{ "ticker": { "uuid": "0ebd3e31-9226-4c7b-b8aa-00ce7156c5e6", "symbol": "LGO", "name": "Largo Resources Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/0ebd3e31-9226-4c7b-b8aa-00ce7156c5e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ebd3e31-9226-4c7b-b8aa-00ce7156c5e6/" }, "ticker_metadata": { "id": 6925, "uuid": "0ebd3e31-9226-4c7b-b8aa-00ce7156c5e6", "symbol": "LGO", "name": "Largo Resources Ltd", "asset_type": "equity", "market_cap": 95662000, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Largo Resources Ltd. is a natural resource exploration and development company in Brazil and Canada. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0ebd3e31-9226-4c7b-b8aa-00ce7156c5e6", "symbol": "LGO", "name": "Largo Resources Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/0ebd3e31-9226-4c7b-b8aa-00ce7156c5e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ebd3e31-9226-4c7b-b8aa-00ce7156c5e6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.43, "value": 0.84, "quality": 0.04, "momentum": 0.09, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 0.86, "market_cap": 77111034, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.4431, "piotroski_f_score": 1, "momentum_12_1": -0.1618, "volatility_252d": 0.8602 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:46.164390+00:00", "batch_id": "" }, "size": { "price_close": 0.858, "market_cap": 77111034, "market_cap_usd": 77111034, "enterprise_value": 174210328, "shares_outstanding": 89873000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.52, "ptbv_ratio": 0.5242, "ps_ratio": 0.7087, "pcf_ratio": null, "pfcf_ratio": 11.6381, "ev_ebitda": null, "ev_ebit": -4.929, "ev_sales": 1.6012, "ev_fcf": 26.293, "earnings_yield": null, "fcf_yield": 0.038, "price_to_sales": 0.7087, "price_to_book": 0.52, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.6245 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.1434, "operating_margin": -0.3249, "net_margin": -0.604, "ebitda_margin": -0.152, "fcf_margin": 0.0609, "roe": -0.4431, "roa": -0.1905, "roic": -0.108, "roc_greenblatt": null, "asset_turnover": 0.3154, "cash_conversion": -0.1008, "accruals_ratio": -0.1367, "sbc_to_revenue": 0.0332, "piotroski_f_score": 1, "altman_z_score": -0.8196, "earnings_stability_5y": 0.7143, "revenue_stability_5y": 0.2988, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0452, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2738, "net_debt_to_ebitda": -5.8716, "debt_to_assets": 0.3152, "interest_coverage": -2.4537, "current_ratio": 0.5489, "quick_ratio": 0.1903, "net_debt": 97099294, "local_beta": -0.0024, "volatility_252d": 0.8602, "volatility_60d": 1.9003, "max_drawdown_12m": -0.571, "risk_adjusted_momentum": -0.188 }, "growth": { "revenue_growth_1y": -0.0195, "revenue_growth_3y_cagr": -0.2174, "revenue_growth_5y_cagr": -0.0174, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7842, "book_value_growth_1y": -0.255, "revenue_growth": -0.0195, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2474, "price_return_3m": -0.4465, "price_return_6m": -0.167, "price_return_9m": -0.4242, "price_return_12m": -0.3691, "price_return_12m_ex1m": -0.1618, "momentum_6m": -0.167, "momentum_12m": -0.3691, "momentum_12_1": -0.1618, "distance_from_52w_high": -0.571, "distance_from_52w_low": 0, "relative_strength": -0.5271 }, "raw_ttm": { "revenue_ttm": 108799675, "gross_profit_ttm": -15598447, "ebit_ttm": -35343602, "ebitda_ttm": -16537000, "net_income_ttm": -65711858, "eps_diluted_ttm": -0.7312, "operating_cash_flow_ttm": -18550092, "capital_expenditure_ttm": 25175827, "fcf_ttm": 6625735, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14404159, "cash_and_equivalents": 11624104, "total_current_assets": 88986700, "total_current_liabilities": 162118428, "net_ppe": null, "total_assets": 344971826, "total_debt": 108723398, "total_equity": 148303141, "net_working_capital": 23967566, "book_value_per_share": 1.6501, "retained_earnings": -194026022, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 147095182, "tangible_book_per_share": 1.6367 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 6, "rank_ps": 20, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 72, "rank_roe": 90, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 97, "rank_fcf_margin": 78, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 90 }, "composites": { "value_composite": 16, "quality_composite": 96, "momentum_composite": 91, "growth_composite": 79, "yield_composite": 81, "svqf_composite": 56, "vc1_composite": 17, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.1833, "os_score": 0.43, "value_percentile": 0.84, "quality_percentile": 0.04, "momentum_percentile": 0.09, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 62, "all_cap_buyback_rank": 70, "small_cap_core_rank": 30, "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": 1747, "ticker_id": 6925, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:46.164390+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.858, "market_cap": 77111034, "market_cap_usd": 77111034, "enterprise_value": 174210328, "shares_outstanding": 89873000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.5199555, "ptbv_ratio": 0.52422542, "ps_ratio": 0.70874324, "pcf_ratio": null, "pfcf_ratio": 11.63811019, "ev_ebitda": null, "ev_ebit": -4.92904849, "ev_sales": 1.60120265, "ev_fcf": 26.29298153, "earnings_yield": null, "fcf_yield": 0.03803296, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.14336851, "operating_margin": -0.32485025, "net_margin": -0.60397109, "ebitda_margin": -0.15199494, "fcf_margin": 0.06089848, "roe": -0.44309148, "roa": -0.19048471, "roic": -0.10801727, "roc_greenblatt": null, "asset_turnover": 0.31538713, "cash_conversion": -0.10083013, "accruals_ratio": -0.13671194, "sbc_to_revenue": 0.03315267, "debt_to_equity": 1.27375065, "net_debt_to_ebitda": -5.87163899, "debt_to_assets": 0.31516602, "interest_coverage": -2.45370813, "current_ratio": 0.54889935, "quick_ratio": 0.19028758, "net_debt": 97099294, "revenue_growth_1y": -0.01954009, "revenue_growth_3y_cagr": -0.21739066, "revenue_growth_5y_cagr": -0.01743243, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.78421073, "book_value_growth_1y": -0.25495915, "piotroski_f_score": 1, "altman_z_score": -0.81959305, "earnings_stability_5y": 0.714256, "revenue_stability_5y": 0.298806, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24736842, "price_return_3m": -0.44645161, "price_return_6m": -0.16699029, "price_return_9m": -0.42416107, "price_return_12m": -0.36911765, "price_return_12m_ex1m": -0.16176471, "distance_from_52w_high": -0.571, "distance_from_52w_low": 0, "relative_strength": -0.5270587, "local_beta": -0.0024, "volatility_252d": 0.860245, "volatility_60d": 1.900329, "max_drawdown_12m": -0.571, "revenue_ttm": 108799675, "gross_profit_ttm": -15598447, "ebit_ttm": -35343602, "ebitda_ttm": -16537000, "net_income_ttm": -65711858, "eps_diluted_ttm": -0.73116351, "operating_cash_flow_ttm": -18550092, "capital_expenditure_ttm": 25175827, "fcf_ttm": 6625735, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14404159, "cash_and_equivalents": 11624104, "total_current_assets": 88986700, "total_current_liabilities": 162118428, "net_ppe": null, "total_assets": 344971826, "total_debt": 108723398, "total_equity": 148303141, "net_working_capital": 23967566, "book_value_per_share": 1.65014121, "retained_earnings": -194026022, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 147095182, "tangible_book_per_share": 1.63670048, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 6, "rank_ps": 20, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 72, "rank_roe": 90, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 97, "rank_fcf_margin": 78, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 90, "value_composite": 16, "quality_composite": 96, "momentum_composite": 91, "growth_composite": 79, "yield_composite": 81, "svqf_composite": 56, "vc1_composite": 17, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 62, "all_cap_buyback_rank": 70, "small_cap_core_rank": 30, "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": 0.86, "os": 0.43, "value": 0.84, "quality": 0.04, "momentum": 0.09, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4431, "momentum_12_1": -0.1618, "complete_fields": { "id": 1747, "ticker_id": 6925, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:46.164390+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.858, "market_cap": 77111034, "market_cap_usd": 77111034, "enterprise_value": 174210328, "shares_outstanding": 89873000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.5199555, "ptbv_ratio": 0.52422542, "ps_ratio": 0.70874324, "pcf_ratio": null, "pfcf_ratio": 11.63811019, "ev_ebitda": null, "ev_ebit": -4.92904849, "ev_sales": 1.60120265, "ev_fcf": 26.29298153, "earnings_yield": null, "fcf_yield": 0.03803296, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.14336851, "operating_margin": -0.32485025, "net_margin": -0.60397109, "ebitda_margin": -0.15199494, "fcf_margin": 0.06089848, "roe": -0.44309148, "roa": -0.19048471, "roic": -0.10801727, "roc_greenblatt": null, "asset_turnover": 0.31538713, "cash_conversion": -0.10083013, "accruals_ratio": -0.13671194, "sbc_to_revenue": 0.03315267, "debt_to_equity": 1.27375065, "net_debt_to_ebitda": -5.87163899, "debt_to_assets": 0.31516602, "interest_coverage": -2.45370813, "current_ratio": 0.54889935, "quick_ratio": 0.19028758, "net_debt": 97099294, "revenue_growth_1y": -0.01954009, "revenue_growth_3y_cagr": -0.21739066, "revenue_growth_5y_cagr": -0.01743243, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.78421073, "book_value_growth_1y": -0.25495915, "piotroski_f_score": 1, "altman_z_score": -0.81959305, "earnings_stability_5y": 0.714256, "revenue_stability_5y": 0.298806, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24736842, "price_return_3m": -0.44645161, "price_return_6m": -0.16699029, "price_return_9m": -0.42416107, "price_return_12m": -0.36911765, "price_return_12m_ex1m": -0.16176471, "distance_from_52w_high": -0.571, "distance_from_52w_low": 0, "relative_strength": -0.5270587, "local_beta": -0.0024, "volatility_252d": 0.860245, "volatility_60d": 1.900329, "max_drawdown_12m": -0.571, "revenue_ttm": 108799675, "gross_profit_ttm": -15598447, "ebit_ttm": -35343602, "ebitda_ttm": -16537000, "net_income_ttm": -65711858, "eps_diluted_ttm": -0.73116351, "operating_cash_flow_ttm": -18550092, "capital_expenditure_ttm": 25175827, "fcf_ttm": 6625735, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14404159, "cash_and_equivalents": 11624104, "total_current_assets": 88986700, "total_current_liabilities": 162118428, "net_ppe": null, "total_assets": 344971826, "total_debt": 108723398, "total_equity": 148303141, "net_working_capital": 23967566, "book_value_per_share": 1.65014121, "retained_earnings": -194026022, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 147095182, "tangible_book_per_share": 1.63670048, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 6, "rank_ps": 20, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 72, "rank_roe": 90, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 97, "rank_fcf_margin": 78, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 90, "value_composite": 16, "quality_composite": 96, "momentum_composite": 91, "growth_composite": 79, "yield_composite": 81, "svqf_composite": 56, "vc1_composite": 17, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 62, "all_cap_buyback_rank": 70, "small_cap_core_rank": 30, "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 109887000, "cost_of_revenue": 132640000, "gross_profit": -22753000, "ebit": -38532000, "ebitda": -16537000, "pretax_income": -51675000, "tax_provision": 17063000, "net_income": -68509000, "net_income_to_common": -68509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9716000, "total_current_assets": 78050000, "total_assets": 318755000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 182219000, "total_equity": 130355000, "shares_outstanding": 68057426, "goodwill_and_intangibles": 1414000 }, "cash_flow": { "operating_cash_flow": -10222000, "capital_expenditure": 27440000, "free_cash_flow": 17218000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110782, "ticker_id": 6925, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38532000", "ebitda": "-16537000", "netIncome": "-68509000", "grossProfit": "-22753000", "depreciation": "None", "totalRevenue": "109887000", "costOfRevenue": "132640000", "interestIncome": "283000", "incomeBeforeTax": "-51675000", "interestExpense": "13143000", "operatingIncome": "-46064000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17063000", "reportedCurrency": "USD", "netInterestIncome": "-12860000", "nonInterestIncome": "None", "operatingExpenses": "23311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21995000", "sellingGeneralAndAdministrative": "23095000", "netIncomeFromContinuingOperations": "-68738000" }, "balance": { "goodwill": "None", "inventory": "49511000", "commonStock": "423284000", "currentDebt": "None", "investments": "None", "totalAssets": "318755000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1414000", "reportedCurrency": "USD", "retainedEarnings": "-187326000", "totalLiabilities": "182219000", "otherCurrentAssets": "7758000", "totalCurrentAssets": "78050000", "currentLongTermDebt": "None", "longTermInvestments": "4641000", "shortTermInvestments": "None", "currentNetReceivables": "11065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240705000", "currentAccountsPayable": "17665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "130355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "128984000", "totalCurrentLiabilities": "153933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28286000", "cashAndShortTermInvestments": "9716000", "commonStockSharesOutstanding": "68057426", "intangibleAssetsExcludingGoodwill": "1414000", "cashAndCashEquivalentsAtCarryingValue": "9716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68738000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15707000", "operatingCashflow": "-10222000", "capitalExpenditures": "27440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23894000", "cashflowFromInvestment": "-26440000", "stockBasedCompensation": "2289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109887000, "cost_of_revenue": 132640000, "gross_profit": -22753000, "research_and_development": null, "selling_general_admin": 23095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38532000, "depreciation_amortisation": 21995000, "ebitda": -16537000, "interest_expense": 13143000, "interest_income": null, "other_non_operating": null, "pretax_income": -51675000, "tax_provision": 17063000, "effective_tax_rate": null, "net_income": -68509000, "net_income_continuing_ops": -68738000, "net_income_to_common": -68509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9716000, "short_term_investments": null, "net_receivables": 11065000, "inventory": 49511000, "other_current_assets": null, "total_current_assets": 78050000, "net_ppe": null, "goodwill": null, "intangible_assets": 1414000, "goodwill_and_intangibles": 1414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 240705000, "total_assets": 318755000, "short_term_debt": null, "accounts_payable": 17665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153933000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28286000, "total_liabilities": 182219000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -187326000, "total_equity": 130355000, "shares_outstanding": 68057426, "operating_cash_flow": -10222000, "stock_based_compensation": 2289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26440000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23894000, "free_cash_flow": 17218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38532000", "ebitda": "-16537000", "netIncome": "-68509000", "grossProfit": "-22753000", "depreciation": "None", "totalRevenue": "109887000", "costOfRevenue": "132640000", "interestIncome": "283000", "incomeBeforeTax": "-51675000", "interestExpense": "13143000", "operatingIncome": "-46064000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17063000", "reportedCurrency": "USD", "netInterestIncome": "-12860000", "nonInterestIncome": "None", "operatingExpenses": "23311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21995000", "sellingGeneralAndAdministrative": "23095000", "netIncomeFromContinuingOperations": "-68738000" }, "balance": { "goodwill": "None", "inventory": "49511000", "commonStock": "423284000", "currentDebt": "None", "investments": "None", "totalAssets": "318755000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1414000", "reportedCurrency": "USD", "retainedEarnings": "-187326000", "totalLiabilities": "182219000", "otherCurrentAssets": "7758000", "totalCurrentAssets": "78050000", "currentLongTermDebt": "None", "longTermInvestments": "4641000", "shortTermInvestments": "None", "currentNetReceivables": "11065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240705000", "currentAccountsPayable": "17665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "130355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "128984000", "totalCurrentLiabilities": "153933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28286000", "cashAndShortTermInvestments": "9716000", "commonStockSharesOutstanding": "68057426", "intangibleAssetsExcludingGoodwill": "1414000", "cashAndCashEquivalentsAtCarryingValue": "9716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68738000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15707000", "operatingCashflow": "-10222000", "capitalExpenditures": "27440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23894000", "cashflowFromInvestment": "-26440000", "stockBasedCompensation": "2289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21995000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 124920000, "cost_of_revenue": 145818000, "gross_profit": -20898000, "ebit": -61785000, "ebitda": -33110000, "pretax_income": -71245000, "tax_provision": -20680000, "net_income": -49828000, "net_income_to_common": -49828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22106000, "total_current_assets": 93287000, "total_assets": 318668000, "short_term_debt": null, "long_term_debt": 17500000, "total_debt": 17500000, "total_liabilities": 147440000, "total_equity": 164818000, "shares_outstanding": 64111000, "goodwill_and_intangibles": 2255000 }, "cash_flow": { "operating_cash_flow": 11159000, "capital_expenditure": 42226000, "free_cash_flow": 53385000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110787, "ticker_id": 6925, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61785000", "ebitda": "-33110000", "netIncome": "-49828000", "grossProfit": "-20898000", "depreciation": "None", "totalRevenue": "124920000", "costOfRevenue": "145818000", "interestIncome": "1523000", "incomeBeforeTax": "-71245000", "interestExpense": "9460000", "operatingIncome": "-46280000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20680000", "reportedCurrency": "USD", "netInterestIncome": "-7937000", "nonInterestIncome": "None", "operatingExpenses": "25382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28675000", "sellingGeneralAndAdministrative": "23054000", "netIncomeFromContinuingOperations": "-50565000" }, "balance": { "goodwill": "None", "inventory": "47538000", "commonStock": "412742346", "currentDebt": "None", "investments": "None", "totalAssets": "318668000", "longTermDebt": "17500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2255000", "reportedCurrency": "USD", "retainedEarnings": "-126496000", "totalLiabilities": "147440000", "otherCurrentAssets": "13907795", "totalCurrentAssets": "93287000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9735205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225381000", "currentAccountsPayable": "21649115", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17500000", "totalShareholderEquity": "164818000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "88723199", "totalCurrentLiabilities": "114259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45301037", "cashAndShortTermInvestments": "22106000", "commonStockSharesOutstanding": "64111000", "intangibleAssetsExcludingGoodwill": "2255000", "cashAndCashEquivalentsAtCarryingValue": "22106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50565000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5845000", "operatingCashflow": "11159000", "capitalExpenditures": "42226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12044000", "cashflowFromInvestment": "-42226000", "stockBasedCompensation": "1321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124920000, "cost_of_revenue": 145818000, "gross_profit": -20898000, "research_and_development": null, "selling_general_admin": 23054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61785000, "depreciation_amortisation": 28675000, "ebitda": -33110000, "interest_expense": 9460000, "interest_income": null, "other_non_operating": null, "pretax_income": -71245000, "tax_provision": -20680000, "effective_tax_rate": null, "net_income": -49828000, "net_income_continuing_ops": -50565000, "net_income_to_common": -49828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22106000, "short_term_investments": null, "net_receivables": 9735205, "inventory": 47538000, "other_current_assets": null, "total_current_assets": 93287000, "net_ppe": null, "goodwill": null, "intangible_assets": 2255000, "goodwill_and_intangibles": 2255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 225381000, "total_assets": 318668000, "short_term_debt": null, "accounts_payable": 21649115, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114259000, "long_term_debt": 17500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45301037, "total_liabilities": 147440000, "total_debt": 17500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126496000, "total_equity": 164818000, "shares_outstanding": 64111000, "operating_cash_flow": 11159000, "stock_based_compensation": 1321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42226000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12044000, "free_cash_flow": 53385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61785000", "ebitda": "-33110000", "netIncome": "-49828000", "grossProfit": "-20898000", "depreciation": "None", "totalRevenue": "124920000", "costOfRevenue": "145818000", "interestIncome": "1523000", "incomeBeforeTax": "-71245000", "interestExpense": "9460000", "operatingIncome": "-46280000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20680000", "reportedCurrency": "USD", "netInterestIncome": "-7937000", "nonInterestIncome": "None", "operatingExpenses": "25382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28675000", "sellingGeneralAndAdministrative": "23054000", "netIncomeFromContinuingOperations": "-50565000" }, "balance": { "goodwill": "None", "inventory": "47538000", "commonStock": "412742346", "currentDebt": "None", "investments": "None", "totalAssets": "318668000", "longTermDebt": "17500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2255000", "reportedCurrency": "USD", "retainedEarnings": "-126496000", "totalLiabilities": "147440000", "otherCurrentAssets": "13907795", "totalCurrentAssets": "93287000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9735205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225381000", "currentAccountsPayable": "21649115", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17500000", "totalShareholderEquity": "164818000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "88723199", "totalCurrentLiabilities": "114259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45301037", "cashAndShortTermInvestments": "22106000", "commonStockSharesOutstanding": "64111000", "intangibleAssetsExcludingGoodwill": "2255000", "cashAndCashEquivalentsAtCarryingValue": "22106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50565000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5845000", "operatingCashflow": "11159000", "capitalExpenditures": "42226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12044000", "cashflowFromInvestment": "-42226000", "stockBasedCompensation": "1321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28675000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 198684000, "cost_of_revenue": 174758000, "gross_profit": 23926000, "ebit": -25426000, "ebitda": 3824000, "pretax_income": -35056000, "tax_provision": -2698000, "net_income": -30343000, "net_income_to_common": -30343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43203819, "total_current_assets": 136421437, "total_assets": 396391512, "short_term_debt": 596930, "long_term_debt": 75000000, "total_debt": 75596930, "total_liabilities": 141901257, "total_equity": 247379821, "shares_outstanding": 64038000, "goodwill_and_intangibles": 6121519 }, "cash_flow": { "operating_cash_flow": 21197000, "capital_expenditure": 53703000, "free_cash_flow": 74900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110792, "ticker_id": 6925, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25426000", "ebitda": "3824000", "netIncome": "-30343000", "grossProfit": "23926000", "depreciation": "None", "totalRevenue": "198684000", "costOfRevenue": "174758000", "interestIncome": "2049000", "incomeBeforeTax": "-35056000", "interestExpense": "9630000", "operatingIncome": "-16277000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2698000", "reportedCurrency": "USD", "netInterestIncome": "-4344000", "nonInterestIncome": "None", "operatingExpenses": "40203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29250000", "sellingGeneralAndAdministrative": "34498000", "netIncomeFromContinuingOperations": "-34693000" }, "balance": { "goodwill": "None", "inventory": "61250014", "commonStock": "410185575", "currentDebt": "None", "investments": "None", "totalAssets": "396391512", "longTermDebt": "75000000", "shortTermDebt": "596930", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6121519", "reportedCurrency": "USD", "retainedEarnings": "-77245755", "totalLiabilities": "141901257", "otherCurrentAssets": "6500570", "totalCurrentAssets": "136421437", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25467032", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259970074", "currentAccountsPayable": "31278148", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76133475", "totalShareholderEquity": "247379821", "capitalLeaseObligations": "1525000", "otherCurrentLiabilities": "6827886", "totalCurrentLiabilities": "42237787", "otherNonCurrentLiabilities": "724000", "totalNonCurrentLiabilities": "99663469", "cashAndShortTermInvestments": "43203819", "commonStockSharesOutstanding": "64038000", "intangibleAssetsExcludingGoodwill": "6121519", "cashAndCashEquivalentsAtCarryingValue": "43203819", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32358000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1293000", "operatingCashflow": "21197000", "capitalExpenditures": "53703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29127000", "cashflowFromInvestment": "-62885000", "stockBasedCompensation": "-362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198684000, "cost_of_revenue": 174758000, "gross_profit": 23926000, "research_and_development": null, "selling_general_admin": 34498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25426000, "depreciation_amortisation": 29250000, "ebitda": 3824000, "interest_expense": 9630000, "interest_income": null, "other_non_operating": null, "pretax_income": -35056000, "tax_provision": -2698000, "effective_tax_rate": null, "net_income": -30343000, "net_income_continuing_ops": -34693000, "net_income_to_common": -30343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43203819, "short_term_investments": null, "net_receivables": 25467032, "inventory": 61250014, "other_current_assets": null, "total_current_assets": 136421437, "net_ppe": null, "goodwill": null, "intangible_assets": 6121519, "goodwill_and_intangibles": 6121519, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259970074, "total_assets": 396391512, "short_term_debt": 596930, "accounts_payable": 31278148, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42237787, "long_term_debt": 75000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99663469, "total_liabilities": 141901257, "total_debt": 75596930, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77245755, "total_equity": 247379821, "shares_outstanding": 64038000, "operating_cash_flow": 21197000, "stock_based_compensation": -362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62885000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29127000, "free_cash_flow": 74900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25426000", "ebitda": "3824000", "netIncome": "-30343000", "grossProfit": "23926000", "depreciation": "None", "totalRevenue": "198684000", "costOfRevenue": "174758000", "interestIncome": "2049000", "incomeBeforeTax": "-35056000", "interestExpense": "9630000", "operatingIncome": "-16277000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2698000", "reportedCurrency": "USD", "netInterestIncome": "-4344000", "nonInterestIncome": "None", "operatingExpenses": "40203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29250000", "sellingGeneralAndAdministrative": "34498000", "netIncomeFromContinuingOperations": "-34693000" }, "balance": { "goodwill": "None", "inventory": "61250014", "commonStock": "410185575", "currentDebt": "None", "investments": "None", "totalAssets": "396391512", "longTermDebt": "75000000", "shortTermDebt": "596930", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6121519", "reportedCurrency": "USD", "retainedEarnings": "-77245755", "totalLiabilities": "141901257", "otherCurrentAssets": "6500570", "totalCurrentAssets": "136421437", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25467032", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259970074", "currentAccountsPayable": "31278148", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76133475", "totalShareholderEquity": "247379821", "capitalLeaseObligations": "1525000", "otherCurrentLiabilities": "6827886", "totalCurrentLiabilities": "42237787", "otherNonCurrentLiabilities": "724000", "totalNonCurrentLiabilities": "99663469", "cashAndShortTermInvestments": "43203819", "commonStockSharesOutstanding": "64038000", "intangibleAssetsExcludingGoodwill": "6121519", "cashAndCashEquivalentsAtCarryingValue": "43203819", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32358000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1293000", "operatingCashflow": "21197000", "capitalExpenditures": "53703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29127000", "cashflowFromInvestment": "-62885000", "stockBasedCompensation": "-362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29250000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 229251000, "cost_of_revenue": 169719000, "gross_profit": 59532000, "ebit": 5685000, "ebitda": 28963000, "pretax_income": 4039000, "tax_provision": 6265000, "net_income": -1451000, "net_income_to_common": -1451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54471000, "total_current_assets": 154144000, "total_assets": 355750000, "short_term_debt": 4581000, "long_term_debt": 36000000, "total_debt": 40581000, "total_liabilities": 81196000, "total_equity": 265392000, "shares_outstanding": 64446000, "goodwill_and_intangibles": 7263000 }, "cash_flow": { "operating_cash_flow": 3460000, "capital_expenditure": 45637000, "free_cash_flow": 49097000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110797, "ticker_id": 6925, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5685000", "ebitda": "28963000", "netIncome": "-1451000", "grossProfit": "59532000", "depreciation": "None", "totalRevenue": "229251000", "costOfRevenue": "169719000", "interestIncome": "1109000", "incomeBeforeTax": "4039000", "interestExpense": "1646000", "operatingIncome": "15687000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6265000", "reportedCurrency": "USD", "netInterestIncome": "-537000", "nonInterestIncome": "None", "operatingExpenses": "43845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23278000", "sellingGeneralAndAdministrative": "41968000", "netIncomeFromContinuingOperations": "-2226000" }, "balance": { "goodwill": "None", "inventory": "64221000", "commonStock": "411646000", "currentDebt": "None", "investments": "None", "totalAssets": "355750000", "longTermDebt": "36000000", "shortTermDebt": "4581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7263000", "reportedCurrency": "USD", "retainedEarnings": "-48227000", "totalLiabilities": "81196000", "otherCurrentAssets": "14477000", "totalCurrentAssets": "154144000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201606000", "currentAccountsPayable": "26621924", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "189747000", "shortLongTermDebtTotal": "42054000", "totalShareholderEquity": "265392000", "capitalLeaseObligations": "2054000", "otherCurrentLiabilities": "6072076", "totalCurrentLiabilities": "38973000", "otherNonCurrentLiabilities": "326000", "totalNonCurrentLiabilities": "42223000", "cashAndShortTermInvestments": "54471000", "commonStockSharesOutstanding": "64446000", "intangibleAssetsExcludingGoodwill": "7263000", "cashAndCashEquivalentsAtCarryingValue": "54471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2226000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-15710000", "operatingCashflow": "3460000", "capitalExpenditures": "45637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26435000", "cashflowFromInvestment": "-60147000", "stockBasedCompensation": "2372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229251000, "cost_of_revenue": 169719000, "gross_profit": 59532000, "research_and_development": null, "selling_general_admin": 41968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5685000, "depreciation_amortisation": 23278000, "ebitda": 28963000, "interest_expense": 1646000, "interest_income": null, "other_non_operating": null, "pretax_income": 4039000, "tax_provision": 6265000, "effective_tax_rate": null, "net_income": -1451000, "net_income_continuing_ops": -2226000, "net_income_to_common": -1451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54471000, "short_term_investments": null, "net_receivables": 20975000, "inventory": 64221000, "other_current_assets": null, "total_current_assets": 154144000, "net_ppe": null, "goodwill": null, "intangible_assets": 7263000, "goodwill_and_intangibles": 7263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 201606000, "total_assets": 355750000, "short_term_debt": 4581000, "accounts_payable": 26621924, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38973000, "long_term_debt": 36000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42223000, "total_liabilities": 81196000, "total_debt": 40581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48227000, "total_equity": 265392000, "shares_outstanding": 64446000, "operating_cash_flow": 3460000, "stock_based_compensation": 2372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60147000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26435000, "free_cash_flow": 49097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5685000", "ebitda": "28963000", "netIncome": "-1451000", "grossProfit": "59532000", "depreciation": "None", "totalRevenue": "229251000", "costOfRevenue": "169719000", "interestIncome": "1109000", "incomeBeforeTax": "4039000", "interestExpense": "1646000", "operatingIncome": "15687000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6265000", "reportedCurrency": "USD", "netInterestIncome": "-537000", "nonInterestIncome": "None", "operatingExpenses": "43845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23278000", "sellingGeneralAndAdministrative": "41968000", "netIncomeFromContinuingOperations": "-2226000" }, "balance": { "goodwill": "None", "inventory": "64221000", "commonStock": "411646000", "currentDebt": "None", "investments": "None", "totalAssets": "355750000", "longTermDebt": "36000000", "shortTermDebt": "4581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7263000", "reportedCurrency": "USD", "retainedEarnings": "-48227000", "totalLiabilities": "81196000", "otherCurrentAssets": "14477000", "totalCurrentAssets": "154144000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201606000", "currentAccountsPayable": "26621924", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "189747000", "shortLongTermDebtTotal": "42054000", "totalShareholderEquity": "265392000", "capitalLeaseObligations": "2054000", "otherCurrentLiabilities": "6072076", "totalCurrentLiabilities": "38973000", "otherNonCurrentLiabilities": "326000", "totalNonCurrentLiabilities": "42223000", "cashAndShortTermInvestments": "54471000", "commonStockSharesOutstanding": "64446000", "intangibleAssetsExcludingGoodwill": "7263000", "cashAndCashEquivalentsAtCarryingValue": "54471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2226000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-15710000", "operatingCashflow": "3460000", "capitalExpenditures": "45637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26435000", "cashflowFromInvestment": "-60147000", "stockBasedCompensation": "2372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23278000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 198280000, "cost_of_revenue": 133010000, "gross_profit": 65270000, "ebit": 32887000, "ebitda": 55398000, "pretax_income": 31759000, "tax_provision": 9188000, "net_income": 22571000, "net_income_to_common": 22571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83790000, "total_current_assets": 159978000, "total_assets": 313909000, "short_term_debt": 15563000, "long_term_debt": null, "total_debt": 15563000, "total_liabilities": 48212000, "total_equity": 265697000, "shares_outstanding": 65045000, "goodwill_and_intangibles": 3929000 }, "cash_flow": { "operating_cash_flow": 39777000, "capital_expenditure": 27399000, "free_cash_flow": 67176000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110802, "ticker_id": 6925, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32887000", "ebitda": "55398000", "netIncome": "22571000", "grossProfit": "65270000", "depreciation": "None", "totalRevenue": "198280000", "costOfRevenue": "133010000", "interestIncome": "403000", "incomeBeforeTax": "31759000", "interestExpense": "1128000", "operatingIncome": "36714000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9188000", "reportedCurrency": "USD", "netInterestIncome": "-725000", "nonInterestIncome": "None", "operatingExpenses": "28556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22511000", "sellingGeneralAndAdministrative": "25482000", "netIncomeFromContinuingOperations": "22571000" }, "balance": { "goodwill": "None", "inventory": "45322000", "commonStock": "415982000", "currentDebt": "None", "investments": "None", "totalAssets": "313909000", "longTermDebt": "None", "shortTermDebt": "15563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3929000", "reportedCurrency": "USD", "retainedEarnings": "-49327000", "totalLiabilities": "48212000", "otherCurrentAssets": "7182000", "totalCurrentAssets": "159978000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153931000", "currentAccountsPayable": "14050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146659000", "shortLongTermDebtTotal": "17550000", "totalShareholderEquity": "265697000", "capitalLeaseObligations": "2550000", "otherCurrentLiabilities": "4049000", "totalCurrentLiabilities": "41668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6544000", "cashAndShortTermInvestments": "83790000", "commonStockSharesOutstanding": "65045000", "intangibleAssetsExcludingGoodwill": "3929000", "cashAndCashEquivalentsAtCarryingValue": "83790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22571000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11047000", "operatingCashflow": "39777000", "capitalExpenditures": "27399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6902000", "cashflowFromInvestment": "-27399000", "stockBasedCompensation": "3135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198280000, "cost_of_revenue": 133010000, "gross_profit": 65270000, "research_and_development": null, "selling_general_admin": 25482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32887000, "depreciation_amortisation": 22511000, "ebitda": 55398000, "interest_expense": 1128000, "interest_income": null, "other_non_operating": null, "pretax_income": 31759000, "tax_provision": 9188000, "effective_tax_rate": null, "net_income": 22571000, "net_income_continuing_ops": 22571000, "net_income_to_common": 22571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83790000, "short_term_investments": null, "net_receivables": 23684000, "inventory": 45322000, "other_current_assets": null, "total_current_assets": 159978000, "net_ppe": null, "goodwill": null, "intangible_assets": 3929000, "goodwill_and_intangibles": 3929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153931000, "total_assets": 313909000, "short_term_debt": 15563000, "accounts_payable": 14050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41668000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6544000, "total_liabilities": 48212000, "total_debt": 15563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49327000, "total_equity": 265697000, "shares_outstanding": 65045000, "operating_cash_flow": 39777000, "stock_based_compensation": 3135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27399000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6902000, "free_cash_flow": 67176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32887000", "ebitda": "55398000", "netIncome": "22571000", "grossProfit": "65270000", "depreciation": "None", "totalRevenue": "198280000", "costOfRevenue": "133010000", "interestIncome": "403000", "incomeBeforeTax": "31759000", "interestExpense": "1128000", "operatingIncome": "36714000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9188000", "reportedCurrency": "USD", "netInterestIncome": "-725000", "nonInterestIncome": "None", "operatingExpenses": "28556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22511000", "sellingGeneralAndAdministrative": "25482000", "netIncomeFromContinuingOperations": "22571000" }, "balance": { "goodwill": "None", "inventory": "45322000", "commonStock": "415982000", "currentDebt": "None", "investments": "None", "totalAssets": "313909000", "longTermDebt": "None", "shortTermDebt": "15563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3929000", "reportedCurrency": "USD", "retainedEarnings": "-49327000", "totalLiabilities": "48212000", "otherCurrentAssets": "7182000", "totalCurrentAssets": "159978000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153931000", "currentAccountsPayable": "14050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146659000", "shortLongTermDebtTotal": "17550000", "totalShareholderEquity": "265697000", "capitalLeaseObligations": "2550000", "otherCurrentLiabilities": "4049000", "totalCurrentLiabilities": "41668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6544000", "cashAndShortTermInvestments": "83790000", "commonStockSharesOutstanding": "65045000", "intangibleAssetsExcludingGoodwill": "3929000", "cashAndCashEquivalentsAtCarryingValue": "83790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22571000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11047000", "operatingCashflow": "39777000", "capitalExpenditures": "27399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6902000", "cashflowFromInvestment": "-27399000", "stockBasedCompensation": "3135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22511000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 119987000, "cost_of_revenue": 88390000, "gross_profit": 31597000, "ebit": 9022000, "ebitda": 26529000, "pretax_income": 7723000, "tax_provision": 962000, "net_income": 6761000, "net_income_to_common": 6761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79145000, "total_current_assets": 137297000, "total_assets": 297806000, "short_term_debt": 24788000, "long_term_debt": null, "total_debt": 24788000, "total_liabilities": 50642000, "total_equity": 247164000, "shares_outstanding": 61360000, "goodwill_and_intangibles": 4366000 }, "cash_flow": { "operating_cash_flow": -61456650, "capital_expenditure": 19062478, "free_cash_flow": -42394172, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110807, "ticker_id": 6925, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9022000", "ebitda": "26529000", "netIncome": "6761000", "grossProfit": "31597000", "depreciation": "None", "totalRevenue": "119987000", "costOfRevenue": "88390000", "interestIncome": "1148000", "incomeBeforeTax": "7723000", "interestExpense": "1299000", "operatingIncome": "18798000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "962000", "reportedCurrency": "USD", "netInterestIncome": "-151000", "nonInterestIncome": "None", "operatingExpenses": "31597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17507000", "sellingGeneralAndAdministrative": "12314000", "netIncomeFromContinuingOperations": "6761000" }, "balance": { "goodwill": "None", "inventory": "35337000", "commonStock": "406214000", "currentDebt": "None", "investments": "None", "totalAssets": "297806000", "longTermDebt": "None", "shortTermDebt": "24788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4366000", "reportedCurrency": "USD", "retainedEarnings": "-71903000", "totalLiabilities": "50642000", "otherCurrentAssets": "3718000", "totalCurrentAssets": "137297000", "currentLongTermDebt": "24788000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "160509000", "currentAccountsPayable": "12289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148965000", "shortLongTermDebtTotal": "24788000", "totalShareholderEquity": "247164000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3746000", "totalCurrentLiabilities": "44347000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6295000", "cashAndShortTermInvestments": "79145000", "commonStockSharesOutstanding": "61360000", "intangibleAssetsExcludingGoodwill": "4366000", "cashAndCashEquivalentsAtCarryingValue": "79145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7118161", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11769549", "operatingCashflow": "-61456650", "capitalExpenditures": "19062478", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30554082", "cashflowFromInvestment": "-19062479", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18431836", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119987000, "cost_of_revenue": 88390000, "gross_profit": 31597000, "research_and_development": null, "selling_general_admin": 12314000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9022000, "depreciation_amortisation": 17507000, "ebitda": 26529000, "interest_expense": 1299000, "interest_income": null, "other_non_operating": null, "pretax_income": 7723000, "tax_provision": 962000, "effective_tax_rate": null, "net_income": 6761000, "net_income_continuing_ops": 6761000, "net_income_to_common": 6761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79145000, "short_term_investments": null, "net_receivables": 19097000, "inventory": 35337000, "other_current_assets": null, "total_current_assets": 137297000, "net_ppe": null, "goodwill": null, "intangible_assets": 4366000, "goodwill_and_intangibles": 4366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 160509000, "total_assets": 297806000, "short_term_debt": 24788000, "accounts_payable": 12289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44347000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6295000, "total_liabilities": 50642000, "total_debt": 24788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71903000, "total_equity": 247164000, "shares_outstanding": 61360000, "operating_cash_flow": -61456650, "stock_based_compensation": 1638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19062478, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19062479, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30554082, "free_cash_flow": -42394172, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9022000", "ebitda": "26529000", "netIncome": "6761000", "grossProfit": "31597000", "depreciation": "None", "totalRevenue": "119987000", "costOfRevenue": "88390000", "interestIncome": "1148000", "incomeBeforeTax": "7723000", "interestExpense": "1299000", "operatingIncome": "18798000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "962000", "reportedCurrency": "USD", "netInterestIncome": "-151000", "nonInterestIncome": "None", "operatingExpenses": "31597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17507000", "sellingGeneralAndAdministrative": "12314000", "netIncomeFromContinuingOperations": "6761000" }, "balance": { "goodwill": "None", "inventory": "35337000", "commonStock": "406214000", "currentDebt": "None", "investments": "None", "totalAssets": "297806000", "longTermDebt": "None", "shortTermDebt": "24788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4366000", "reportedCurrency": "USD", "retainedEarnings": "-71903000", "totalLiabilities": "50642000", "otherCurrentAssets": "3718000", "totalCurrentAssets": "137297000", "currentLongTermDebt": "24788000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "160509000", "currentAccountsPayable": "12289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148965000", "shortLongTermDebtTotal": "24788000", "totalShareholderEquity": "247164000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3746000", "totalCurrentLiabilities": "44347000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6295000", "cashAndShortTermInvestments": "79145000", "commonStockSharesOutstanding": "61360000", "intangibleAssetsExcludingGoodwill": "4366000", "cashAndCashEquivalentsAtCarryingValue": "79145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7118161", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11769549", "operatingCashflow": "-61456650", "capitalExpenditures": "19062478", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30554082", "cashflowFromInvestment": "-19062479", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18431836", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 136480388, "cost_of_revenue": 120694645, "gross_profit": 15785742, "ebit": -20251250, "ebitda": 19690302, "pretax_income": -30506724, "tax_provision": 4513551, "net_income": -35020275, "net_income_to_common": -35020275, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128148062, "total_current_assets": 157310198, "total_assets": 371720840, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 98293425, "total_equity": 273427414, "shares_outstanding": 53499400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 104597000, "capital_expenditure": 37948000, "free_cash_flow": 142545000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110812, "ticker_id": 6925, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20251250", "ebitda": "19690302", "netIncome": "-35020275", "grossProfit": "15785742", "depreciation": "None", "totalRevenue": "136480388", "costOfRevenue": "120694645", "interestIncome": "5018870.52", "incomeBeforeTax": "-30506724", "interestExpense": "13692000", "operatingIncome": "-9536110", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4513551", "reportedCurrency": "USD", "netInterestIncome": "-8982828.97", "nonInterestIncome": "None", "operatingExpenses": "25321853", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120694645", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39941552", "sellingGeneralAndAdministrative": "16760908", "netIncomeFromContinuingOperations": "-27721680.82" }, "balance": { "goodwill": "None", "inventory": "21339502", "commonStock": "337718912", "currentDebt": "None", "investments": "None", "totalAssets": "371720840", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-49410449", "totalLiabilities": "98293425", "otherCurrentAssets": "1638712", "totalCurrentAssets": "157310198", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6183921", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214410641", "currentAccountsPayable": "75457104", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190494000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "273427414", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3184885", "totalCurrentLiabilities": "78641989", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19651436", "cashAndShortTermInvestments": "128148062", "commonStockSharesOutstanding": "53499400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128148062", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7836000", "operatingCashflow": "104597000", "capitalExpenditures": "37948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85310000", "cashflowFromInvestment": "-37948000", "stockBasedCompensation": "3554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136480388, "cost_of_revenue": 120694645, "gross_profit": 15785742, "research_and_development": null, "selling_general_admin": 16760908, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20251250, "depreciation_amortisation": 39941552, "ebitda": 19690302, "interest_expense": 13692000, "interest_income": null, "other_non_operating": null, "pretax_income": -30506724, "tax_provision": 4513551, "effective_tax_rate": null, "net_income": -35020275, "net_income_continuing_ops": -27721680.82, "net_income_to_common": -35020275, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128148062, "short_term_investments": null, "net_receivables": 6183921, "inventory": 21339502, "other_current_assets": null, "total_current_assets": 157310198, "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": 214410641, "total_assets": 371720840, "short_term_debt": null, "accounts_payable": 75457104, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78641989, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19651436, "total_liabilities": 98293425, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49410449, "total_equity": 273427414, "shares_outstanding": 53499400, "operating_cash_flow": 104597000, "stock_based_compensation": 3554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85310000, "free_cash_flow": 142545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20251250", "ebitda": "19690302", "netIncome": "-35020275", "grossProfit": "15785742", "depreciation": "None", "totalRevenue": "136480388", "costOfRevenue": "120694645", "interestIncome": "5018870.52", "incomeBeforeTax": "-30506724", "interestExpense": "13692000", "operatingIncome": "-9536110", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4513551", "reportedCurrency": "USD", "netInterestIncome": "-8982828.97", "nonInterestIncome": "None", "operatingExpenses": "25321853", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120694645", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39941552", "sellingGeneralAndAdministrative": "16760908", "netIncomeFromContinuingOperations": "-27721680.82" }, "balance": { "goodwill": "None", "inventory": "21339502", "commonStock": "337718912", "currentDebt": "None", "investments": "None", "totalAssets": "371720840", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-49410449", "totalLiabilities": "98293425", "otherCurrentAssets": "1638712", "totalCurrentAssets": "157310198", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6183921", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214410641", "currentAccountsPayable": "75457104", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190494000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "273427414", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3184885", "totalCurrentLiabilities": "78641989", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19651436", "cashAndShortTermInvestments": "128148062", "commonStockSharesOutstanding": "53499400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128148062", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7836000", "operatingCashflow": "104597000", "capitalExpenditures": "37948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85310000", "cashflowFromInvestment": "-37948000", "stockBasedCompensation": "3554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23868000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 382821964, "cost_of_revenue": 99664471, "gross_profit": 283157493, "ebit": 266029383, "ebitda": 288819629, "pretax_income": 236891992, "tax_provision": 4917659, "net_income": 231974332, "net_income_to_common": 231974332, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151382862, "total_current_assets": 210341181, "total_assets": 405883130, "short_term_debt": 86161097, "long_term_debt": null, "total_debt": 86161097, "total_liabilities": 117543666, "total_equity": 288339463, "shares_outstanding": 64234200, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 258492103, "capital_expenditure": 13941689.98, "free_cash_flow": 272433792.98, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110817, "ticker_id": 6925, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266029383", "ebitda": "288819629", "netIncome": "231974332", "grossProfit": "283157493", "depreciation": "None", "totalRevenue": "382821964", "costOfRevenue": "99664471", "interestIncome": "659310", "incomeBeforeTax": "236891992", "interestExpense": "29137390", "operatingIncome": "267617453", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4917659", "reportedCurrency": "USD", "netInterestIncome": "-28478080.51", "nonInterestIncome": "None", "operatingExpenses": "15540039", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99664471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22790246", "sellingGeneralAndAdministrative": "14668546", "netIncomeFromContinuingOperations": "231974332.43" }, "balance": { "goodwill": "None", "inventory": "10551896", "commonStock": "304882418", "currentDebt": "None", "investments": "None", "totalAssets": "405883130", "longTermDebt": "None", "shortTermDebt": "86161097", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21644897.69", "totalLiabilities": "117543666", "otherCurrentAssets": "2475000", "totalCurrentAssets": "210341181", "currentLongTermDebt": "86161097.77", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195541948", "currentAccountsPayable": "17699316", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "247453000", "shortLongTermDebtTotal": "86161097", "totalShareholderEquity": "288339463", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3328122", "totalCurrentLiabilities": "111035000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6508667", "cashAndShortTermInvestments": "151382862", "commonStockSharesOutstanding": "64234200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151382862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231974332", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1648275", "operatingCashflow": "258492103", "capitalExpenditures": "13941689.98", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130530164.53", "cashflowFromInvestment": "-13941689.98", "stockBasedCompensation": "1476472", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22790246", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382821964, "cost_of_revenue": 99664471, "gross_profit": 283157493, "research_and_development": null, "selling_general_admin": 14668546, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266029383, "depreciation_amortisation": 22790246, "ebitda": 288819629, "interest_expense": 29137390, "interest_income": null, "other_non_operating": null, "pretax_income": 236891992, "tax_provision": 4917659, "effective_tax_rate": null, "net_income": 231974332, "net_income_continuing_ops": 231974332.43, "net_income_to_common": 231974332, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151382862, "short_term_investments": null, "net_receivables": 45932000, "inventory": 10551896, "other_current_assets": null, "total_current_assets": 210341181, "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": 195541948, "total_assets": 405883130, "short_term_debt": 86161097, "accounts_payable": 17699316, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111035000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6508667, "total_liabilities": 117543666, "total_debt": 86161097, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21644897.69, "total_equity": 288339463, "shares_outstanding": 64234200, "operating_cash_flow": 258492103, "stock_based_compensation": 1476472, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13941689.98, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13941689.98, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130530164.53, "free_cash_flow": 272433792.98, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266029383", "ebitda": "288819629", "netIncome": "231974332", "grossProfit": "283157493", "depreciation": "None", "totalRevenue": "382821964", "costOfRevenue": "99664471", "interestIncome": "659310", "incomeBeforeTax": "236891992", "interestExpense": "29137390", "operatingIncome": "267617453", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4917659", "reportedCurrency": "USD", "netInterestIncome": "-28478080.51", "nonInterestIncome": "None", "operatingExpenses": "15540039", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99664471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22790246", "sellingGeneralAndAdministrative": "14668546", "netIncomeFromContinuingOperations": "231974332.43" }, "balance": { "goodwill": "None", "inventory": "10551896", "commonStock": "304882418", "currentDebt": "None", "investments": "None", "totalAssets": "405883130", "longTermDebt": "None", "shortTermDebt": "86161097", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21644897.69", "totalLiabilities": "117543666", "otherCurrentAssets": "2475000", "totalCurrentAssets": "210341181", "currentLongTermDebt": "86161097.77", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195541948", "currentAccountsPayable": "17699316", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "247453000", "shortLongTermDebtTotal": "86161097", "totalShareholderEquity": "288339463", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3328122", "totalCurrentLiabilities": "111035000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6508667", "cashAndShortTermInvestments": "151382862", "commonStockSharesOutstanding": "64234200", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151382862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231974332", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1648275", "operatingCashflow": "258492103", "capitalExpenditures": "13941689.98", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130530164.53", "cashflowFromInvestment": "-13941689.98", "stockBasedCompensation": "1476472", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22790246", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 27147675, "cost_of_revenue": 34235123, "gross_profit": -7087447, "ebit": -11561602, "ebitda": -4526421, "pretax_income": -4517545, "tax_provision": 146936, "net_income": -6203858, "net_income_to_common": -6203858, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11624104, "total_current_assets": 88986700, "total_assets": 344971826, "short_term_debt": 108723398, "long_term_debt": null, "total_debt": 108723398, "total_liabilities": 188901222, "total_equity": 148303141, "shares_outstanding": 89873000, "goodwill_and_intangibles": 1207959 }, "cash_flow": { "operating_cash_flow": -12340659, "capital_expenditure": 6523370, "free_cash_flow": -5817289, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110780, "ticker_id": 6925, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11561602", "ebitda": "-4526421", "netIncome": "-6203858", "grossProfit": "-7087447", "depreciation": "None", "totalRevenue": "27147675", "costOfRevenue": "34235123", "interestIncome": "8000", "incomeBeforeTax": "-4517545", "interestExpense": "3457435", "operatingIncome": "-11561602", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "146936", "reportedCurrency": "USD", "netInterestIncome": "-3498000", "nonInterestIncome": "None", "operatingExpenses": "4474154", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34235123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7035181", "sellingGeneralAndAdministrative": "9503000", "netIncomeFromContinuingOperations": "-4730000" }, "balance": { "goodwill": "None", "inventory": "58137576", "commonStock": "444301431", "currentDebt": "None", "investments": "None", "totalAssets": "344971826", "longTermDebt": "None", "shortTermDebt": "108723398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1207959", "reportedCurrency": "USD", "retainedEarnings": "-194026022", "totalLiabilities": "188901222", "otherCurrentAssets": "9078760", "totalCurrentAssets": "88986700", "currentLongTermDebt": "108367000", "longTermInvestments": "5845000", "shortTermInvestments": "None", "currentNetReceivables": "10146259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255985125", "currentAccountsPayable": "17417093", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108723398", "totalShareholderEquity": "148303141", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28316824", "totalCurrentLiabilities": "162118428", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26782794", "cashAndShortTermInvestments": "11624104", "commonStockSharesOutstanding": "89873000", "intangibleAssetsExcludingGoodwill": "1207959", "cashAndCashEquivalentsAtCarryingValue": "11624104", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6203858", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7245231", "operatingCashflow": "-12340659", "capitalExpenditures": "6523370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20281125", "cashflowFromInvestment": "-6523370", "stockBasedCompensation": "1428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7035181", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27147675, "cost_of_revenue": 34235123, "gross_profit": -7087447, "research_and_development": null, "selling_general_admin": 9503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11561602, "depreciation_amortisation": 7035181, "ebitda": -4526421, "interest_expense": 3457435, "interest_income": null, "other_non_operating": null, "pretax_income": -4517545, "tax_provision": 146936, "effective_tax_rate": null, "net_income": -6203858, "net_income_continuing_ops": -4730000, "net_income_to_common": -6203858, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11624104, "short_term_investments": null, "net_receivables": 10146259, "inventory": 58137576, "other_current_assets": null, "total_current_assets": 88986700, "net_ppe": null, "goodwill": null, "intangible_assets": 1207959, "goodwill_and_intangibles": 1207959, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255985125, "total_assets": 344971826, "short_term_debt": 108723398, "accounts_payable": 17417093, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162118428, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26782794, "total_liabilities": 188901222, "total_debt": 108723398, "preferred_stock": null, "minority_interest": null, "retained_earnings": -194026022, "total_equity": 148303141, "shares_outstanding": 89873000, "operating_cash_flow": -12340659, "stock_based_compensation": 1428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6523370, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6523370, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20281125, "free_cash_flow": -5817289, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11561602", "ebitda": "-4526421", "netIncome": "-6203858", "grossProfit": "-7087447", "depreciation": "None", "totalRevenue": "27147675", "costOfRevenue": "34235123", "interestIncome": "8000", "incomeBeforeTax": "-4517545", "interestExpense": "3457435", "operatingIncome": "-11561602", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "146936", "reportedCurrency": "USD", "netInterestIncome": "-3498000", "nonInterestIncome": "None", "operatingExpenses": "4474154", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34235123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7035181", "sellingGeneralAndAdministrative": "9503000", "netIncomeFromContinuingOperations": "-4730000" }, "balance": { "goodwill": "None", "inventory": "58137576", "commonStock": "444301431", "currentDebt": "None", "investments": "None", "totalAssets": "344971826", "longTermDebt": "None", "shortTermDebt": "108723398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1207959", "reportedCurrency": "USD", "retainedEarnings": "-194026022", "totalLiabilities": "188901222", "otherCurrentAssets": "9078760", "totalCurrentAssets": "88986700", "currentLongTermDebt": "108367000", "longTermInvestments": "5845000", "shortTermInvestments": "None", "currentNetReceivables": "10146259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255985125", "currentAccountsPayable": "17417093", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108723398", "totalShareholderEquity": "148303141", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28316824", "totalCurrentLiabilities": "162118428", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26782794", "cashAndShortTermInvestments": "11624104", "commonStockSharesOutstanding": "89873000", "intangibleAssetsExcludingGoodwill": "1207959", "cashAndCashEquivalentsAtCarryingValue": "11624104", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6203858", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7245231", "operatingCashflow": "-12340659", "capitalExpenditures": "6523370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20281125", "cashflowFromInvestment": "-6523370", "stockBasedCompensation": "1428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7035181", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 22271000, "cost_of_revenue": 25792000, "gross_profit": -3521000, "ebit": -13052000, "ebitda": null, "pretax_income": -22089000, "tax_provision": null, "net_income": -17280000, "net_income_to_common": -17280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9716000, "total_current_assets": 78050000, "total_assets": 318755000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 182219000, "total_equity": 130355000, "shares_outstanding": 83673905, "goodwill_and_intangibles": 1414000 }, "cash_flow": { "operating_cash_flow": -12526000, "capital_expenditure": 1845000, "free_cash_flow": -10681000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110781, "ticker_id": 6925, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-17280000", "grossProfit": "-3521000", "depreciation": "None", "totalRevenue": "22271000", "costOfRevenue": "25792000", "interestIncome": "86000", "incomeBeforeTax": "-22089000", "interestExpense": "3957000", "operatingIncome": "-13052000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3871000", "nonInterestIncome": "None", "operatingExpenses": "35323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9503000", "netIncomeFromContinuingOperations": "-17165000" }, "balance": { "goodwill": "None", "inventory": "49511000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "318755000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1414000", "reportedCurrency": "USD", "retainedEarnings": "-187326000", "totalLiabilities": "182219000", "otherCurrentAssets": "None", "totalCurrentAssets": "78050000", "currentLongTermDebt": "None", "longTermInvestments": "4641000", "shortTermInvestments": "None", "currentNetReceivables": "3412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240705000", "currentAccountsPayable": "17665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "130355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "153933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28286000", "cashAndShortTermInvestments": "9716000", "commonStockSharesOutstanding": "83673905", "intangibleAssetsExcludingGoodwill": "1414000", "cashAndCashEquivalentsAtCarryingValue": "9716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17280000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5036000", "operatingCashflow": "-12526000", "capitalExpenditures": "1845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16178000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22271000, "cost_of_revenue": 25792000, "gross_profit": -3521000, "research_and_development": null, "selling_general_admin": 9503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13052000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 3957000, "interest_income": null, "other_non_operating": null, "pretax_income": -22089000, "tax_provision": null, "effective_tax_rate": null, "net_income": -17280000, "net_income_continuing_ops": -17165000, "net_income_to_common": -17280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9716000, "short_term_investments": null, "net_receivables": 3412000, "inventory": 49511000, "other_current_assets": null, "total_current_assets": 78050000, "net_ppe": null, "goodwill": null, "intangible_assets": 1414000, "goodwill_and_intangibles": 1414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 240705000, "total_assets": 318755000, "short_term_debt": null, "accounts_payable": 17665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153933000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28286000, "total_liabilities": 182219000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -187326000, "total_equity": 130355000, "shares_outstanding": 83673905, "operating_cash_flow": -12526000, "stock_based_compensation": 1428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16178000, "free_cash_flow": -10681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-17280000", "grossProfit": "-3521000", "depreciation": "None", "totalRevenue": "22271000", "costOfRevenue": "25792000", "interestIncome": "86000", "incomeBeforeTax": "-22089000", "interestExpense": "3957000", "operatingIncome": "-13052000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3871000", "nonInterestIncome": "None", "operatingExpenses": "35323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9503000", "netIncomeFromContinuingOperations": "-17165000" }, "balance": { "goodwill": "None", "inventory": "49511000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "318755000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1414000", "reportedCurrency": "USD", "retainedEarnings": "-187326000", "totalLiabilities": "182219000", "otherCurrentAssets": "None", "totalCurrentAssets": "78050000", "currentLongTermDebt": "None", "longTermInvestments": "4641000", "shortTermInvestments": "None", "currentNetReceivables": "3412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240705000", "currentAccountsPayable": "17665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "130355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "153933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28286000", "cashAndShortTermInvestments": "9716000", "commonStockSharesOutstanding": "83673905", "intangibleAssetsExcludingGoodwill": "1414000", "cashAndCashEquivalentsAtCarryingValue": "9716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17280000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5036000", "operatingCashflow": "-12526000", "capitalExpenditures": "1845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16178000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6699000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 33264000, "cost_of_revenue": 34314000, "gross_profit": -1050000, "ebit": -6342000, "ebitda": -1036000, "pretax_income": -10426000, "tax_provision": 26190000, "net_income": -36555000, "net_income_to_common": -36555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8220978, "total_current_assets": 77670213, "total_assets": 321992815, "short_term_debt": 95911414, "long_term_debt": 10000000, "total_debt": 105911414, "total_liabilities": 185838667, "total_equity": 130094060, "shares_outstanding": 64132000, "goodwill_and_intangibles": 1622416 }, "cash_flow": { "operating_cash_flow": -448433, "capital_expenditure": 8182457, "free_cash_flow": 7734024, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110783, "ticker_id": 6925, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6342000", "ebitda": "-1036000", "netIncome": "-36555000", "grossProfit": "-1050000", "depreciation": "None", "totalRevenue": "33264000", "costOfRevenue": "34314000", "interestIncome": "20000", "incomeBeforeTax": "-10426000", "interestExpense": "4038724", "operatingIncome": "-6013000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26190000", "reportedCurrency": "USD", "netInterestIncome": "-4064000", "nonInterestIncome": "None", "operatingExpenses": "4963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5306000", "sellingGeneralAndAdministrative": "4850000", "netIncomeFromContinuingOperations": "-36616000" }, "balance": { "goodwill": "None", "inventory": "45861250", "commonStock": "412790219", "currentDebt": "None", "investments": "None", "totalAssets": "321992815", "longTermDebt": "10000000", "shortTermDebt": "95911414", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1622416", "reportedCurrency": "USD", "retainedEarnings": "-176512767", "totalLiabilities": "185838667", "otherCurrentAssets": "4932187", "totalCurrentAssets": "77670213", "currentLongTermDebt": "None", "longTermInvestments": "7040000", "shortTermInvestments": "None", "currentNetReceivables": "18655796", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244322601", "currentAccountsPayable": "28180502", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105901666", "totalShareholderEquity": "130094060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29496220", "totalCurrentLiabilities": "156498296", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29340371", "cashAndShortTermInvestments": "8220978", "commonStockSharesOutstanding": "64132000", "intangibleAssetsExcludingGoodwill": "1622416", "cashAndCashEquivalentsAtCarryingValue": "8220978", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36149748", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11942592", "operatingCashflow": "-448433", "capitalExpenditures": "8182457", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10954473", "cashflowFromInvestment": "-8190276", "stockBasedCompensation": "649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5247177", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33264000, "cost_of_revenue": 34314000, "gross_profit": -1050000, "research_and_development": null, "selling_general_admin": 4850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6342000, "depreciation_amortisation": 5306000, "ebitda": -1036000, "interest_expense": 4038724, "interest_income": null, "other_non_operating": null, "pretax_income": -10426000, "tax_provision": 26190000, "effective_tax_rate": null, "net_income": -36555000, "net_income_continuing_ops": -36616000, "net_income_to_common": -36555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8220978, "short_term_investments": null, "net_receivables": 18655796, "inventory": 45861250, "other_current_assets": null, "total_current_assets": 77670213, "net_ppe": null, "goodwill": null, "intangible_assets": 1622416, "goodwill_and_intangibles": 1622416, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244322601, "total_assets": 321992815, "short_term_debt": 95911414, "accounts_payable": 28180502, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156498296, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29340371, "total_liabilities": 185838667, "total_debt": 105911414, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176512767, "total_equity": 130094060, "shares_outstanding": 64132000, "operating_cash_flow": -448433, "stock_based_compensation": 649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8182457, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8190276, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10954473, "free_cash_flow": 7734024, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6342000", "ebitda": "-1036000", "netIncome": "-36555000", "grossProfit": "-1050000", "depreciation": "None", "totalRevenue": "33264000", "costOfRevenue": "34314000", "interestIncome": "20000", "incomeBeforeTax": "-10426000", "interestExpense": "4038724", "operatingIncome": "-6013000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26190000", "reportedCurrency": "USD", "netInterestIncome": "-4064000", "nonInterestIncome": "None", "operatingExpenses": "4963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5306000", "sellingGeneralAndAdministrative": "4850000", "netIncomeFromContinuingOperations": "-36616000" }, "balance": { "goodwill": "None", "inventory": "45861250", "commonStock": "412790219", "currentDebt": "None", "investments": "None", "totalAssets": "321992815", "longTermDebt": "10000000", "shortTermDebt": "95911414", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1622416", "reportedCurrency": "USD", "retainedEarnings": "-176512767", "totalLiabilities": "185838667", "otherCurrentAssets": "4932187", "totalCurrentAssets": "77670213", "currentLongTermDebt": "None", "longTermInvestments": "7040000", "shortTermInvestments": "None", "currentNetReceivables": "18655796", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244322601", "currentAccountsPayable": "28180502", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105901666", "totalShareholderEquity": "130094060", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29496220", "totalCurrentLiabilities": "156498296", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29340371", "cashAndShortTermInvestments": "8220978", "commonStockSharesOutstanding": "64132000", "intangibleAssetsExcludingGoodwill": "1622416", "cashAndCashEquivalentsAtCarryingValue": "8220978", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36149748", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11942592", "operatingCashflow": "-448433", "capitalExpenditures": "8182457", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10954473", "cashflowFromInvestment": "-8190276", "stockBasedCompensation": "649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5247177", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 26117000, "cost_of_revenue": 30057000, "gross_profit": -3940000, "ebit": -4388000, "ebitda": -81000, "pretax_income": -7339000, "tax_provision": -1587000, "net_income": -5673000, "net_income_to_common": -5673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5616000, "total_current_assets": 71835000, "total_assets": 340479000, "short_term_debt": 81503964, "long_term_debt": 13750000, "total_debt": 95253964, "total_liabilities": 171137000, "total_equity": 163215000, "shares_outstanding": 64125000, "goodwill_and_intangibles": 1835000 }, "cash_flow": { "operating_cash_flow": 6765000, "capital_expenditure": 8625000, "free_cash_flow": 15390000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110784, "ticker_id": 6925, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4388000", "ebitda": "-81000", "netIncome": "-5673000", "grossProfit": "-3940000", "depreciation": "None", "totalRevenue": "26117000", "costOfRevenue": "30057000", "interestIncome": "56000", "incomeBeforeTax": "-7339000", "interestExpense": "2951000", "operatingIncome": "-7477000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1587000", "reportedCurrency": "USD", "netInterestIncome": "-2895000", "nonInterestIncome": "None", "operatingExpenses": "3537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4307000", "sellingGeneralAndAdministrative": "3506000", "netIncomeFromContinuingOperations": "-5752000" }, "balance": { "goodwill": "None", "inventory": "41744000", "commonStock": "413151000", "currentDebt": "None", "investments": "None", "totalAssets": "340479000", "longTermDebt": "13750000", "shortTermDebt": "81503964", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1835000", "reportedCurrency": "USD", "retainedEarnings": "-140327000", "totalLiabilities": "171137000", "otherCurrentAssets": "7178000", "totalCurrentAssets": "71835000", "currentLongTermDebt": "None", "longTermInvestments": "8554000", "shortTermInvestments": "None", "currentNetReceivables": "17297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268644000", "currentAccountsPayable": "28039255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13750000", "totalShareholderEquity": "163215000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109575745", "totalCurrentLiabilities": "141233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29904000", "cashAndShortTermInvestments": "5616000", "commonStockSharesOutstanding": "64125000", "intangibleAssetsExcludingGoodwill": "1835000", "cashAndCashEquivalentsAtCarryingValue": "5616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5752000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5254000", "operatingCashflow": "6765000", "capitalExpenditures": "8625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000", "cashflowFromInvestment": "-8625000", "stockBasedCompensation": "102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26117000, "cost_of_revenue": 30057000, "gross_profit": -3940000, "research_and_development": null, "selling_general_admin": 3506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4388000, "depreciation_amortisation": 4307000, "ebitda": -81000, "interest_expense": 2951000, "interest_income": null, "other_non_operating": null, "pretax_income": -7339000, "tax_provision": -1587000, "effective_tax_rate": null, "net_income": -5673000, "net_income_continuing_ops": -5752000, "net_income_to_common": -5673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5616000, "short_term_investments": null, "net_receivables": 17297000, "inventory": 41744000, "other_current_assets": null, "total_current_assets": 71835000, "net_ppe": null, "goodwill": null, "intangible_assets": 1835000, "goodwill_and_intangibles": 1835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 268644000, "total_assets": 340479000, "short_term_debt": 81503964, "accounts_payable": 28039255, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141233000, "long_term_debt": 13750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29904000, "total_liabilities": 171137000, "total_debt": 95253964, "preferred_stock": null, "minority_interest": null, "retained_earnings": -140327000, "total_equity": 163215000, "shares_outstanding": 64125000, "operating_cash_flow": 6765000, "stock_based_compensation": 102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8625000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263000, "free_cash_flow": 15390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4388000", "ebitda": "-81000", "netIncome": "-5673000", "grossProfit": "-3940000", "depreciation": "None", "totalRevenue": "26117000", "costOfRevenue": "30057000", "interestIncome": "56000", "incomeBeforeTax": "-7339000", "interestExpense": "2951000", "operatingIncome": "-7477000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1587000", "reportedCurrency": "USD", "netInterestIncome": "-2895000", "nonInterestIncome": "None", "operatingExpenses": "3537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4307000", "sellingGeneralAndAdministrative": "3506000", "netIncomeFromContinuingOperations": "-5752000" }, "balance": { "goodwill": "None", "inventory": "41744000", "commonStock": "413151000", "currentDebt": "None", "investments": "None", "totalAssets": "340479000", "longTermDebt": "13750000", "shortTermDebt": "81503964", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1835000", "reportedCurrency": "USD", "retainedEarnings": "-140327000", "totalLiabilities": "171137000", "otherCurrentAssets": "7178000", "totalCurrentAssets": "71835000", "currentLongTermDebt": "None", "longTermInvestments": "8554000", "shortTermInvestments": "None", "currentNetReceivables": "17297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268644000", "currentAccountsPayable": "28039255", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13750000", "totalShareholderEquity": "163215000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109575745", "totalCurrentLiabilities": "141233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29904000", "cashAndShortTermInvestments": "5616000", "commonStockSharesOutstanding": "64125000", "intangibleAssetsExcludingGoodwill": "1835000", "cashAndCashEquivalentsAtCarryingValue": "5616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5752000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5254000", "operatingCashflow": "6765000", "capitalExpenditures": "8625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000", "cashflowFromInvestment": "-8625000", "stockBasedCompensation": "102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4307000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 28235000, "cost_of_revenue": 42477000, "gross_profit": -14242000, "ebit": -9670000, "ebitda": -3987000, "pretax_income": -11821000, "tax_provision": -2616000, "net_income": -9001000, "net_income_to_common": -9001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8445000, "total_current_assets": 69613000, "total_assets": 324250000, "short_term_debt": 78368798, "long_term_debt": 13750000, "total_debt": 92118798, "total_liabilities": 153913000, "total_equity": 164131000, "shares_outstanding": 64112000, "goodwill_and_intangibles": 2045000 }, "cash_flow": { "operating_cash_flow": -5612000, "capital_expenditure": 8685000, "free_cash_flow": 3073000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110785, "ticker_id": 6925, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9670000", "ebitda": "-3987000", "netIncome": "-9001000", "grossProfit": "-14242000", "depreciation": "None", "totalRevenue": "28235000", "costOfRevenue": "42477000", "interestIncome": "121000", "incomeBeforeTax": "-11821000", "interestExpense": "2151000", "operatingIncome": "-19522000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2616000", "reportedCurrency": "USD", "netInterestIncome": "-2030000", "nonInterestIncome": "None", "operatingExpenses": "5280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5683000", "sellingGeneralAndAdministrative": "5236000", "netIncomeFromContinuingOperations": "-9205000" }, "balance": { "goodwill": "None", "inventory": "36434000", "commonStock": "412988000", "currentDebt": "None", "investments": "None", "totalAssets": "324250000", "longTermDebt": "13750000", "shortTermDebt": "78368798", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2045000", "reportedCurrency": "USD", "retainedEarnings": "-134701000", "totalLiabilities": "153913000", "otherCurrentAssets": "6916000", "totalCurrentAssets": "69613000", "currentLongTermDebt": "None", "longTermInvestments": "9988000", "shortTermInvestments": "None", "currentNetReceivables": "17818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254637000", "currentAccountsPayable": "29502429", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13750000", "totalShareholderEquity": "164131000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121782000", "totalCurrentLiabilities": "124350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29563000", "cashAndShortTermInvestments": "8445000", "commonStockSharesOutstanding": "64112000", "intangibleAssetsExcludingGoodwill": "2045000", "cashAndCashEquivalentsAtCarryingValue": "8445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9205000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6469000", "operatingCashflow": "-5612000", "capitalExpenditures": "8685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1330000", "cashflowFromInvestment": "-7685000", "stockBasedCompensation": "110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28235000, "cost_of_revenue": 42477000, "gross_profit": -14242000, "research_and_development": null, "selling_general_admin": 5236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9670000, "depreciation_amortisation": 5683000, "ebitda": -3987000, "interest_expense": 2151000, "interest_income": null, "other_non_operating": null, "pretax_income": -11821000, "tax_provision": -2616000, "effective_tax_rate": null, "net_income": -9001000, "net_income_continuing_ops": -9205000, "net_income_to_common": -9001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8445000, "short_term_investments": null, "net_receivables": 17818000, "inventory": 36434000, "other_current_assets": null, "total_current_assets": 69613000, "net_ppe": null, "goodwill": null, "intangible_assets": 2045000, "goodwill_and_intangibles": 2045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 254637000, "total_assets": 324250000, "short_term_debt": 78368798, "accounts_payable": 29502429, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124350000, "long_term_debt": 13750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29563000, "total_liabilities": 153913000, "total_debt": 92118798, "preferred_stock": null, "minority_interest": null, "retained_earnings": -134701000, "total_equity": 164131000, "shares_outstanding": 64112000, "operating_cash_flow": -5612000, "stock_based_compensation": 110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7685000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1330000, "free_cash_flow": 3073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9670000", "ebitda": "-3987000", "netIncome": "-9001000", "grossProfit": "-14242000", "depreciation": "None", "totalRevenue": "28235000", "costOfRevenue": "42477000", "interestIncome": "121000", "incomeBeforeTax": "-11821000", "interestExpense": "2151000", "operatingIncome": "-19522000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2616000", "reportedCurrency": "USD", "netInterestIncome": "-2030000", "nonInterestIncome": "None", "operatingExpenses": "5280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5683000", "sellingGeneralAndAdministrative": "5236000", "netIncomeFromContinuingOperations": "-9205000" }, "balance": { "goodwill": "None", "inventory": "36434000", "commonStock": "412988000", "currentDebt": "None", "investments": "None", "totalAssets": "324250000", "longTermDebt": "13750000", "shortTermDebt": "78368798", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2045000", "reportedCurrency": "USD", "retainedEarnings": "-134701000", "totalLiabilities": "153913000", "otherCurrentAssets": "6916000", "totalCurrentAssets": "69613000", "currentLongTermDebt": "None", "longTermInvestments": "9988000", "shortTermInvestments": "None", "currentNetReceivables": "17818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254637000", "currentAccountsPayable": "29502429", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13750000", "totalShareholderEquity": "164131000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121782000", "totalCurrentLiabilities": "124350000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29563000", "cashAndShortTermInvestments": "8445000", "commonStockSharesOutstanding": "64112000", "intangibleAssetsExcludingGoodwill": "2045000", "cashAndCashEquivalentsAtCarryingValue": "8445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9205000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6469000", "operatingCashflow": "-5612000", "capitalExpenditures": "8685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1330000", "cashflowFromInvestment": "-7685000", "stockBasedCompensation": "110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5683000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 24268000, "cost_of_revenue": 30194000, "gross_profit": -5926000, "ebit": -16926000, "ebitda": -8721000, "pretax_income": -19286000, "tax_provision": -6296000, "net_income": -12917000, "net_income_to_common": -12917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22622535, "total_current_assets": 93231511, "total_assets": 330618224, "short_term_debt": 74735519, "long_term_debt": 17500000, "total_debt": 92235519, "total_liabilities": 159492074, "total_equity": 164719962, "shares_outstanding": 64111000, "goodwill_and_intangibles": 2253658 }, "cash_flow": { "operating_cash_flow": 7746000, "capital_expenditure": 12332000, "free_cash_flow": 20078000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110786, "ticker_id": 6925, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16926000", "ebitda": "-8721000", "netIncome": "-12917000", "grossProfit": "-5926000", "depreciation": "None", "totalRevenue": "24268000", "costOfRevenue": "30194000", "interestIncome": "92000", "incomeBeforeTax": "-19286000", "interestExpense": "2360000", "operatingIncome": "-7743000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6296000", "reportedCurrency": "USD", "netInterestIncome": "-2268000", "nonInterestIncome": "None", "operatingExpenses": "1817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8205000", "sellingGeneralAndAdministrative": "1567000", "netIncomeFromContinuingOperations": "-12990000" }, "balance": { "goodwill": "None", "inventory": "47509723", "commonStock": "412742346", "currentDebt": "None", "investments": "None", "totalAssets": "330618224", "longTermDebt": "17500000", "shortTermDebt": "74735519", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2253658", "reportedCurrency": "USD", "retainedEarnings": "-126420757", "totalLiabilities": "159492074", "otherCurrentAssets": "13364045", "totalCurrentAssets": "93231511", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9735205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237386713", "currentAccountsPayable": "21649115", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92225110", "totalShareholderEquity": "164719962", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "13919715", "totalCurrentLiabilities": "114191036", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45301037", "cashAndShortTermInvestments": "22622535", "commonStockSharesOutstanding": "64111000", "intangibleAssetsExcludingGoodwill": "2253658", "cashAndCashEquivalentsAtCarryingValue": "22622535", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12990000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9967000", "operatingCashflow": "7746000", "capitalExpenditures": "12332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3387000", "cashflowFromInvestment": "-12332000", "stockBasedCompensation": "138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24268000, "cost_of_revenue": 30194000, "gross_profit": -5926000, "research_and_development": null, "selling_general_admin": 1567000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16926000, "depreciation_amortisation": 8205000, "ebitda": -8721000, "interest_expense": 2360000, "interest_income": null, "other_non_operating": null, "pretax_income": -19286000, "tax_provision": -6296000, "effective_tax_rate": null, "net_income": -12917000, "net_income_continuing_ops": -12990000, "net_income_to_common": -12917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22622535, "short_term_investments": null, "net_receivables": 9735205, "inventory": 47509723, "other_current_assets": null, "total_current_assets": 93231511, "net_ppe": null, "goodwill": null, "intangible_assets": 2253658, "goodwill_and_intangibles": 2253658, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 237386713, "total_assets": 330618224, "short_term_debt": 74735519, "accounts_payable": 21649115, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114191036, "long_term_debt": 17500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45301037, "total_liabilities": 159492074, "total_debt": 92235519, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126420757, "total_equity": 164719962, "shares_outstanding": 64111000, "operating_cash_flow": 7746000, "stock_based_compensation": 138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12332000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3387000, "free_cash_flow": 20078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16926000", "ebitda": "-8721000", "netIncome": "-12917000", "grossProfit": "-5926000", "depreciation": "None", "totalRevenue": "24268000", "costOfRevenue": "30194000", "interestIncome": "92000", "incomeBeforeTax": "-19286000", "interestExpense": "2360000", "operatingIncome": "-7743000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6296000", "reportedCurrency": "USD", "netInterestIncome": "-2268000", "nonInterestIncome": "None", "operatingExpenses": "1817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8205000", "sellingGeneralAndAdministrative": "1567000", "netIncomeFromContinuingOperations": "-12990000" }, "balance": { "goodwill": "None", "inventory": "47509723", "commonStock": "412742346", "currentDebt": "None", "investments": "None", "totalAssets": "330618224", "longTermDebt": "17500000", "shortTermDebt": "74735519", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2253658", "reportedCurrency": "USD", "retainedEarnings": "-126420757", "totalLiabilities": "159492074", "otherCurrentAssets": "13364045", "totalCurrentAssets": "93231511", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9735205", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237386713", "currentAccountsPayable": "21649115", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92225110", "totalShareholderEquity": "164719962", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "13919715", "totalCurrentLiabilities": "114191036", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45301037", "cashAndShortTermInvestments": "22622535", "commonStockSharesOutstanding": "64111000", "intangibleAssetsExcludingGoodwill": "2253658", "cashAndCashEquivalentsAtCarryingValue": "22622535", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12990000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9967000", "operatingCashflow": "7746000", "capitalExpenditures": "12332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3387000", "cashflowFromInvestment": "-12332000", "stockBasedCompensation": "138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8205000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 29906000, "cost_of_revenue": 29538000, "gross_profit": 368000, "ebit": -9448000, "ebitda": -3870000, "pretax_income": -11931000, "tax_provision": -1845000, "net_income": -9664000, "net_income_to_common": -9664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30450000, "total_current_assets": 116678000, "total_assets": 343698000, "short_term_debt": 26204000, "long_term_debt": 67500000, "total_debt": 93704000, "total_liabilities": 143827000, "total_equity": 193388000, "shares_outstanding": 64111000, "goodwill_and_intangibles": 2466000 }, "cash_flow": { "operating_cash_flow": -5289000, "capital_expenditure": 8158000, "free_cash_flow": 2869000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110788, "ticker_id": 6925, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9448000", "ebitda": "-3870000", "netIncome": "-9664000", "grossProfit": "368000", "depreciation": "None", "totalRevenue": "29906000", "costOfRevenue": "29538000", "interestIncome": "255000", "incomeBeforeTax": "-11931000", "interestExpense": "2483000", "operatingIncome": "-8622000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1845000", "reportedCurrency": "USD", "netInterestIncome": "-2228000", "nonInterestIncome": "None", "operatingExpenses": "8990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5578000", "sellingGeneralAndAdministrative": "8811000", "netIncomeFromContinuingOperations": "-10086000" }, "balance": { "goodwill": "None", "inventory": "60283000", "commonStock": "412988000", "currentDebt": "None", "investments": "None", "totalAssets": "343698000", "longTermDebt": "67500000", "shortTermDebt": "26204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2466000", "reportedCurrency": "USD", "retainedEarnings": "-113584000", "totalLiabilities": "143827000", "otherCurrentAssets": "12803000", "totalCurrentAssets": "116678000", "currentLongTermDebt": "26204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227020000", "currentAccountsPayable": "31707809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93704000", "totalShareholderEquity": "193388000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8112191", "totalCurrentLiabilities": "69965000", "otherNonCurrentLiabilities": "618000", "totalNonCurrentLiabilities": "73862000", "cashAndShortTermInvestments": "30450000", "commonStockSharesOutstanding": "64111000", "intangibleAssetsExcludingGoodwill": "2466000", "cashAndCashEquivalentsAtCarryingValue": "30450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10086000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9369000", "operatingCashflow": "-5289000", "capitalExpenditures": "8158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8093000", "cashflowFromInvestment": "-8158000", "stockBasedCompensation": "775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29906000, "cost_of_revenue": 29538000, "gross_profit": 368000, "research_and_development": null, "selling_general_admin": 8811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9448000, "depreciation_amortisation": 5578000, "ebitda": -3870000, "interest_expense": 2483000, "interest_income": null, "other_non_operating": null, "pretax_income": -11931000, "tax_provision": -1845000, "effective_tax_rate": null, "net_income": -9664000, "net_income_continuing_ops": -10086000, "net_income_to_common": -9664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30450000, "short_term_investments": null, "net_receivables": 13142000, "inventory": 60283000, "other_current_assets": null, "total_current_assets": 116678000, "net_ppe": null, "goodwill": null, "intangible_assets": 2466000, "goodwill_and_intangibles": 2466000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 227020000, "total_assets": 343698000, "short_term_debt": 26204000, "accounts_payable": 31707809, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69965000, "long_term_debt": 67500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73862000, "total_liabilities": 143827000, "total_debt": 93704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113584000, "total_equity": 193388000, "shares_outstanding": 64111000, "operating_cash_flow": -5289000, "stock_based_compensation": 775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8158000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8093000, "free_cash_flow": 2869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9448000", "ebitda": "-3870000", "netIncome": "-9664000", "grossProfit": "368000", "depreciation": "None", "totalRevenue": "29906000", "costOfRevenue": "29538000", "interestIncome": "255000", "incomeBeforeTax": "-11931000", "interestExpense": "2483000", "operatingIncome": "-8622000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1845000", "reportedCurrency": "USD", "netInterestIncome": "-2228000", "nonInterestIncome": "None", "operatingExpenses": "8990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5578000", "sellingGeneralAndAdministrative": "8811000", "netIncomeFromContinuingOperations": "-10086000" }, "balance": { "goodwill": "None", "inventory": "60283000", "commonStock": "412988000", "currentDebt": "None", "investments": "None", "totalAssets": "343698000", "longTermDebt": "67500000", "shortTermDebt": "26204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2466000", "reportedCurrency": "USD", "retainedEarnings": "-113584000", "totalLiabilities": "143827000", "otherCurrentAssets": "12803000", "totalCurrentAssets": "116678000", "currentLongTermDebt": "26204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227020000", "currentAccountsPayable": "31707809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93704000", "totalShareholderEquity": "193388000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8112191", "totalCurrentLiabilities": "69965000", "otherNonCurrentLiabilities": "618000", "totalNonCurrentLiabilities": "73862000", "cashAndShortTermInvestments": "30450000", "commonStockSharesOutstanding": "64111000", "intangibleAssetsExcludingGoodwill": "2466000", "cashAndCashEquivalentsAtCarryingValue": "30450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10086000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9369000", "operatingCashflow": "-5289000", "capitalExpenditures": "8158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8093000", "cashflowFromInvestment": "-8158000", "stockBasedCompensation": "775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5578000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 28559000, "cost_of_revenue": 36379000, "gross_profit": -7820000, "ebit": -18910000, "ebitda": -12742000, "pretax_income": -21715000, "tax_provision": -7232000, "net_income": -14280000, "net_income_to_common": -14280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48996968, "total_current_assets": 154693927, "total_assets": 461141498, "short_term_debt": 18439366, "long_term_debt": 71250000, "total_debt": 89689366, "total_liabilities": 178645812, "total_equity": 273048196, "shares_outstanding": 64080000, "goodwill_and_intangibles": 3661329 }, "cash_flow": { "operating_cash_flow": -6845742, "capital_expenditure": 11530397, "free_cash_flow": 4684655, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110789, "ticker_id": 6925, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18910000", "ebitda": "-12742000", "netIncome": "-14280000", "grossProfit": "-7820000", "depreciation": "None", "totalRevenue": "28559000", "costOfRevenue": "36379000", "interestIncome": "870000", "incomeBeforeTax": "-21715000", "interestExpense": "2805000", "operatingIncome": "-14641000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7232000", "reportedCurrency": "USD", "netInterestIncome": "-1935000", "nonInterestIncome": "None", "operatingExpenses": "6821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6168000", "sellingGeneralAndAdministrative": "5565000", "netIncomeFromContinuingOperations": "-14483000" }, "balance": { "goodwill": "None", "inventory": "64854522", "commonStock": "565054311", "currentDebt": "None", "investments": "None", "totalAssets": "461141498", "longTermDebt": "71250000", "shortTermDebt": "18439366", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3661329", "reportedCurrency": "USD", "retainedEarnings": "-142262371", "totalLiabilities": "178645812", "otherCurrentAssets": "25110759", "totalCurrentAssets": "154693927", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15731678", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306447571", "currentAccountsPayable": "38599940", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115924328", "totalShareholderEquity": "273048196", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "15730311", "totalCurrentLiabilities": "72769617", "otherNonCurrentLiabilities": "630000", "totalNonCurrentLiabilities": "105876195", "cashAndShortTermInvestments": "48996968", "commonStockSharesOutstanding": "64080000", "intangibleAssetsExcludingGoodwill": "3661329", "cashAndCashEquivalentsAtCarryingValue": "48996968", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14483000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1567742", "operatingCashflow": "-6845742", "capitalExpenditures": "11530397", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9509155", "cashflowFromInvestment": "-11540000", "stockBasedCompensation": "118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28559000, "cost_of_revenue": 36379000, "gross_profit": -7820000, "research_and_development": null, "selling_general_admin": 5565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18910000, "depreciation_amortisation": 6168000, "ebitda": -12742000, "interest_expense": 2805000, "interest_income": null, "other_non_operating": null, "pretax_income": -21715000, "tax_provision": -7232000, "effective_tax_rate": null, "net_income": -14280000, "net_income_continuing_ops": -14483000, "net_income_to_common": -14280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48996968, "short_term_investments": null, "net_receivables": 15731678, "inventory": 64854522, "other_current_assets": null, "total_current_assets": 154693927, "net_ppe": null, "goodwill": null, "intangible_assets": 3661329, "goodwill_and_intangibles": 3661329, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 306447571, "total_assets": 461141498, "short_term_debt": 18439366, "accounts_payable": 38599940, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72769617, "long_term_debt": 71250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105876195, "total_liabilities": 178645812, "total_debt": 89689366, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142262371, "total_equity": 273048196, "shares_outstanding": 64080000, "operating_cash_flow": -6845742, "stock_based_compensation": 118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11530397, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11540000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9509155, "free_cash_flow": 4684655, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18910000", "ebitda": "-12742000", "netIncome": "-14280000", "grossProfit": "-7820000", "depreciation": "None", "totalRevenue": "28559000", "costOfRevenue": "36379000", "interestIncome": "870000", "incomeBeforeTax": "-21715000", "interestExpense": "2805000", "operatingIncome": "-14641000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7232000", "reportedCurrency": "USD", "netInterestIncome": "-1935000", "nonInterestIncome": "None", "operatingExpenses": "6821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6168000", "sellingGeneralAndAdministrative": "5565000", "netIncomeFromContinuingOperations": "-14483000" }, "balance": { "goodwill": "None", "inventory": "64854522", "commonStock": "565054311", "currentDebt": "None", "investments": "None", "totalAssets": "461141498", "longTermDebt": "71250000", "shortTermDebt": "18439366", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3661329", "reportedCurrency": "USD", "retainedEarnings": "-142262371", "totalLiabilities": "178645812", "otherCurrentAssets": "25110759", "totalCurrentAssets": "154693927", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15731678", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306447571", "currentAccountsPayable": "38599940", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115924328", "totalShareholderEquity": "273048196", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "15730311", "totalCurrentLiabilities": "72769617", "otherNonCurrentLiabilities": "630000", "totalNonCurrentLiabilities": "105876195", "cashAndShortTermInvestments": "48996968", "commonStockSharesOutstanding": "64080000", "intangibleAssetsExcludingGoodwill": "3661329", "cashAndCashEquivalentsAtCarryingValue": "48996968", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14483000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1567742", "operatingCashflow": "-6845742", "capitalExpenditures": "11530397", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9509155", "cashflowFromInvestment": "-11540000", "stockBasedCompensation": "118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6168000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 42187000, "cost_of_revenue": 49707000, "gross_profit": -7520000, "ebit": -16501000, "ebitda": -7777000, "pretax_income": -18313000, "tax_provision": -5307000, "net_income": -12967000, "net_income_to_common": -12967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61842878, "total_current_assets": 156395188, "total_assets": 488892767, "short_term_debt": 5897667, "long_term_debt": 71250000, "total_debt": 77147667, "total_liabilities": 167326326, "total_equity": 311938371, "shares_outstanding": 64051000, "goodwill_and_intangibles": 7902386 }, "cash_flow": { "operating_cash_flow": 14826000, "capital_expenditure": 10196000, "free_cash_flow": 25022000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110790, "ticker_id": 6925, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16501000", "ebitda": "-7777000", "netIncome": "-12967000", "grossProfit": "-7520000", "depreciation": "None", "totalRevenue": "42187000", "costOfRevenue": "49707000", "interestIncome": "306000", "incomeBeforeTax": "-18313000", "interestExpense": "1812000", "operatingIncome": "-15274000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5307000", "reportedCurrency": "USD", "netInterestIncome": "-1506000", "nonInterestIncome": "None", "operatingExpenses": "7754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8724000", "sellingGeneralAndAdministrative": "7111000", "netIncomeFromContinuingOperations": "-13006000" }, "balance": { "goodwill": "None", "inventory": "65433763", "commonStock": "558470069", "currentDebt": "None", "investments": "None", "totalAssets": "488892767", "longTermDebt": "71250000", "shortTermDebt": "5897667", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7902386", "reportedCurrency": "USD", "retainedEarnings": "-121634982", "totalLiabilities": "167326326", "otherCurrentAssets": "14795642", "totalCurrentAssets": "156395188", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14322905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332497579", "currentAccountsPayable": "41148216", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103469246", "totalShareholderEquity": "311938371", "capitalLeaseObligations": "1387000", "otherCurrentLiabilities": "13481736", "totalCurrentLiabilities": "60527619", "otherNonCurrentLiabilities": "547000", "totalNonCurrentLiabilities": "106798707", "cashAndShortTermInvestments": "61842878", "commonStockSharesOutstanding": "64051000", "intangibleAssetsExcludingGoodwill": "7902386", "cashAndCashEquivalentsAtCarryingValue": "61842878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13006000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7920000", "operatingCashflow": "14826000", "capitalExpenditures": "10196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1375000", "cashflowFromInvestment": "-10196000", "stockBasedCompensation": "290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42187000, "cost_of_revenue": 49707000, "gross_profit": -7520000, "research_and_development": null, "selling_general_admin": 7111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16501000, "depreciation_amortisation": 8724000, "ebitda": -7777000, "interest_expense": 1812000, "interest_income": null, "other_non_operating": null, "pretax_income": -18313000, "tax_provision": -5307000, "effective_tax_rate": null, "net_income": -12967000, "net_income_continuing_ops": -13006000, "net_income_to_common": -12967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61842878, "short_term_investments": null, "net_receivables": 14322905, "inventory": 65433763, "other_current_assets": null, "total_current_assets": 156395188, "net_ppe": null, "goodwill": null, "intangible_assets": 7902386, "goodwill_and_intangibles": 7902386, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 332497579, "total_assets": 488892767, "short_term_debt": 5897667, "accounts_payable": 41148216, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60527619, "long_term_debt": 71250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106798707, "total_liabilities": 167326326, "total_debt": 77147667, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121634982, "total_equity": 311938371, "shares_outstanding": 64051000, "operating_cash_flow": 14826000, "stock_based_compensation": 290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10196000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1375000, "free_cash_flow": 25022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16501000", "ebitda": "-7777000", "netIncome": "-12967000", "grossProfit": "-7520000", "depreciation": "None", "totalRevenue": "42187000", "costOfRevenue": "49707000", "interestIncome": "306000", "incomeBeforeTax": "-18313000", "interestExpense": "1812000", "operatingIncome": "-15274000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5307000", "reportedCurrency": "USD", "netInterestIncome": "-1506000", "nonInterestIncome": "None", "operatingExpenses": "7754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8724000", "sellingGeneralAndAdministrative": "7111000", "netIncomeFromContinuingOperations": "-13006000" }, "balance": { "goodwill": "None", "inventory": "65433763", "commonStock": "558470069", "currentDebt": "None", "investments": "None", "totalAssets": "488892767", "longTermDebt": "71250000", "shortTermDebt": "5897667", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7902386", "reportedCurrency": "USD", "retainedEarnings": "-121634982", "totalLiabilities": "167326326", "otherCurrentAssets": "14795642", "totalCurrentAssets": "156395188", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14322905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332497579", "currentAccountsPayable": "41148216", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103469246", "totalShareholderEquity": "311938371", "capitalLeaseObligations": "1387000", "otherCurrentLiabilities": "13481736", "totalCurrentLiabilities": "60527619", "otherNonCurrentLiabilities": "547000", "totalNonCurrentLiabilities": "106798707", "cashAndShortTermInvestments": "61842878", "commonStockSharesOutstanding": "64051000", "intangibleAssetsExcludingGoodwill": "7902386", "cashAndCashEquivalentsAtCarryingValue": "61842878", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13006000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7920000", "operatingCashflow": "14826000", "capitalExpenditures": "10196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1375000", "cashflowFromInvestment": "-10196000", "stockBasedCompensation": "290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8724000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 44170000, "cost_of_revenue": 43218000, "gross_profit": 952000, "ebit": -12284000, "ebitda": -4891000, "pretax_income": -16380000, "tax_provision": -3079000, "net_income": -11945000, "net_income_to_common": -11945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43203819, "total_current_assets": 136421437, "total_assets": 396391512, "short_term_debt": 596930, "long_term_debt": 75000000, "total_debt": 75596930, "total_liabilities": 141901257, "total_equity": 247379821, "shares_outstanding": 64051000, "goodwill_and_intangibles": 6121519 }, "cash_flow": { "operating_cash_flow": 5845000, "capital_expenditure": 10777000, "free_cash_flow": 16622000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110791, "ticker_id": 6925, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12284000", "ebitda": "-4891000", "netIncome": "-11945000", "grossProfit": "952000", "depreciation": "None", "totalRevenue": "44170000", "costOfRevenue": "43218000", "interestIncome": "280000", "incomeBeforeTax": "-16380000", "interestExpense": "4096000", "operatingIncome": "-8941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3079000", "reportedCurrency": "USD", "netInterestIncome": "-3816000", "nonInterestIncome": "None", "operatingExpenses": "9893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7393000", "sellingGeneralAndAdministrative": "8022000", "netIncomeFromContinuingOperations": "-13301000" }, "balance": { "goodwill": "None", "inventory": "61250014", "commonStock": "410185575", "currentDebt": "None", "investments": "None", "totalAssets": "396391512", "longTermDebt": "75000000", "shortTermDebt": "596930", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6121519", "reportedCurrency": "USD", "retainedEarnings": "-77245755", "totalLiabilities": "141901257", "otherCurrentAssets": "6500570", "totalCurrentAssets": "136421437", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25467032", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259970074", "currentAccountsPayable": "31278148", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76133475", "totalShareholderEquity": "247379821", "capitalLeaseObligations": "1525000", "otherCurrentLiabilities": "6827886", "totalCurrentLiabilities": "42237787", "otherNonCurrentLiabilities": "724000", "totalNonCurrentLiabilities": "99663469", "cashAndShortTermInvestments": "43203819", "commonStockSharesOutstanding": "64051000", "intangibleAssetsExcludingGoodwill": "6121519", "cashAndCashEquivalentsAtCarryingValue": "43203819", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13301000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2031000", "operatingCashflow": "5845000", "capitalExpenditures": "10777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6786000", "cashflowFromInvestment": "-9844000", "stockBasedCompensation": "231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44170000, "cost_of_revenue": 43218000, "gross_profit": 952000, "research_and_development": null, "selling_general_admin": 8022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12284000, "depreciation_amortisation": 7393000, "ebitda": -4891000, "interest_expense": 4096000, "interest_income": null, "other_non_operating": null, "pretax_income": -16380000, "tax_provision": -3079000, "effective_tax_rate": null, "net_income": -11945000, "net_income_continuing_ops": -13301000, "net_income_to_common": -11945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43203819, "short_term_investments": null, "net_receivables": 25467032, "inventory": 61250014, "other_current_assets": null, "total_current_assets": 136421437, "net_ppe": null, "goodwill": null, "intangible_assets": 6121519, "goodwill_and_intangibles": 6121519, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259970074, "total_assets": 396391512, "short_term_debt": 596930, "accounts_payable": 31278148, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42237787, "long_term_debt": 75000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99663469, "total_liabilities": 141901257, "total_debt": 75596930, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77245755, "total_equity": 247379821, "shares_outstanding": 64051000, "operating_cash_flow": 5845000, "stock_based_compensation": 231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10777000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9844000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6786000, "free_cash_flow": 16622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12284000", "ebitda": "-4891000", "netIncome": "-11945000", "grossProfit": "952000", "depreciation": "None", "totalRevenue": "44170000", "costOfRevenue": "43218000", "interestIncome": "280000", "incomeBeforeTax": "-16380000", "interestExpense": "4096000", "operatingIncome": "-8941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3079000", "reportedCurrency": "USD", "netInterestIncome": "-3816000", "nonInterestIncome": "None", "operatingExpenses": "9893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7393000", "sellingGeneralAndAdministrative": "8022000", "netIncomeFromContinuingOperations": "-13301000" }, "balance": { "goodwill": "None", "inventory": "61250014", "commonStock": "410185575", "currentDebt": "None", "investments": "None", "totalAssets": "396391512", "longTermDebt": "75000000", "shortTermDebt": "596930", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6121519", "reportedCurrency": "USD", "retainedEarnings": "-77245755", "totalLiabilities": "141901257", "otherCurrentAssets": "6500570", "totalCurrentAssets": "136421437", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25467032", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259970074", "currentAccountsPayable": "31278148", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76133475", "totalShareholderEquity": "247379821", "capitalLeaseObligations": "1525000", "otherCurrentLiabilities": "6827886", "totalCurrentLiabilities": "42237787", "otherNonCurrentLiabilities": "724000", "totalNonCurrentLiabilities": "99663469", "cashAndShortTermInvestments": "43203819", "commonStockSharesOutstanding": "64051000", "intangibleAssetsExcludingGoodwill": "6121519", "cashAndCashEquivalentsAtCarryingValue": "43203819", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13301000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2031000", "operatingCashflow": "5845000", "capitalExpenditures": "10777000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6786000", "cashflowFromInvestment": "-9844000", "stockBasedCompensation": "231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7393000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 59739469, "cost_of_revenue": 57833859, "gross_profit": 1905610, "ebit": -15926722, "ebitda": -5090683, "pretax_income": -20025890, "tax_provision": -3884566, "net_income": -15479861, "net_income_to_common": -15479861, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39572000, "total_current_assets": 137153000, "total_assets": 372246000, "short_term_debt": 595000, "long_term_debt": 57000000, "total_debt": 57595000, "total_liabilities": 109382000, "total_equity": 254361000, "shares_outstanding": 64050000, "goodwill_and_intangibles": 6461000 }, "cash_flow": { "operating_cash_flow": -7658000, "capital_expenditure": 15352000, "free_cash_flow": 7694000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110793, "ticker_id": 6925, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15926722", "ebitda": "-5090683", "netIncome": "-15479861", "grossProfit": "1905610", "depreciation": "None", "totalRevenue": "59739469", "costOfRevenue": "57833859", "interestIncome": "546000", "incomeBeforeTax": "-20025890", "interestExpense": "2352000", "operatingIncome": "-15834362", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3884566", "reportedCurrency": "USD", "netInterestIncome": "-1806000", "nonInterestIncome": "None", "operatingExpenses": "17739972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57833859", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10836039", "sellingGeneralAndAdministrative": "12941310", "netIncomeFromContinuingOperations": "-11884000" }, "balance": { "goodwill": "None", "inventory": "62647000", "commonStock": "412291000", "currentDebt": "None", "investments": "None", "totalAssets": "372246000", "longTermDebt": "57000000", "shortTermDebt": "595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6461000", "reportedCurrency": "USD", "retainedEarnings": "-65702000", "totalLiabilities": "109382000", "otherCurrentAssets": "6720000", "totalCurrentAssets": "137153000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235093000", "currentAccountsPayable": "26724298", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "224375000", "shortLongTermDebtTotal": "58661000", "totalShareholderEquity": "254361000", "capitalLeaseObligations": "1661000", "otherCurrentLiabilities": "15339702", "totalCurrentLiabilities": "46118000", "otherNonCurrentLiabilities": "164000", "totalNonCurrentLiabilities": "63264000", "cashAndShortTermInvestments": "39572000", "commonStockSharesOutstanding": "64050000", "intangibleAssetsExcludingGoodwill": "6461000", "cashAndCashEquivalentsAtCarryingValue": "39572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11884000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "-7658000", "capitalExpenditures": "15352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1208000", "cashflowFromInvestment": "-15352000", "stockBasedCompensation": "336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59739469, "cost_of_revenue": 57833859, "gross_profit": 1905610, "research_and_development": null, "selling_general_admin": 12941310, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15926722, "depreciation_amortisation": 10836039, "ebitda": -5090683, "interest_expense": 2352000, "interest_income": null, "other_non_operating": null, "pretax_income": -20025890, "tax_provision": -3884566, "effective_tax_rate": null, "net_income": -15479861, "net_income_continuing_ops": -11884000, "net_income_to_common": -15479861, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39572000, "short_term_investments": null, "net_receivables": 28214000, "inventory": 62647000, "other_current_assets": null, "total_current_assets": 137153000, "net_ppe": null, "goodwill": null, "intangible_assets": 6461000, "goodwill_and_intangibles": 6461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 235093000, "total_assets": 372246000, "short_term_debt": 595000, "accounts_payable": 26724298, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46118000, "long_term_debt": 57000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63264000, "total_liabilities": 109382000, "total_debt": 57595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65702000, "total_equity": 254361000, "shares_outstanding": 64050000, "operating_cash_flow": -7658000, "stock_based_compensation": 336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15352000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1208000, "free_cash_flow": 7694000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15926722", "ebitda": "-5090683", "netIncome": "-15479861", "grossProfit": "1905610", "depreciation": "None", "totalRevenue": "59739469", "costOfRevenue": "57833859", "interestIncome": "546000", "incomeBeforeTax": "-20025890", "interestExpense": "2352000", "operatingIncome": "-15834362", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3884566", "reportedCurrency": "USD", "netInterestIncome": "-1806000", "nonInterestIncome": "None", "operatingExpenses": "17739972", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57833859", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10836039", "sellingGeneralAndAdministrative": "12941310", "netIncomeFromContinuingOperations": "-11884000" }, "balance": { "goodwill": "None", "inventory": "62647000", "commonStock": "412291000", "currentDebt": "None", "investments": "None", "totalAssets": "372246000", "longTermDebt": "57000000", "shortTermDebt": "595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6461000", "reportedCurrency": "USD", "retainedEarnings": "-65702000", "totalLiabilities": "109382000", "otherCurrentAssets": "6720000", "totalCurrentAssets": "137153000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235093000", "currentAccountsPayable": "26724298", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "224375000", "shortLongTermDebtTotal": "58661000", "totalShareholderEquity": "254361000", "capitalLeaseObligations": "1661000", "otherCurrentLiabilities": "15339702", "totalCurrentLiabilities": "46118000", "otherNonCurrentLiabilities": "164000", "totalNonCurrentLiabilities": "63264000", "cashAndShortTermInvestments": "39572000", "commonStockSharesOutstanding": "64050000", "intangibleAssetsExcludingGoodwill": "6461000", "cashAndCashEquivalentsAtCarryingValue": "39572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11884000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "-7658000", "capitalExpenditures": "15352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1208000", "cashflowFromInvestment": "-15352000", "stockBasedCompensation": "336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6808000", "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": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "income_statement": { "revenue": 70356410, "cost_of_revenue": 57001807, "gross_profit": 13354603, "ebit": -3168754, "ebitda": 6499125, "pretax_income": -6156020, "tax_provision": 1747318, "net_income": -7634418, "net_income_to_common": -7634418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63980000, "total_current_assets": 160328000, "total_assets": 393319000, "short_term_debt": 18590000, "long_term_debt": 47000000, "total_debt": 65590000, "total_liabilities": 111763000, "total_equity": 272566000, "shares_outstanding": 64045000, "goodwill_and_intangibles": 6749000 }, "cash_flow": { "operating_cash_flow": 18057000, "capital_expenditure": 12758000, "free_cash_flow": 30815000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110794, "ticker_id": 6925, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:13.927514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3168754", "ebitda": "6499125", "netIncome": "-7634418", "grossProfit": "13354603", "depreciation": "None", "totalRevenue": "70356410", "costOfRevenue": "57001807", "interestIncome": "480000", "incomeBeforeTax": "-6156020", "interestExpense": "1756000", "operatingIncome": "-2780608", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1747318", "reportedCurrency": "USD", "netInterestIncome": "-1276000", "nonInterestIncome": "None", "operatingExpenses": "16135211", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57001807", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9667879", "sellingGeneralAndAdministrative": "11825864", "netIncomeFromContinuingOperations": "-5966000" }, "balance": { "goodwill": "None", "inventory": "63164000", "commonStock": "412324000", "currentDebt": "None", "investments": "None", "totalAssets": "393319000", "longTermDebt": "47000000", "shortTermDebt": "18590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6749000", "reportedCurrency": "USD", "retainedEarnings": "-54671000", "totalLiabilities": "111763000", "otherCurrentAssets": "9200000", "totalCurrentAssets": "160328000", "currentLongTermDebt": "18000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232991000", "currentAccountsPayable": "28489336", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "224101000", "shortLongTermDebtTotal": "66795000", "totalShareholderEquity": "272566000", "capitalLeaseObligations": "1795000", "otherCurrentLiabilities": "6963664", "totalCurrentLiabilities": "57181000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "54582000", "cashAndShortTermInvestments": "63980000", "commonStockSharesOutstanding": "64045000", "intangibleAssetsExcludingGoodwill": "6749000", "cashAndCashEquivalentsAtCarryingValue": "63980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5966000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3868000", "operatingCashflow": "18057000", "capitalExpenditures": "12758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1756000", "cashflowFromInvestment": "-14283000", "stockBasedCompensation": "413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70356410, "cost_of_revenue": 57001807, "gross_profit": 13354603, "research_and_development": null, "selling_general_admin": 11825864, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3168754, "depreciation_amortisation": 9667879, "ebitda": 6499125, "interest_expense": 1756000, "interest_income": null, "other_non_operating": null, "pretax_income": -6156020, "tax_provision": 1747318, "effective_tax_rate": null, "net_income": -7634418, "net_income_continuing_ops": -5966000, "net_income_to_common": -7634418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63980000, "short_term_investments": null, "net_receivables": 23984000, "inventory": 63164000, "other_current_assets": null, "total_current_assets": 160328000, "net_ppe": null, "goodwill": null, "intangible_assets": 6749000, "goodwill_and_intangibles": 6749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232991000, "total_assets": 393319000, "short_term_debt": 18590000, "accounts_payable": 28489336, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57181000, "long_term_debt": 47000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54582000, "total_liabilities": 111763000, "total_debt": 65590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54671000, "total_equity": 272566000, "shares_outstanding": 64045000, "operating_cash_flow": 18057000, "stock_based_compensation": 413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14283000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1756000, "free_cash_flow": 30815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3168754", "ebitda": "6499125", "netIncome": "-7634418", "grossProfit": "13354603", "depreciation": "None", "totalRevenue": "70356410", "costOfRevenue": "57001807", "interestIncome": "480000", "incomeBeforeTax": "-6156020", "interestExpense": "1756000", "operatingIncome": "-2780608", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1747318", "reportedCurrency": "USD", "netInterestIncome": "-1276000", "nonInterestIncome": "None", "operatingExpenses": "16135211", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57001807", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9667879", "sellingGeneralAndAdministrative": "11825864", "netIncomeFromContinuingOperations": "-5966000" }, "balance": { "goodwill": "None", "inventory": "63164000", "commonStock": "412324000", "currentDebt": "None", "investments": "None", "totalAssets": "393319000", "longTermDebt": "47000000", "shortTermDebt": "18590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6749000", "reportedCurrency": "USD", "retainedEarnings": "-54671000", "totalLiabilities": "111763000", "otherCurrentAssets": "9200000", "totalCurrentAssets": "160328000", "currentLongTermDebt": "18000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232991000", "currentAccountsPayable": "28489336", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "224101000", "shortLongTermDebtTotal": "66795000", "totalShareholderEquity": "272566000", "capitalLeaseObligations": "1795000", "otherCurrentLiabilities": "6963664", "totalCurrentLiabilities": "57181000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "54582000", "cashAndShortTermInvestments": "63980000", "commonStockSharesOutstanding": "64045000", "intangibleAssetsExcludingGoodwill": "6749000", "cashAndCashEquivalentsAtCarryingValue": "63980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5966000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3868000", "operatingCashflow": "18057000", "capitalExpenditures": "12758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1756000", "cashflowFromInvestment": "-14283000", "stockBasedCompensation": "413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }