue": 171030000, "gross_profit": 94500000, "research_and_development": null, "selling_general_admin": 66523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20146000, "depreciation_amortisation": 5313000, "ebitda": 25459000, "interest_expense": 18976000, "interest_income": null, "other_non_operating": null, "pretax_income": 3688000, "tax_provision": 24643000, "effective_tax_rate": null, "net_income": -20955000, "net_income_continuing_ops": 3688000, "net_income_to_common": -20955000, "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": 81696614, "operating_cash_flow": 17283000, "stock_based_compensation": 2485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79832000, "dividends_paid": 6024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69598000, "free_cash_flow": 22571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20146000", "ebitda": "25459000", "netIncome": "-20955000", "grossProfit": "94500000", "depreciation": "None", "totalRevenue": "265530000", "costOfRevenue": "171030000", "interestIncome": "18976000", "incomeBeforeTax": "3688000", "interestExpense": "18976000", "operatingIncome": "22664000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24643000", "reportedCurrency": "USD", "netInterestIncome": "-18976000", "nonInterestIncome": "None", "operatingExpenses": "71836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5313000", "sellingGeneralAndAdministrative": "66523000", "netIncomeFromContinuingOperations": "3688000" }, "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": "81696614", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3688000", "profitLoss": "None", "dividendPayout": "6024000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17283000", "capitalExpenditures": "5288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69598000", "cashflowFromInvestment": "-79832000", "stockBasedCompensation": "2485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 37234000, "cost_of_revenue": 13860000, "gross_profit": 23374000, "ebit": -51037000, "ebitda": -38908000, "pretax_income": -57666000, "tax_provision": -75000, "net_income": -47067000, "net_income_to_common": -47067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51514000, "total_current_assets": 111739000, "total_assets": 320325000, "short_term_debt": 1467000, "long_term_debt": 221648000, "total_debt": 223115000, "total_liabilities": 359349000, "total_equity": -15424000, "shares_outstanding": 8090000, "goodwill_and_intangibles": 183765000 }, "cash_flow": { "operating_cash_flow": -26134000, "capital_expenditure": 2175000, "free_cash_flow": -23959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334029, "ticker_id": 3792, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51037000", "ebitda": "-38908000", "netIncome": "-47067000", "grossProfit": "23374000", "depreciation": "None", "totalRevenue": "37234000", "costOfRevenue": "13860000", "interestIncome": "None", "incomeBeforeTax": "-57666000", "interestExpense": "6629000", "operatingIncome": "-14215000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-75000", "reportedCurrency": "USD", "netInterestIncome": "-6629000", "nonInterestIncome": "None", "operatingExpenses": "37589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12129000", "sellingGeneralAndAdministrative": "37589000", "netIncomeFromContinuingOperations": "-57591000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "320325000", "longTermDebt": "221648000", "shortTermDebt": "1467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "101358000", "reportedCurrency": "USD", "retainedEarnings": "-894746000", "totalLiabilities": "359349000", "otherCurrentAssets": "6968000", "totalCurrentAssets": "111739000", "currentLongTermDebt": "76816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208586000", "currentAccountsPayable": "14290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9220000", "totalShareholderEquity": "-15424000", "capitalLeaseObligations": "9220000", "otherCurrentLiabilities": "110094000", "totalCurrentLiabilities": "125851000", "otherNonCurrentLiabilities": "548000", "totalNonCurrentLiabilities": "233498000", "cashAndShortTermInvestments": "51514000", "commonStockSharesOutstanding": "8090000", "intangibleAssetsExcludingGoodwill": "101358000", "cashAndCashEquivalentsAtCarryingValue": "51514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47067000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26134000", "capitalExpenditures": "2175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7743000", "cashflowFromInvestment": "-2175000", "stockBasedCompensation": "1264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37234000, "cost_of_revenue": 13860000, "gross_profit": 23374000, "research_and_development": null, "selling_general_admin": 37589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51037000, "depreciation_amortisation": 12129000, "ebitda": -38908000, "interest_expense": 6629000, "interest_income": null, "other_non_operating": null, "pretax_income": -57666000, "tax_provision": -75000, "effective_tax_rate": null, "net_income": -47067000, "net_income_continuing_ops": -57591000, "net_income_to_common": -47067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51514000, "short_term_investments": null, "net_receivables": 53257000, "inventory": null, "other_current_assets": null, "total_current_assets": 111739000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 101358000, "goodwill_and_intangibles": 183765000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 208586000, "total_assets": 320325000, "short_term_debt": 1467000, "accounts_payable": 14290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125851000, "long_term_debt": 221648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 233498000, "total_liabilities": 359349000, "total_debt": 223115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -894746000, "total_equity": -15424000, "shares_outstanding": 8090000, "operating_cash_flow": -26134000, "stock_based_compensation": 1264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7743000, "free_cash_flow": -23959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51037000", "ebitda": "-38908000", "netIncome": "-47067000", "grossProfit": "23374000", "depreciation": "None", "totalRevenue": "37234000", "costOfRevenue": "13860000", "interestIncome": "None", "incomeBeforeTax": "-57666000", "interestExpense": "6629000", "operatingIncome": "-14215000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-75000", "reportedCurrency": "USD", "netInterestIncome": "-6629000", "nonInterestIncome": "None", "operatingExpenses": "37589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12129000", "sellingGeneralAndAdministrative": "37589000", "netIncomeFromContinuingOperations": "-57591000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "320325000", "longTermDebt": "221648000", "shortTermDebt": "1467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "101358000", "reportedCurrency": "USD", "retainedEarnings": "-894746000", "totalLiabilities": "359349000", "otherCurrentAssets": "6968000", "totalCurrentAssets": "111739000", "currentLongTermDebt": "76816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208586000", "currentAccountsPayable": "14290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9220000", "totalShareholderEquity": "-15424000", "capitalLeaseObligations": "9220000", "otherCurrentLiabilities": "110094000", "totalCurrentLiabilities": "125851000", "otherNonCurrentLiabilities": "548000", "totalNonCurrentLiabilities": "233498000", "cashAndShortTermInvestments": "51514000", "commonStockSharesOutstanding": "8090000", "intangibleAssetsExcludingGoodwill": "101358000", "cashAndCashEquivalentsAtCarryingValue": "51514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47067000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26134000", "capitalExpenditures": "2175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7743000", "cashflowFromInvestment": "-2175000", "stockBasedCompensation": "1264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 51940000, "cost_of_revenue": 30626000, "gross_profit": 21314000, "ebit": -11887000, "ebitda": 9143000, "pretax_income": -18190000, "tax_provision": -398000, "net_income": -13483000, "net_income_to_common": -13483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86887000, "total_current_assets": 149480000, "total_assets": 404972000, "short_term_debt": 1427000, "long_term_debt": 228399000, "total_debt": 229826000, "total_liabilities": 387553000, "total_equity": 30467000, "shares_outstanding": 8087999, "goodwill_and_intangibles": 230496000 }, "cash_flow": { "operating_cash_flow": -10638000, "capital_expenditure": 3061000, "free_cash_flow": -7577000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334030, "ticker_id": 3792, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11887000", "ebitda": "9143000", "netIncome": "-13483000", "grossProfit": "21314000", "depreciation": "None", "totalRevenue": "51940000", "costOfRevenue": "30626000", "interestIncome": "6303000", "incomeBeforeTax": "-18190000", "interestExpense": "6303000", "operatingIncome": "-17444000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-398000", "reportedCurrency": "USD", "netInterestIncome": "-6303000", "nonInterestIncome": "None", "operatingExpenses": "38758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21030000", "sellingGeneralAndAdministrative": "38758000", "netIncomeFromContinuingOperations": "-17792000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "404972000", "longTermDebt": "228399000", "shortTermDebt": "1427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148089000", "reportedCurrency": "USD", "retainedEarnings": "-847679000", "totalLiabilities": "387553000", "otherCurrentAssets": "5304000", "totalCurrentAssets": "149480000", "currentLongTermDebt": "76718000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255492000", "currentAccountsPayable": "22016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10682000", "shortLongTermDebtTotal": "9610000", "totalShareholderEquity": "30467000", "capitalLeaseObligations": "9610000", "otherCurrentLiabilities": "122995000", "totalCurrentLiabilities": "146438000", "otherNonCurrentLiabilities": "520000", "totalNonCurrentLiabilities": "241115000", "cashAndShortTermInvestments": "86887000", "commonStockSharesOutstanding": "8087999", "intangibleAssetsExcludingGoodwill": "148089000", "cashAndCashEquivalentsAtCarryingValue": "86887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17792000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10638000", "capitalExpenditures": "3061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44412000", "cashflowFromInvestment": "-1627000", "stockBasedCompensation": "2093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51940000, "cost_of_revenue": 30626000, "gross_profit": 21314000, "research_and_development": null, "selling_general_admin": 38758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11887000, "depreciation_amortisation": 21030000, "ebitda": 9143000, "interest_expense": 6303000, "interest_income": null, "other_non_operating": null, "pretax_income": -18190000, "tax_provision": -398000, "effective_tax_rate": null, "net_income": -13483000, "net_income_continuing_ops": -17792000, "net_income_to_common": -13483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86887000, "short_term_investments": null, "net_receivables": 57289000, "inventory": null, "other_current_assets": null, "total_current_assets": 149480000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 148089000, "goodwill_and_intangibles": 230496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255492000, "total_assets": 404972000, "short_term_debt": 1427000, "accounts_payable": 22016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146438000, "long_term_debt": 228399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241115000, "total_liabilities": 387553000, "total_debt": 229826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -847679000, "total_equity": 30467000, "shares_outstanding": 8087999, "operating_cash_flow": -10638000, "stock_based_compensation": 2093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1627000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44412000, "free_cash_flow": -7577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11887000", "ebitda": "9143000", "netIncome": "-13483000", "grossProfit": "21314000", "depreciation": "None", "totalRevenue": "51940000", "costOfRevenue": "30626000", "interestIncome": "6303000", "incomeBeforeTax": "-18190000", "interestExpense": "6303000", "operatingIncome": "-17444000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-398000", "reportedCurrency": "USD", "netInterestIncome": "-6303000", "nonInterestIncome": "None", "operatingExpenses": "38758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21030000", "sellingGeneralAndAdministrative": "38758000", "netIncomeFromContinuingOperations": "-17792000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "404972000", "longTermDebt": "228399000", "shortTermDebt": "1427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "148089000", "reportedCurrency": "USD", "retainedEarnings": "-847679000", "totalLiabilities": "387553000", "otherCurrentAssets": "5304000", "totalCurrentAssets": "149480000", "currentLongTermDebt": "76718000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255492000", "currentAccountsPayable": "22016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10682000", "shortLongTermDebtTotal": "9610000", "totalShareholderEquity": "30467000", "capitalLeaseObligations": "9610000", "otherCurrentLiabilities": "122995000", "totalCurrentLiabilities": "146438000", "otherNonCurrentLiabilities": "520000", "totalNonCurrentLiabilities": "241115000", "cashAndShortTermInvestments": "86887000", "commonStockSharesOutstanding": "8087999", "intangibleAssetsExcludingGoodwill": "148089000", "cashAndCashEquivalentsAtCarryingValue": "86887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17792000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10638000", "capitalExpenditures": "3061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44412000", "cashflowFromInvestment": "-1627000", "stockBasedCompensation": "2093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 61561000, "cost_of_revenue": 38819000, "gross_profit": 22742000, "ebit": -15494000, "ebitda": 5295000, "pretax_income": -22546000, "tax_provision": -543000, "net_income": -18516000, "net_income_to_common": -18516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54589000, "total_current_assets": 116618000, "total_assets": 385160000, "short_term_debt": 24804000, "long_term_debt": 235109000, "total_debt": 259913000, "total_liabilities": 350900000, "total_equity": 42683000, "shares_outstanding": 8054000, "goodwill_and_intangibles": 249121000 }, "cash_flow": { "operating_cash_flow": -2052000, "capital_expenditure": 1989000, "free_cash_flow": -63000, "dividends_paid": 33000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334032, "ticker_id": 3792, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15494000", "ebitda": "5295000", "netIncome": "-18516000", "grossProfit": "22742000", "depreciation": "None", "totalRevenue": "61561000", "costOfRevenue": "38819000", "interestIncome": "7052000", "incomeBeforeTax": "-22546000", "interestExpense": "7052000", "operatingIncome": "-15565000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-543000", "reportedCurrency": "USD", "netInterestIncome": "-7052000", "nonInterestIncome": "None", "operatingExpenses": "38307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20789000", "sellingGeneralAndAdministrative": "38307000", "netIncomeFromContinuingOperations": "-22003000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "385160000", "longTermDebt": "235109000", "shortTermDebt": "24804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "166714000", "reportedCurrency": "USD", "retainedEarnings": "-834196000", "totalLiabilities": "350900000", "otherCurrentAssets": "7673000", "totalCurrentAssets": "116618000", "currentLongTermDebt": "24127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268542000", "currentAccountsPayable": "23065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4578000", "shortLongTermDebtTotal": "27587000", "totalShareholderEquity": "42683000", "capitalLeaseObligations": "3460000", "otherCurrentLiabilities": "54255000", "totalCurrentLiabilities": "102124000", "otherNonCurrentLiabilities": "6222000", "totalNonCurrentLiabilities": "248776000", "cashAndShortTermInvestments": "54589000", "commonStockSharesOutstanding": "8054000", "intangibleAssetsExcludingGoodwill": "166714000", "cashAndCashEquivalentsAtCarryingValue": "54589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22003000", "profitLoss": "None", "dividendPayout": "33000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2052000", "capitalExpenditures": "1989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5013000", "cashflowFromInvestment": "-1989000", "stockBasedCompensation": "5355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61561000, "cost_of_revenue": 38819000, "gross_profit": 22742000, "research_and_development": null, "selling_general_admin": 38307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15494000, "depreciation_amortisation": 20789000, "ebitda": 5295000, "interest_expense": 7052000, "interest_income": null, "other_non_operating": null, "pretax_income": -22546000, "tax_provision": -543000, "effective_tax_rate": null, "net_income": -18516000, "net_income_continuing_ops": -22003000, "net_income_to_common": -18516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54589000, "short_term_investments": null, "net_receivables": 54356000, "inventory": null, "other_current_assets": null, "total_current_assets": 116618000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 166714000, "goodwill_and_intangibles": 249121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 268542000, "total_assets": 385160000, "short_term_debt": 24804000, "accounts_payable": 23065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102124000, "long_term_debt": 235109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248776000, "total_liabilities": 350900000, "total_debt": 259913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -834196000, "total_equity": 42683000, "shares_outstanding": 8054000, "operating_cash_flow": -2052000, "stock_based_compensation": 5355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1989000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1989000, "dividends_paid": 33000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5013000, "free_cash_flow": -63000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15494000", "ebitda": "5295000", "netIncome": "-18516000", "grossProfit": "22742000", "depreciation": "None", "totalRevenue": "61561000", "costOfRevenue": "38819000", "interestIncome": "7052000", "incomeBeforeTax": "-22546000", "interestExpense": "7052000", "operatingIncome": "-15565000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-543000", "reportedCurrency": "USD", "netInterestIncome": "-7052000", "nonInterestIncome": "None", "operatingExpenses": "38307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20789000", "sellingGeneralAndAdministrative": "38307000", "netIncomeFromContinuingOperations": "-22003000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "385160000", "longTermDebt": "235109000", "shortTermDebt": "24804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "166714000", "reportedCurrency": "USD", "retainedEarnings": "-834196000", "totalLiabilities": "350900000", "otherCurrentAssets": "7673000", "totalCurrentAssets": "116618000", "currentLongTermDebt": "24127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268542000", "currentAccountsPayable": "23065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4578000", "shortLongTermDebtTotal": "27587000", "totalShareholderEquity": "42683000", "capitalLeaseObligations": "3460000", "otherCurrentLiabilities": "54255000", "totalCurrentLiabilities": "102124000", "otherNonCurrentLiabilities": "6222000", "totalNonCurrentLiabilities": "248776000", "cashAndShortTermInvestments": "54589000", "commonStockSharesOutstanding": "8054000", "intangibleAssetsExcludingGoodwill": "166714000", "cashAndCashEquivalentsAtCarryingValue": "54589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22003000", "profitLoss": "None", "dividendPayout": "33000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2052000", "capitalExpenditures": "1989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5013000", "cashflowFromInvestment": "-1989000", "stockBasedCompensation": "5355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 78115000, "cost_of_revenue": 50212000, "gross_profit": 27903000, "ebit": -15973000, "ebitda": 4593000, "pretax_income": -23089000, "tax_provision": -1547000, "net_income": -17463000, "net_income_to_common": -17463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63648000, "total_current_assets": 141360000, "total_assets": 429249000, "short_term_debt": 22710000, "long_term_debt": 241795000, "total_debt": 264505000, "total_liabilities": 375805000, "total_equity": 58196000, "shares_outstanding": 7820000, "goodwill_and_intangibles": 281961000 }, "cash_flow": { "operating_cash_flow": 24492000, "capital_expenditure": 1502000, "free_cash_flow": 25994000, "dividends_paid": 21000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334033, "ticker_id": 3792, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15973000", "ebitda": "4593000", "netIncome": "-17463000", "grossProfit": "27903000", "depreciation": "None", "totalRevenue": "78115000", "costOfRevenue": "50212000", "interestIncome": "7116000", "incomeBeforeTax": "-23089000", "interestExpense": "7116000", "operatingIncome": "-15905000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1547000", "reportedCurrency": "USD", "netInterestIncome": "-7116000", "nonInterestIncome": "None", "operatingExpenses": "43808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1755000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20566000", "sellingGeneralAndAdministrative": "43808000", "netIncomeFromContinuingOperations": "-21542000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "429249000", "longTermDebt": "241795000", "shortTermDebt": "22710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "199554000", "reportedCurrency": "USD", "retainedEarnings": "-815680000", "totalLiabilities": "375805000", "otherCurrentAssets": "7494000", "totalCurrentAssets": "141360000", "currentLongTermDebt": "21544000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287889000", "currentAccountsPayable": "28058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5217000", "shortLongTermDebtTotal": "267365000", "totalShareholderEquity": "58196000", "capitalLeaseObligations": "4026000", "otherCurrentLiabilities": "69117000", "totalCurrentLiabilities": "119885000", "otherNonCurrentLiabilities": "6040000", "totalNonCurrentLiabilities": "255920000", "cashAndShortTermInvestments": "63648000", "commonStockSharesOutstanding": "7820000", "intangibleAssetsExcludingGoodwill": "199554000", "cashAndCashEquivalentsAtCarryingValue": "63648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17463000", "profitLoss": "None", "dividendPayout": "21000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24492000", "capitalExpenditures": "1502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2790000", "cashflowFromInvestment": "-1559000", "stockBasedCompensation": "4542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78115000, "cost_of_revenue": 50212000, "gross_profit": 27903000, "research_and_development": 1755000, "selling_general_admin": 43808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15973000, "depreciation_amortisation": 20566000, "ebitda": 4593000, "interest_expense": 7116000, "interest_income": null, "other_non_operating": null, "pretax_income": -23089000, "tax_provision": -1547000, "effective_tax_rate": null, "net_income": -17463000, "net_income_continuing_ops": -21542000, "net_income_to_common": -17463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63648000, "short_term_investments": null, "net_receivables": 70218000, "inventory": null, "other_current_assets": null, "total_current_assets": 141360000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 199554000, "goodwill_and_intangibles": 281961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287889000, "total_assets": 429249000, "short_term_debt": 22710000, "accounts_payable": 28058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119885000, "long_term_debt": 241795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255920000, "total_liabilities": 375805000, "total_debt": 264505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -815680000, "total_equity": 58196000, "shares_outstanding": 7820000, "operating_cash_flow": 24492000, "stock_based_compensation": 4542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1559000, "dividends_paid": 21000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2790000, "free_cash_flow": 25994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15973000", "ebitda": "4593000", "netIncome": "-17463000", "grossProfit": "27903000", "depreciation": "None", "totalRevenue": "78115000", "costOfRevenue": "50212000", "interestIncome": "7116000", "incomeBeforeTax": "-23089000", "interestExpense": "7116000", "operatingIncome": "-15905000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1547000", "reportedCurrency": "USD", "netInterestIncome": "-7116000", "nonInterestIncome": "None", "operatingExpenses": "43808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1755000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20566000", "sellingGeneralAndAdministrative": "43808000", "netIncomeFromContinuingOperations": "-21542000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "429249000", "longTermDebt": "241795000", "shortTermDebt": "22710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "199554000", "reportedCurrency": "USD", "retainedEarnings": "-815680000", "totalLiabilities": "375805000", "otherCurrentAssets": "7494000", "totalCurrentAssets": "141360000", "currentLongTermDebt": "21544000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287889000", "currentAccountsPayable": "28058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5217000", "shortLongTermDebtTotal": "267365000", "totalShareholderEquity": "58196000", "capitalLeaseObligations": "4026000", "otherCurrentLiabilities": "69117000", "totalCurrentLiabilities": "119885000", "otherNonCurrentLiabilities": "6040000", "totalNonCurrentLiabilities": "255920000", "cashAndShortTermInvestments": "63648000", "commonStockSharesOutstanding": "7820000", "intangibleAssetsExcludingGoodwill": "199554000", "cashAndCashEquivalentsAtCarryingValue": "63648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17463000", "profitLoss": "None", "dividendPayout": "21000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24492000", "capitalExpenditures": "1502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2790000", "cashflowFromInvestment": "-1559000", "stockBasedCompensation": "4542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 74513000, "cost_of_revenue": 46077000, "gross_profit": 28436000, "ebit": -13158000, "ebitda": 7319000, "pretax_income": -20243000, "tax_provision": -387000, "net_income": -15883000, "net_income_to_common": -15883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43913000, "total_current_assets": 114182000, "total_assets": 419154000, "short_term_debt": 20492000, "long_term_debt": 248464000, "total_debt": 268956000, "total_liabilities": 351495000, "total_equity": 67191000, "shares_outstanding": 74389000, "goodwill_and_intangibles": 300575000 }, "cash_flow": { "operating_cash_flow": -15949000, "capital_expenditure": 1548000, "free_cash_flow": -14401000, "dividends_paid": 12000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334034, "ticker_id": 3792, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13158000", "ebitda": "7319000", "netIncome": "-15883000", "grossProfit": "28436000", "depreciation": "None", "totalRevenue": "74513000", "costOfRevenue": "46077000", "interestIncome": "7085000", "incomeBeforeTax": "-20243000", "interestExpense": "7085000", "operatingIncome": "-13126000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-387000", "reportedCurrency": "USD", "netInterestIncome": "-7085000", "nonInterestIncome": "None", "operatingExpenses": "41562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20477000", "sellingGeneralAndAdministrative": "41562000", "netIncomeFromContinuingOperations": "-19856000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "419154000", "longTermDebt": "248464000", "shortTermDebt": "20492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "218168000", "reportedCurrency": "USD", "retainedEarnings": "-798218000", "totalLiabilities": "351495000", "otherCurrentAssets": "8509000", "totalCurrentAssets": "114182000", "currentLongTermDebt": "18970000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304972000", "currentAccountsPayable": "7641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4078000", "shortLongTermDebtTotal": "270283000", "totalShareholderEquity": "67191000", "capitalLeaseObligations": "2849000", "otherCurrentLiabilities": "61549000", "totalCurrentLiabilities": "89682000", "otherNonCurrentLiabilities": "6077000", "totalNonCurrentLiabilities": "261813000", "cashAndShortTermInvestments": "43913000", "commonStockSharesOutstanding": "74389000", "intangibleAssetsExcludingGoodwill": "218168000", "cashAndCashEquivalentsAtCarryingValue": "43913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19856000", "profitLoss": "None", "dividendPayout": "12000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15949000", "capitalExpenditures": "1548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5304000", "cashflowFromInvestment": "-1548000", "stockBasedCompensation": "3457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74513000, "cost_of_revenue": 46077000, "gross_profit": 28436000, "research_and_development": null, "selling_general_admin": 41562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13158000, "depreciation_amortisation": 20477000, "ebitda": 7319000, "interest_expense": 7085000, "interest_income": null, "other_non_operating": null, "pretax_income": -20243000, "tax_provision": -387000, "effective_tax_rate": null, "net_income": -15883000, "net_income_continuing_ops": -19856000, "net_income_to_common": -15883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43913000, "short_term_investments": null, "net_receivables": 61760000, "inventory": null, "other_current_assets": null, "total_current_assets": 114182000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 218168000, "goodwill_and_intangibles": 300575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 304972000, "total_assets": 419154000, "short_term_debt": 20492000, "accounts_payable": 7641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89682000, "long_term_debt": 248464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 261813000, "total_liabilities": 351495000, "total_debt": 268956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -798218000, "total_equity": 67191000, "shares_outstanding": 74389000, "operating_cash_flow": -15949000, "stock_based_compensation": 3457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1548000, "dividends_paid": 12000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5304000, "free_cash_flow": -14401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13158000", "ebitda": "7319000", "netIncome": "-15883000", "grossProfit": "28436000", "depreciation": "None", "totalRevenue": "74513000", "costOfRevenue": "46077000", "interestIncome": "7085000", "incomeBeforeTax": "-20243000", "interestExpense": "7085000", "operatingIncome": "-13126000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-387000", "reportedCurrency": "USD", "netInterestIncome": "-7085000", "nonInterestIncome": "None", "operatingExpenses": "41562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20477000", "sellingGeneralAndAdministrative": "41562000", "netIncomeFromContinuingOperations": "-19856000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "419154000", "longTermDebt": "248464000", "shortTermDebt": "20492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "218168000", "reportedCurrency": "USD", "retainedEarnings": "-798218000", "totalLiabilities": "351495000", "otherCurrentAssets": "8509000", "totalCurrentAssets": "114182000", "currentLongTermDebt": "18970000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304972000", "currentAccountsPayable": "7641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4078000", "shortLongTermDebtTotal": "270283000", "totalShareholderEquity": "67191000", "capitalLeaseObligations": "2849000", "otherCurrentLiabilities": "61549000", "totalCurrentLiabilities": "89682000", "otherNonCurrentLiabilities": "6077000", "totalNonCurrentLiabilities": "261813000", "cashAndShortTermInvestments": "43913000", "commonStockSharesOutstanding": "74389000", "intangibleAssetsExcludingGoodwill": "218168000", "cashAndCashEquivalentsAtCarryingValue": "43913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19856000", "profitLoss": "None", "dividendPayout": "12000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15949000", "capitalExpenditures": "1548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5304000", "cashflowFromInvestment": "-1548000", "stockBasedCompensation": "3457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 75595000, "cost_of_revenue": 30894000, "gross_profit": 44701000, "ebit": -10988000, "ebitda": 9244000, "pretax_income": -18752000, "tax_provision": -729000, "net_income": -14161000, "net_income_to_common": -14161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63607000, "total_current_assets": 134477000, "total_assets": 459129000, "short_term_debt": 18494000, "long_term_debt": 255118000, "total_debt": 273612000, "total_liabilities": 374133000, "total_equity": 80264000, "shares_outstanding": 73653000, "goodwill_and_intangibles": 319184000 }, "cash_flow": { "operating_cash_flow": 772000, "capital_expenditure": 1293000, "free_cash_flow": 2065000, "dividends_paid": 54000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334035, "ticker_id": 3792, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10988000", "ebitda": "9244000", "netIncome": "-14161000", "grossProfit": "44701000", "depreciation": "None", "totalRevenue": "75595000", "costOfRevenue": "30894000", "interestIncome": "7764000", "incomeBeforeTax": "-18752000", "interestExpense": "7764000", "operatingIncome": "-11903000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-729000", "reportedCurrency": "USD", "netInterestIncome": "-7764000", "nonInterestIncome": "None", "operatingExpenses": "56604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20232000", "sellingGeneralAndAdministrative": "36372000", "netIncomeFromContinuingOperations": "-18023000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "459129000", "longTermDebt": "255118000", "shortTermDebt": "18494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "236777000", "reportedCurrency": "USD", "retainedEarnings": "-782335000", "totalLiabilities": "374133000", "otherCurrentAssets": "7954000", "totalCurrentAssets": "134477000", "currentLongTermDebt": "16405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324652000", "currentAccountsPayable": "10401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4748000", "shortLongTermDebtTotal": "274977000", "totalShareholderEquity": "80264000", "capitalLeaseObligations": "3454000", "otherCurrentLiabilities": "76200000", "totalCurrentLiabilities": "105095000", "otherNonCurrentLiabilities": "6054000", "totalNonCurrentLiabilities": "269038000", "cashAndShortTermInvestments": "63607000", "commonStockSharesOutstanding": "73653000", "intangibleAssetsExcludingGoodwill": "236777000", "cashAndCashEquivalentsAtCarryingValue": "63607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18023000", "profitLoss": "None", "dividendPayout": "54000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "772000", "capitalExpenditures": "1293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5011000", "cashflowFromInvestment": "-1293000", "stockBasedCompensation": "6753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75595000, "cost_of_revenue": 30894000, "gross_profit": 44701000, "research_and_development": null, "selling_general_admin": 36372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10988000, "depreciation_amortisation": 20232000, "ebitda": 9244000, "interest_expense": 7764000, "interest_income": null, "other_non_operating": null, "pretax_income": -18752000, "tax_provision": -729000, "effective_tax_rate": null, "net_income": -14161000, "net_income_continuing_ops": -18023000, "net_income_to_common": -14161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63607000, "short_term_investments": null, "net_receivables": 62916000, "inventory": null, "other_current_assets": null, "total_current_assets": 134477000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 236777000, "goodwill_and_intangibles": 319184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324652000, "total_assets": 459129000, "short_term_debt": 18494000, "accounts_payable": 10401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105095000, "long_term_debt": 255118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 269038000, "total_liabilities": 374133000, "total_debt": 273612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -782335000, "total_equity": 80264000, "shares_outstanding": 73653000, "operating_cash_flow": 772000, "stock_based_compensation": 6753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1293000, "dividends_paid": 54000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5011000, "free_cash_flow": 2065000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10988000", "ebitda": "9244000", "netIncome": "-14161000", "grossProfit": "44701000", "depreciation": "None", "totalRevenue": "75595000", "costOfRevenue": "30894000", "interestIncome": "7764000", "incomeBeforeTax": "-18752000", "interestExpense": "7764000", "operatingIncome": "-11903000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-729000", "reportedCurrency": "USD", "netInterestIncome": "-7764000", "nonInterestIncome": "None", "operatingExpenses": "56604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20232000", "sellingGeneralAndAdministrative": "36372000", "netIncomeFromContinuingOperations": "-18023000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "459129000", "longTermDebt": "255118000", "shortTermDebt": "18494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "236777000", "reportedCurrency": "USD", "retainedEarnings": "-782335000", "totalLiabilities": "374133000", "otherCurrentAssets": "7954000", "totalCurrentAssets": "134477000", "currentLongTermDebt": "16405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324652000", "currentAccountsPayable": "10401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4748000", "shortLongTermDebtTotal": "274977000", "totalShareholderEquity": "80264000", "capitalLeaseObligations": "3454000", "otherCurrentLiabilities": "76200000", "totalCurrentLiabilities": "105095000", "otherNonCurrentLiabilities": "6054000", "totalNonCurrentLiabilities": "269038000", "cashAndShortTermInvestments": "63607000", "commonStockSharesOutstanding": "73653000", "intangibleAssetsExcludingGoodwill": "236777000", "cashAndCashEquivalentsAtCarryingValue": "63607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18023000", "profitLoss": "None", "dividendPayout": "54000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "772000", "capitalExpenditures": "1293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5011000", "cashflowFromInvestment": "-1293000", "stockBasedCompensation": "6753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 88832000, "cost_of_revenue": 51171000, "gross_profit": 37661000, "ebit": -22097000, "ebitda": -1969000, "pretax_income": -30054000, "tax_provision": 585000, "net_income": -23602000, "net_income_to_common": -23602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69092000, "total_current_assets": 135205000, "total_assets": 479313000, "short_term_debt": 18668000, "long_term_debt": 259236000, "total_debt": 277904000, "total_liabilities": 376467000, "total_equity": 90313000, "shares_outstanding": 70460000, "goodwill_and_intangibles": 323413000 }, "cash_flow": { "operating_cash_flow": -5000, "capital_expenditure": 1744000, "free_cash_flow": 1739000, "dividends_paid": 27000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334037, "ticker_id": 3792, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22097000", "ebitda": "-1969000", "netIncome": "-23602000", "grossProfit": "37661000", "depreciation": "None", "totalRevenue": "88832000", "costOfRevenue": "51171000", "interestIncome": "7957000", "incomeBeforeTax": "-30054000", "interestExpense": "7957000", "operatingIncome": "-21816000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-7957000", "nonInterestIncome": "None", "operatingExpenses": "59477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20128000", "sellingGeneralAndAdministrative": "39349000", "netIncomeFromContinuingOperations": "-30639000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "479313000", "longTermDebt": "259236000", "shortTermDebt": "18668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "241006000", "reportedCurrency": "USD", "retainedEarnings": "-768174000", "totalLiabilities": "376467000", "otherCurrentAssets": "8511000", "totalCurrentAssets": "135205000", "currentLongTermDebt": "16338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344108000", "currentAccountsPayable": "9423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5729000", "shortLongTermDebtTotal": "279725000", "totalShareholderEquity": "90313000", "capitalLeaseObligations": "4151000", "otherCurrentLiabilities": "71072000", "totalCurrentLiabilities": "99163000", "otherNonCurrentLiabilities": "8304000", "totalNonCurrentLiabilities": "277304000", "cashAndShortTermInvestments": "69092000", "commonStockSharesOutstanding": "70460000", "intangibleAssetsExcludingGoodwill": "241006000", "cashAndCashEquivalentsAtCarryingValue": "69092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30639000", "profitLoss": "None", "dividendPayout": "27000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5000", "capitalExpenditures": "1744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5021000", "cashflowFromInvestment": "-1744000", "stockBasedCompensation": "19547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88832000, "cost_of_revenue": 51171000, "gross_profit": 37661000, "research_and_development": null, "selling_general_admin": 39349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22097000, "depreciation_amortisation": 20128000, "ebitda": -1969000, "interest_expense": 7957000, "interest_income": null, "other_non_operating": null, "pretax_income": -30054000, "tax_provision": 585000, "effective_tax_rate": null, "net_income": -23602000, "net_income_continuing_ops": -30639000, "net_income_to_common": -23602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69092000, "short_term_investments": null, "net_receivables": 57602000, "inventory": null, "other_current_assets": null, "total_current_assets": 135205000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 241006000, "goodwill_and_intangibles": 323413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344108000, "total_assets": 479313000, "short_term_debt": 18668000, "accounts_payable": 9423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99163000, "long_term_debt": 259236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 277304000, "total_liabilities": 376467000, "total_debt": 277904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -768174000, "total_equity": 90313000, "shares_outstanding": 70460000, "operating_cash_flow": -5000, "stock_based_compensation": 19547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1744000, "dividends_paid": 27000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5021000, "free_cash_flow": 1739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22097000", "ebitda": "-1969000", "netIncome": "-23602000", "grossProfit": "37661000", "depreciation": "None", "totalRevenue": "88832000", "costOfRevenue": "51171000", "interestIncome": "7957000", "incomeBeforeTax": "-30054000", "interestExpense": "7957000", "operatingIncome": "-21816000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-7957000", "nonInterestIncome": "None", "operatingExpenses": "59477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20128000", "sellingGeneralAndAdministrative": "39349000", "netIncomeFromContinuingOperations": "-30639000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "479313000", "longTermDebt": "259236000", "shortTermDebt": "18668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "241006000", "reportedCurrency": "USD", "retainedEarnings": "-768174000", "totalLiabilities": "376467000", "otherCurrentAssets": "8511000", "totalCurrentAssets": "135205000", "currentLongTermDebt": "16338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344108000", "currentAccountsPayable": "9423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5729000", "shortLongTermDebtTotal": "279725000", "totalShareholderEquity": "90313000", "capitalLeaseObligations": "4151000", "otherCurrentLiabilities": "71072000", "totalCurrentLiabilities": "99163000", "otherNonCurrentLiabilities": "8304000", "totalNonCurrentLiabilities": "277304000", "cashAndShortTermInvestments": "69092000", "commonStockSharesOutstanding": "70460000", "intangibleAssetsExcludingGoodwill": "241006000", "cashAndCashEquivalentsAtCarryingValue": "69092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30639000", "profitLoss": "None", "dividendPayout": "27000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5000", "capitalExpenditures": "1744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5021000", "cashflowFromInvestment": "-1744000", "stockBasedCompensation": "19547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 94581000, "cost_of_revenue": 109678000, "gross_profit": -15097000, "ebit": -27152000, "ebitda": -7209000, "pretax_income": -35023000, "tax_provision": -178000, "net_income": -26373000, "net_income_to_common": -26373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75651000, "total_current_assets": 148624000, "total_assets": 511336000, "short_term_debt": 18657000, "long_term_debt": 263338000, "total_debt": 281995000, "total_liabilities": 382057000, "total_equity": 109412000, "shares_outstanding": 69383000, "goodwill_and_intangibles": 355525000 }, "cash_flow": { "operating_cash_flow": 9965000, "capital_expenditure": 1596000, "free_cash_flow": 11561000, "dividends_paid": 27000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334038, "ticker_id": 3792, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27152000", "ebitda": "-7209000", "netIncome": "-26373000", "grossProfit": "-15097000", "depreciation": "None", "totalRevenue": "94581000", "costOfRevenue": "109678000", "interestIncome": "None", "incomeBeforeTax": "-35023000", "interestExpense": "7871000", "operatingIncome": "-29086000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-178000", "reportedCurrency": "USD", "netInterestIncome": "-7871000", "nonInterestIncome": "None", "operatingExpenses": "13989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1076000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19943000", "sellingGeneralAndAdministrative": "47926000", "netIncomeFromContinuingOperations": "-34845000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "511336000", "longTermDebt": "263338000", "shortTermDebt": "18657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "273118000", "reportedCurrency": "USD", "retainedEarnings": "-744572000", "totalLiabilities": "382057000", "otherCurrentAssets": "11058000", "totalCurrentAssets": "148624000", "currentLongTermDebt": "16272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362712000", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284334000", "totalShareholderEquity": "109412000", "capitalLeaseObligations": "4724000", "otherCurrentLiabilities": "76817000", "totalCurrentLiabilities": "101722000", "otherNonCurrentLiabilities": "6680000", "totalNonCurrentLiabilities": "280335000", "cashAndShortTermInvestments": "75651000", "commonStockSharesOutstanding": "69383000", "intangibleAssetsExcludingGoodwill": "273118000", "cashAndCashEquivalentsAtCarryingValue": "75651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26373000", "profitLoss": "None", "dividendPayout": "27000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9965000", "capitalExpenditures": "1596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5771000", "cashflowFromInvestment": "-1596000", "stockBasedCompensation": "3442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94581000, "cost_of_revenue": 109678000, "gross_profit": -15097000, "research_and_development": 1076000, "selling_general_admin": 47926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27152000, "depreciation_amortisation": 19943000, "ebitda": -7209000, "interest_expense": 7871000, "interest_income": null, "other_non_operating": null, "pretax_income": -35023000, "tax_provision": -178000, "effective_tax_rate": null, "net_income": -26373000, "net_income_continuing_ops": -34845000, "net_income_to_common": -26373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75651000, "short_term_investments": null, "net_receivables": 61915000, "inventory": null, "other_current_assets": null, "total_current_assets": 148624000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 273118000, "goodwill_and_intangibles": 355525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362712000, "total_assets": 511336000, "short_term_debt": 18657000, "accounts_payable": 6248000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101722000, "long_term_debt": 263338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280335000, "total_liabilities": 382057000, "total_debt": 281995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -744572000, "total_equity": 109412000, "shares_outstanding": 69383000, "operating_cash_flow": 9965000, "stock_based_compensation": 3442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1596000, "dividends_paid": 27000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5771000, "free_cash_flow": 11561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27152000", "ebitda": "-7209000", "netIncome": "-26373000", "grossProfit": "-15097000", "depreciation": "None", "totalRevenue": "94581000", "costOfRevenue": "109678000", "interestIncome": "None", "incomeBeforeTax": "-35023000", "interestExpense": "7871000", "operatingIncome": "-29086000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-178000", "reportedCurrency": "USD", "netInterestIncome": "-7871000", "nonInterestIncome": "None", "operatingExpenses": "13989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1076000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19943000", "sellingGeneralAndAdministrative": "47926000", "netIncomeFromContinuingOperations": "-34845000" }, "balance": { "goodwill": "82407000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "511336000", "longTermDebt": "263338000", "shortTermDebt": "18657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "273118000", "reportedCurrency": "USD", "retainedEarnings": "-744572000", "totalLiabilities": "382057000", "otherCurrentAssets": "11058000", "totalCurrentAssets": "148624000", "currentLongTermDebt": "16272000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362712000", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284334000", "totalShareholderEquity": "109412000", "capitalLeaseObligations": "4724000", "otherCurrentLiabilities": "76817000", "totalCurrentLiabilities": "101722000", "otherNonCurrentLiabilities": "6680000", "totalNonCurrentLiabilities": "280335000", "cashAndShortTermInvestments": "75651000", "commonStockSharesOutstanding": "69383000", "intangibleAssetsExcludingGoodwill": "273118000", "cashAndCashEquivalentsAtCarryingValue": "75651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26373000", "profitLoss": "None", "dividendPayout": "27000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9965000", "capitalExpenditures": "1596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5771000", "cashflowFromInvestment": "-1596000", "stockBasedCompensation": "3442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 84917000, "cost_of_revenue": 97985000, "gross_profit": -13068000, "ebit": -5869000, "ebitda": 13935000, "pretax_income": -13839000, "tax_provision": -48000, "net_income": -10537000, "net_income_to_common": -10537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69920000, "total_current_assets": 139677000, "total_assets": 521059000, "short_term_debt": 18565000, "long_term_debt": 268597000, "total_debt": 287162000, "total_liabilities": 360654000, "total_equity": 131741000, "shares_outstanding": 67781000, "goodwill_and_intangibles": 373288000 }, "cash_flow": { "operating_cash_flow": -15987000, "capital_expenditure": 1622000, "free_cash_flow": -14365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334039, "ticker_id": 3792, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5869000", "ebitda": "13935000", "netIncome": "-10537000", "grossProfit": "-13068000", "depreciation": "None", "totalRevenue": "84917000", "costOfRevenue": "97985000", "interestIncome": "None", "incomeBeforeTax": "-13839000", "interestExpense": "7970000", "operatingIncome": "-25796000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-48000", "reportedCurrency": "USD", "netInterestIncome": "-7970000", "nonInterestIncome": "None", "operatingExpenses": "12728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19804000", "sellingGeneralAndAdministrative": "37211000", "netIncomeFromContinuingOperations": "-13791000" }, "balance": { "goodwill": "82407000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "521059000", "longTermDebt": "268597000", "shortTermDebt": "18565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "290881000", "reportedCurrency": "USD", "retainedEarnings": "-718199000", "totalLiabilities": "360654000", "otherCurrentAssets": "17022000", "totalCurrentAssets": "139677000", "currentLongTermDebt": "16190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381382000", "currentAccountsPayable": "7055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290100000", "totalShareholderEquity": "131741000", "capitalLeaseObligations": "5313000", "otherCurrentLiabilities": "49306000", "totalCurrentLiabilities": "77971000", "otherNonCurrentLiabilities": "1061000", "totalNonCurrentLiabilities": "282683000", "cashAndShortTermInvestments": "69920000", "commonStockSharesOutstanding": "67781000", "intangibleAssetsExcludingGoodwill": "290881000", "cashAndCashEquivalentsAtCarryingValue": "69920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15987000", "capitalExpenditures": "1622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48158000", "cashflowFromInvestment": "-1622000", "stockBasedCompensation": "3970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84917000, "cost_of_revenue": 97985000, "gross_profit": -13068000, "research_and_development": 934000, "selling_general_admin": 37211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5869000, "depreciation_amortisation": 19804000, "ebitda": 13935000, "interest_expense": 7970000, "interest_income": null, "other_non_operating": null, "pretax_income": -13839000, "tax_provision": -48000, "effective_tax_rate": null, "net_income": -10537000, "net_income_continuing_ops": -13791000, "net_income_to_common": -10537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69920000, "short_term_investments": null, "net_receivables": 52735000, "inventory": 1, "other_current_assets": null, "total_current_assets": 139677000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 290881000, "goodwill_and_intangibles": 373288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 381382000, "total_assets": 521059000, "short_term_debt": 18565000, "accounts_payable": 7055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77971000, "long_term_debt": 268597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 282683000, "total_liabilities": 360654000, "total_debt": 287162000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -718199000, "total_equity": 131741000, "shares_outstanding": 67781000, "operating_cash_flow": -15987000, "stock_based_compensation": 3970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48158000, "free_cash_flow": -14365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5869000", "ebitda": "13935000", "netIncome": "-10537000", "grossProfit": "-13068000", "depreciation": "None", "totalRevenue": "84917000", "costOfRevenue": "97985000", "interestIncome": "None", "incomeBeforeTax": "-13839000", "interestExpense": "7970000", "operatingIncome": "-25796000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-48000", "reportedCurrency": "USD", "netInterestIncome": "-7970000", "nonInterestIncome": "None", "operatingExpenses": "12728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19804000", "sellingGeneralAndAdministrative": "37211000", "netIncomeFromContinuingOperations": "-13791000" }, "balance": { "goodwill": "82407000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "521059000", "longTermDebt": "268597000", "shortTermDebt": "18565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "290881000", "reportedCurrency": "USD", "retainedEarnings": "-718199000", "totalLiabilities": "360654000", "otherCurrentAssets": "17022000", "totalCurrentAssets": "139677000", "currentLongTermDebt": "16190000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381382000", "currentAccountsPayable": "7055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290100000", "totalShareholderEquity": "131741000", "capitalLeaseObligations": "5313000", "otherCurrentLiabilities": "49306000", "totalCurrentLiabilities": "77971000", "otherNonCurrentLiabilities": "1061000", "totalNonCurrentLiabilities": "282683000", "cashAndShortTermInvestments": "69920000", "commonStockSharesOutstanding": "67781000", "intangibleAssetsExcludingGoodwill": "290881000", "cashAndCashEquivalentsAtCarryingValue": "69920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15987000", "capitalExpenditures": "1622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48158000", "cashflowFromInvestment": "-1622000", "stockBasedCompensation": "3970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 96120000, "cost_of_revenue": 102308000, "gross_profit": -6188000, "ebit": -21640000, "ebitda": -1903000, "pretax_income": -33596000, "tax_provision": -9745000, "net_income": -26607000, "net_income_to_common": -26607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135343000, "total_current_assets": 202003000, "total_assets": 605470000, "short_term_debt": 17604000, "long_term_debt": 334232000, "total_debt": 351836000, "total_liabilities": 436155000, "total_equity": 135278000, "shares_outstanding": 92559473, "goodwill_and_intangibles": 390833000 }, "cash_flow": { "operating_cash_flow": -18834000, "capital_expenditure": 1101000, "free_cash_flow": -17733000, "dividends_paid": 97000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334040, "ticker_id": 3792, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21640000", "ebitda": "-1903000", "netIncome": "-26607000", "grossProfit": "-6188000", "depreciation": "None", "totalRevenue": "96120000", "costOfRevenue": "102308000", "interestIncome": "None", "incomeBeforeTax": "-33596000", "interestExpense": "11956000", "operatingIncome": "-18491000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9745000", "reportedCurrency": "USD", "netInterestIncome": "-11956000", "nonInterestIncome": "None", "operatingExpenses": "12303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "869000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19737000", "sellingGeneralAndAdministrative": "24021000", "netIncomeFromContinuingOperations": "-23851000" }, "balance": { "goodwill": "82407000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "605470000", "longTermDebt": "334232000", "shortTermDebt": "17604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "308426000", "reportedCurrency": "USD", "retainedEarnings": "-707662000", "totalLiabilities": "436155000", "otherCurrentAssets": "10567000", "totalCurrentAssets": "202003000", "currentLongTermDebt": "15271000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403467000", "currentAccountsPayable": "9499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "355418000", "totalShareholderEquity": "135278000", "capitalLeaseObligations": "5915000", "otherCurrentLiabilities": "56324000", "totalCurrentLiabilities": "86417000", "otherNonCurrentLiabilities": "929000", "totalNonCurrentLiabilities": "349738000", "cashAndShortTermInvestments": "135343000", "commonStockSharesOutstanding": "92559473", "intangibleAssetsExcludingGoodwill": "308426000", "cashAndCashEquivalentsAtCarryingValue": "135343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34956000", "profitLoss": "None", "dividendPayout": "97000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22155000", "operatingCashflow": "-18834000", "capitalExpenditures": "1101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73018000", "cashflowFromInvestment": "210038000", "stockBasedCompensation": "9176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96120000, "cost_of_revenue": 102308000, "gross_profit": -6188000, "research_and_development": 869000, "selling_general_admin": 24021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21640000, "depreciation_amortisation": 19737000, "ebitda": -1903000, "interest_expense": 11956000, "interest_income": null, "other_non_operating": null, "pretax_income": -33596000, "tax_provision": -9745000, "effective_tax_rate": null, "net_income": -26607000, "net_income_continuing_ops": -23851000, "net_income_to_common": -26607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135343000, "short_term_investments": null, "net_receivables": 56093000, "inventory": 1, "other_current_assets": null, "total_current_assets": 202003000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 308426000, "goodwill_and_intangibles": 390833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 403467000, "total_assets": 605470000, "short_term_debt": 17604000, "accounts_payable": 9499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86417000, "long_term_debt": 334232000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349738000, "total_liabilities": 436155000, "total_debt": 351836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -707662000, "total_equity": 135278000, "shares_outstanding": 92559473, "operating_cash_flow": -18834000, "stock_based_compensation": 9176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 210038000, "dividends_paid": 97000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73018000, "free_cash_flow": -17733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21640000", "ebitda": "-1903000", "netIncome": "-26607000", "grossProfit": "-6188000", "depreciation": "None", "totalRevenue": "96120000", "costOfRevenue": "102308000", "interestIncome": "None", "incomeBeforeTax": "-33596000", "interestExpense": "11956000", "operatingIncome": "-18491000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9745000", "reportedCurrency": "USD", "netInterestIncome": "-11956000", "nonInterestIncome": "None", "operatingExpenses": "12303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "869000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19737000", "sellingGeneralAndAdministrative": "24021000", "netIncomeFromContinuingOperations": "-23851000" }, "balance": { "goodwill": "82407000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "605470000", "longTermDebt": "334232000", "shortTermDebt": "17604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "308426000", "reportedCurrency": "USD", "retainedEarnings": "-707662000", "totalLiabilities": "436155000", "otherCurrentAssets": "10567000", "totalCurrentAssets": "202003000", "currentLongTermDebt": "15271000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403467000", "currentAccountsPayable": "9499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "355418000", "totalShareholderEquity": "135278000", "capitalLeaseObligations": "5915000", "otherCurrentLiabilities": "56324000", "totalCurrentLiabilities": "86417000", "otherNonCurrentLiabilities": "929000", "totalNonCurrentLiabilities": "349738000", "cashAndShortTermInvestments": "135343000", "commonStockSharesOutstanding": "92559473", "intangibleAssetsExcludingGoodwill": "308426000", "cashAndCashEquivalentsAtCarryingValue": "135343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34956000", "profitLoss": "None", "dividendPayout": "97000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22155000", "operatingCashflow": "-18834000", "capitalExpenditures": "1101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73018000", "cashflowFromInvestment": "210038000", "stockBasedCompensation": "9176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 87818000, "cost_of_revenue": 50585000, "gross_profit": 37233000, "ebit": -13991000, "ebitda": 13947000, "pretax_income": -27044000, "tax_provision": -1116000, "net_income": -131490000, "net_income_to_common": -131490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4853000, "total_current_assets": 90527000, "total_assets": 927544000, "short_term_debt": 17489000, "long_term_debt": 388068000, "total_debt": 405557000, "total_liabilities": 687066000, "total_equity": 202732000, "shares_outstanding": 93941000, "goodwill_and_intangibles": 409407000 }, "cash_flow": { "operating_cash_flow": -7260000, "capital_expenditure": 1791000, "free_cash_flow": -5469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334042, "ticker_id": 3792, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13991000", "ebitda": "13947000", "netIncome": "-131490000", "grossProfit": "37233000", "depreciation": "None", "totalRevenue": "87818000", "costOfRevenue": "50585000", "interestIncome": "None", "incomeBeforeTax": "-27044000", "interestExpense": "13053000", "operatingIncome": "-20854000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1116000", "reportedCurrency": "USD", "netInterestIncome": "-13053000", "nonInterestIncome": "None", "operatingExpenses": "58087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "716000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27938000", "sellingGeneralAndAdministrative": "38503000", "netIncomeFromContinuingOperations": "-26118000" }, "balance": { "goodwill": "82407000", "inventory": "16236000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "927544000", "longTermDebt": "388068000", "shortTermDebt": "17489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "-646242000", "totalLiabilities": "687066000", "otherCurrentAssets": "10045000", "totalCurrentAssets": "90527000", "currentLongTermDebt": "15205000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837017000", "currentAccountsPayable": "10604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8392000", "shortLongTermDebtTotal": "409700000", "totalShareholderEquity": "202732000", "capitalLeaseObligations": "6427000", "otherCurrentLiabilities": "206709000", "totalCurrentLiabilities": "237691000", "otherNonCurrentLiabilities": "2686000", "totalNonCurrentLiabilities": "449375000", "cashAndShortTermInvestments": "4853000", "commonStockSharesOutstanding": "93941000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "4853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163136000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4126000", "operatingCashflow": "-7260000", "capitalExpenditures": "1791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8314000", "cashflowFromInvestment": "-1791000", "stockBasedCompensation": "12260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87818000, "cost_of_revenue": 50585000, "gross_profit": 37233000, "research_and_development": 716000, "selling_general_admin": 38503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13991000, "depreciation_amortisation": 27938000, "ebitda": 13947000, "interest_expense": 13053000, "interest_income": null, "other_non_operating": null, "pretax_income": -27044000, "tax_provision": -1116000, "effective_tax_rate": null, "net_income": -131490000, "net_income_continuing_ops": -26118000, "net_income_to_common": -131490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4853000, "short_term_investments": null, "net_receivables": 59393000, "inventory": 16236000, "other_current_assets": null, "total_current_assets": 90527000, "net_ppe": null, "goodwill": 82407000, "intangible_assets": 327000000, "goodwill_and_intangibles": 409407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 837017000, "total_assets": 927544000, "short_term_debt": 17489000, "accounts_payable": 10604000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237691000, "long_term_debt": 388068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 449375000, "total_liabilities": 687066000, "total_debt": 405557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -646242000, "total_equity": 202732000, "shares_outstanding": 93941000, "operating_cash_flow": -7260000, "stock_based_compensation": 12260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1791000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8314000, "free_cash_flow": -5469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13991000", "ebitda": "13947000", "netIncome": "-131490000", "grossProfit": "37233000", "depreciation": "None", "totalRevenue": "87818000", "costOfRevenue": "50585000", "interestIncome": "None", "incomeBeforeTax": "-27044000", "interestExpense": "13053000", "operatingIncome": "-20854000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1116000", "reportedCurrency": "USD", "netInterestIncome": "-13053000", "nonInterestIncome": "None", "operatingExpenses": "58087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "716000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27938000", "sellingGeneralAndAdministrative": "38503000", "netIncomeFromContinuingOperations": "-26118000" }, "balance": { "goodwill": "82407000", "inventory": "16236000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "927544000", "longTermDebt": "388068000", "shortTermDebt": "17489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "-646242000", "totalLiabilities": "687066000", "otherCurrentAssets": "10045000", "totalCurrentAssets": "90527000", "currentLongTermDebt": "15205000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837017000", "currentAccountsPayable": "10604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8392000", "shortLongTermDebtTotal": "409700000", "totalShareholderEquity": "202732000", "capitalLeaseObligations": "6427000", "otherCurrentLiabilities": "206709000", "totalCurrentLiabilities": "237691000", "otherNonCurrentLiabilities": "2686000", "totalNonCurrentLiabilities": "449375000", "cashAndShortTermInvestments": "4853000", "commonStockSharesOutstanding": "93941000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "4853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163136000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4126000", "operatingCashflow": "-7260000", "capitalExpenditures": "1791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8314000", "cashflowFromInvestment": "-1791000", "stockBasedCompensation": "12260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "income_statement": { "revenue": 96914000, "cost_of_revenue": 56657000, "gross_profit": 40257000, "ebit": -23843000, "ebitda": 4209000, "pretax_income": -36177000, "tax_provision": -6670000, "net_income": -34301000, "net_income_to_common": -34301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8603000, "total_current_assets": 95130000, "total_assets": 1078213000, "short_term_debt": 17381000, "long_term_debt": 396888000, "total_debt": 414269000, "total_liabilities": 681268000, "total_equity": 327282000, "shares_outstanding": 93425000, "goodwill_and_intangibles": 963076000 }, "cash_flow": { "operating_cash_flow": -5801000, "capital_expenditure": 2392000, "free_cash_flow": -3409000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334043, "ticker_id": 3792, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:29:20.706146+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23843000", "ebitda": "4209000", "netIncome": "-34301000", "grossProfit": "40257000", "depreciation": "None", "totalRevenue": "96914000", "costOfRevenue": "56657000", "interestIncome": "12342000", "incomeBeforeTax": "-36177000", "interestExpense": "12334000", "operatingIncome": "-21825000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6670000", "reportedCurrency": "USD", "netInterestIncome": "-12342000", "nonInterestIncome": "None", "operatingExpenses": "62082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "557000", "otherNonOperatingIncome": "-10042000", "costofGoodsAndServicesSold": "56657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28052000", "sellingGeneralAndAdministrative": "42394000", "netIncomeFromContinuingOperations": "-43126000" }, "balance": { "goodwill": "515591000", "inventory": "11762000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1078213000", "longTermDebt": "396888000", "shortTermDebt": "17381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "447485000", "reportedCurrency": "USD", "retainedEarnings": "-514809000", "totalLiabilities": "681268000", "otherCurrentAssets": "23738000", "totalCurrentAssets": "95130000", "currentLongTermDebt": "15138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983083000", "currentAccountsPayable": "19942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4469000", "shortLongTermDebtTotal": "419047000", "totalShareholderEquity": "327282000", "capitalLeaseObligations": "7021000", "otherCurrentLiabilities": "87474000", "totalCurrentLiabilities": "209922000", "otherNonCurrentLiabilities": "5314000", "totalNonCurrentLiabilities": "471346000", "cashAndShortTermInvestments": "8603000", "commonStockSharesOutstanding": "93425000", "intangibleAssetsExcludingGoodwill": "447485000", "cashAndCashEquivalentsAtCarryingValue": "8603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43126000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14968000", "operatingCashflow": "-5801000", "capitalExpenditures": "2392000", "changeInReceivables": "11282000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9132000", "cashflowFromInvestment": "-2392000", "stockBasedCompensation": "13925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96914000, "cost_of_revenue": 56657000, "gross_profit": 40257000, "research_and_development": 557000, "selling_general_admin": 42394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23843000, "depreciation_amortisation": 28052000, "ebitda": 4209000, "interest_expense": 12334000, "interest_income": null, "other_non_operating": null, "pretax_income": -36177000, "tax_provision": -6670000, "effective_tax_rate": null, "net_income": -34301000, "net_income_continuing_ops": -43126000, "net_income_to_common": -34301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8603000, "short_term_investments": null, "net_receivables": 62789000, "inventory": 11762000, "other_current_assets": null, "total_current_assets": 95130000, "net_ppe": null, "goodwill": 515591000, "intangible_assets": 447485000, "goodwill_and_intangibles": 963076000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 983083000, "total_assets": 1078213000, "short_term_debt": 17381000, "accounts_payable": 19942000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209922000, "long_term_debt": 396888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 471346000, "total_liabilities": 681268000, "total_debt": 414269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514809000, "total_equity": 327282000, "shares_outstanding": 93425000, "operating_cash_flow": -5801000, "stock_based_compensation": 13925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2392000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9132000, "free_cash_flow": -3409000, "net_change_in_cash": -17325000 }, "raw_data": { "income": { "ebit": "-23843000", "ebitda": "4209000", "netIncome": "-34301000", "grossProfit": "40257000", "depreciation": "None", "totalRevenue": "96914000", "costOfRevenue": "56657000", "interestIncome": "12342000", "incomeBeforeTax": "-36177000", "interestExpense": "12334000", "operatingIncome": "-21825000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6670000", "reportedCurrency": "USD", "netInterestIncome": "-12342000", "nonInterestIncome": "None", "operatingExpenses": "62082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "557000", "otherNonOperatingIncome": "-10042000", "costofGoodsAndServicesSold": "56657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28052000", "sellingGeneralAndAdministrative": "42394000", "netIncomeFromContinuingOperations": "-43126000" }, "balance": { "goodwill": "515591000", "inventory": "11762000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1078213000", "longTermDebt": "396888000", "shortTermDebt": "17381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "447485000", "reportedCurrency": "USD", "retainedEarnings": "-514809000", "totalLiabilities": "681268000", "otherCurrentAssets": "23738000", "totalCurrentAssets": "95130000", "currentLongTermDebt": "15138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983083000", "currentAccountsPayable": "19942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4469000", "shortLongTermDebtTotal": "419047000", "totalShareholderEquity": "327282000", "capitalLeaseObligations": "7021000", "otherCurrentLiabilities": "87474000", "totalCurrentLiabilities": "209922000", "otherNonCurrentLiabilities": "5314000", "totalNonCurrentLiabilities": "471346000", "cashAndShortTermInvestments": "8603000", "commonStockSharesOutstanding": "93425000", "intangibleAssetsExcludingGoodwill": "447485000", "cashAndCashEquivalentsAtCarryingValue": "8603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43126000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14968000", "operatingCashflow": "-5801000", "capitalExpenditures": "2392000", "changeInReceivables": "11282000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9132000", "cashflowFromInvestment": "-2392000", "stockBasedCompensation": "13925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }