{ "ticker": { "uuid": "1086422a-a056-4d34-af7c-f61dd6aadb26", "symbol": "CDZI", "name": "Cadiz Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/1086422a-a056-4d34-af7c-f61dd6aadb26/", "api_url": "https://sharemaestro.com/factors/api/tickers/1086422a-a056-4d34-af7c-f61dd6aadb26/" }, "ticker_metadata": { "id": 5281, "uuid": "1086422a-a056-4d34-af7c-f61dd6aadb26", "symbol": "CDZI", "name": "Cadiz Inc", "asset_type": "equity", "market_cap": 410341000, "stock_exchange_id": 2, "industry": "Utilities - Regulated Water", "sector": "Utilities", "description": "Cadiz Inc. is a natural resource development company in the United States. The company is headquartered in Los Angeles, California.", "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": "1086422a-a056-4d34-af7c-f61dd6aadb26", "symbol": "CDZI", "name": "Cadiz Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/1086422a-a056-4d34-af7c-f61dd6aadb26/", "api_url": "https://sharemaestro.com/factors/api/tickers/1086422a-a056-4d34-af7c-f61dd6aadb26/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.14, "quality": 0.04, "momentum": 0.79, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.14, "market_cap": 345756240, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0147, "roe": -2.1254, "piotroski_f_score": 3, "momentum_12_1": 0.5032, "volatility_252d": 0.555 }, "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": true }, "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": "2026-06-07T06:46:41.344031+00:00", "batch_id": "" }, "size": { "price_close": 4.14, "market_cap": 345756240, "market_cap_usd": 345756240, "enterprise_value": 415189240, "shares_outstanding": 83516000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 22.1468, "ptbv_ratio": 34.9319, "ps_ratio": 23.0643, "pcf_ratio": null, "pfcf_ratio": -24.2347, "ev_ebitda": null, "ev_ebit": -16.9347, "ev_sales": 27.6959, "ev_fcf": -29.1014, "earnings_yield": null, "fcf_yield": -0.0344, "price_to_sales": 23.0643, "price_to_book": 22.1468, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0361 }, "yield": { "dividend_yield": 0.0147, "buyback_yield": 0, "shareholder_yield": 0.0147, "debt_paydown_yield": null, "total_yield": 0.0147 }, "quality": { "gross_margin": 0.3135, "operating_margin": -1.6354, "net_margin": -2.2135, "ebitda_margin": -1.5535, "fcf_margin": -0.9517, "roe": -2.1254, "roa": -0.2271, "roic": -0.2162, "roc_greenblatt": null, "asset_turnover": 0.1026, "cash_conversion": 0.43, "accruals_ratio": -0.0848, "sbc_to_revenue": 0.2005, "piotroski_f_score": 3, "altman_z_score": -5.4853, "earnings_stability_5y": 0.1306, "revenue_stability_5y": 1.3954, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0322, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.3595, "net_debt_to_ebitda": -2.9814, "debt_to_assets": 0.5883, "interest_coverage": -2.5996, "current_ratio": 1.8771, "quick_ratio": 1.7609, "net_debt": 69433000, "local_beta": -0.0029, "volatility_252d": 0.555, "volatility_60d": 1.3203, "max_drawdown_12m": -0.4046, "risk_adjusted_momentum": 0.9066 }, "growth": { "revenue_growth_1y": 0.3103, "revenue_growth_3y_cagr": 1.2151, "revenue_growth_5y_cagr": 0.9764, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.4184, "revenue_growth": 0.3103, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1284, "price_return_3m": -0.2218, "price_return_6m": -0.2737, "price_return_9m": 0.1662, "price_return_12m": 0.3101, "price_return_12m_ex1m": 0.5032, "momentum_6m": -0.2737, "momentum_12m": 0.3101, "momentum_12_1": 0.5032, "distance_from_52w_high": -0.4017, "distance_from_52w_low": 0.4839, "relative_strength": 0.1522 }, "raw_ttm": { "revenue_ttm": 14991000, "gross_profit_ttm": 4699000, "ebit_ttm": -24517000, "ebitda_ttm": -23289000, "net_income_ttm": -33182000, "eps_diluted_ttm": -0.3973, "operating_cash_flow_ttm": -20796000, "capital_expenditure_ttm": 6529000, "fcf_ttm": -14267000, "dividends_paid_ttm": 5083000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9431000, "cash_and_equivalents": 16535000, "total_current_assets": 23717000, "total_current_liabilities": 12635000, "net_ppe": null, "total_assets": 146120000, "total_debt": 85968000, "total_equity": 15612000, "net_working_capital": -5084000, "book_value_per_share": 0.1869, "retained_earnings": -700828000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9898000, "tangible_book_per_share": 0.1185 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 96, "rank_ptbv": 95, "rank_ps": 95, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 98, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 69, "rank_fcf_margin": 95, "rank_piotroski": 86, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 38 }, "composites": { "value_composite": 86, "quality_composite": 96, "momentum_composite": 21, "growth_composite": 18, "yield_composite": 28, "svqf_composite": 42, "vc1_composite": 86, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.0748, "os_score": 0.09, "value_percentile": 0.14, "quality_percentile": 0.04, "momentum_percentile": 0.79, "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": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 82, "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": true } } }, "latest_snapshot_fields": { "id": 578, "ticker_id": 5281, "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": "2026-06-07T06:46:41.344031+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.14, "market_cap": 345756240, "market_cap_usd": 345756240, "enterprise_value": 415189240, "shares_outstanding": 83516000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 22.14682552, "ptbv_ratio": 34.93192968, "ps_ratio": 23.06425455, "pcf_ratio": null, "pfcf_ratio": -24.23468424, "ev_ebitda": null, "ev_ebit": -16.93474895, "ev_sales": 27.69590021, "ev_fcf": -29.10136959, "earnings_yield": null, "fcf_yield": -0.03436264, "dividend_yield": 0.01470111, "buyback_yield": 0, "shareholder_yield": 0.01470111, "debt_paydown_yield": null, "total_yield": 0.01470111, "gross_margin": 0.31345474, "operating_margin": -1.63544794, "net_margin": -2.21346141, "ebitda_margin": -1.55353212, "fcf_margin": -0.95170436, "roe": -2.12541635, "roa": -0.22708733, "roic": -0.21621201, "roc_greenblatt": null, "asset_turnover": 0.10259376, "cash_conversion": 0.42996203, "accruals_ratio": -0.08476595, "sbc_to_revenue": 0.20052031, "debt_to_equity": 8.35946708, "net_debt_to_ebitda": -2.98136459, "debt_to_assets": 0.58833835, "interest_coverage": -2.59961828, "current_ratio": 1.87708746, "quick_ratio": 1.76090226, "net_debt": 69433000, "revenue_growth_1y": 0.31028756, "revenue_growth_3y_cagr": 1.21505432, "revenue_growth_5y_cagr": 0.97636573, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.41841722, "piotroski_f_score": 3, "altman_z_score": -5.48525549, "earnings_stability_5y": 0.130649, "revenue_stability_5y": 1.395418, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12842105, "price_return_3m": -0.22180451, "price_return_6m": -0.27368421, "price_return_9m": 0.16619718, "price_return_12m": 0.31012658, "price_return_12m_ex1m": 0.50316456, "distance_from_52w_high": -0.4017341, "distance_from_52w_low": 0.48387097, "relative_strength": 0.15218553, "local_beta": -0.0029, "volatility_252d": 0.554995, "volatility_60d": 1.320275, "max_drawdown_12m": -0.40462428, "revenue_ttm": 14991000, "gross_profit_ttm": 4699000, "ebit_ttm": -24517000, "ebitda_ttm": -23289000, "net_income_ttm": -33182000, "eps_diluted_ttm": -0.39731309, "operating_cash_flow_ttm": -20796000, "capital_expenditure_ttm": 6529000, "fcf_ttm": -14267000, "dividends_paid_ttm": 5083000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9431000, "cash_and_equivalents": 16535000, "total_current_assets": 23717000, "total_current_liabilities": 12635000, "net_ppe": null, "total_assets": 146120000, "total_debt": 85968000, "total_equity": 15612000, "net_working_capital": -5084000, "book_value_per_share": 0.18693424, "retained_earnings": -700828000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9898000, "tangible_book_per_share": 0.11851621, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 50, "rank_pb": 96, "rank_ptbv": 95, "rank_ps": 95, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 98, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 69, "rank_fcf_margin": 95, "rank_piotroski": 86, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 38, "value_composite": 86, "quality_composite": 96, "momentum_composite": 21, "growth_composite": 18, "yield_composite": 28, "svqf_composite": 42, "vc1_composite": 86, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 82, "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": 4.14, "os": 0.09, "value": 0.14, "quality": 0.04, "momentum": 0.79, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0147, "roe": -2.1254, "momentum_12_1": 0.5032, "complete_fields": { "id": 578, "ticker_id": 5281, "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": "2026-06-07T06:46:41.344031+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.14, "market_cap": 345756240, "market_cap_usd": 345756240, "enterprise_value": 415189240, "shares_outstanding": 83516000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 22.14682552, "ptbv_ratio": 34.93192968, "ps_ratio": 23.06425455, "pcf_ratio": null, "pfcf_ratio": -24.23468424, "ev_ebitda": null, "ev_ebit": -16.93474895, "ev_sales": 27.69590021, "ev_fcf": -29.10136959, "earnings_yield": null, "fcf_yield": -0.03436264, "dividend_yield": 0.01470111, "buyback_yield": 0, "shareholder_yield": 0.01470111, "debt_paydown_yield": null, "total_yield": 0.01470111, "gross_margin": 0.31345474, "operating_margin": -1.63544794, "net_margin": -2.21346141, "ebitda_margin": -1.55353212, "fcf_margin": -0.95170436, "roe": -2.12541635, "roa": -0.22708733, "roic": -0.21621201, "roc_greenblatt": null, "asset_turnover": 0.10259376, "cash_conversion": 0.42996203, "accruals_ratio": -0.08476595, "sbc_to_revenue": 0.20052031, "debt_to_equity": 8.35946708, "net_debt_to_ebitda": -2.98136459, "debt_to_assets": 0.58833835, "interest_coverage": -2.59961828, "current_ratio": 1.87708746, "quick_ratio": 1.76090226, "net_debt": 69433000, "revenue_growth_1y": 0.31028756, "revenue_growth_3y_cagr": 1.21505432, "revenue_growth_5y_cagr": 0.97636573, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.41841722, "piotroski_f_score": 3, "altman_z_score": -5.48525549, "earnings_stability_5y": 0.130649, "revenue_stability_5y": 1.395418, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12842105, "price_return_3m": -0.22180451, "price_return_6m": -0.27368421, "price_return_9m": 0.16619718, "price_return_12m": 0.31012658, "price_return_12m_ex1m": 0.50316456, "distance_from_52w_high": -0.4017341, "distance_from_52w_low": 0.48387097, "relative_strength": 0.15218553, "local_beta": -0.0029, "volatility_252d": 0.554995, "volatility_60d": 1.320275, "max_drawdown_12m": -0.40462428, "revenue_ttm": 14991000, "gross_profit_ttm": 4699000, "ebit_ttm": -24517000, "ebitda_ttm": -23289000, "net_income_ttm": -33182000, "eps_diluted_ttm": -0.39731309, "operating_cash_flow_ttm": -20796000, "capital_expenditure_ttm": 6529000, "fcf_ttm": -14267000, "dividends_paid_ttm": 5083000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9431000, "cash_and_equivalents": 16535000, "total_current_assets": 23717000, "total_current_liabilities": 12635000, "net_ppe": null, "total_assets": 146120000, "total_debt": 85968000, "total_equity": 15612000, "net_working_capital": -5084000, "book_value_per_share": 0.18693424, "retained_earnings": -700828000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9898000, "tangible_book_per_share": 0.11851621, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 50, "rank_pb": 96, "rank_ptbv": 95, "rank_ps": 95, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 40, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 98, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 69, "rank_fcf_margin": 95, "rank_piotroski": 86, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 38, "value_composite": 86, "quality_composite": 96, "momentum_composite": 21, "growth_composite": 18, "yield_composite": 28, "svqf_composite": 42, "vc1_composite": 86, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 82, "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 16313000, "cost_of_revenue": 11163000, "gross_profit": 5150000, "ebit": -25026000, "ebitda": -23410000, "pretax_income": -34140000, "tax_provision": -11000, "net_income": -34129000, "net_income_to_common": -34129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8599000, "total_current_assets": 16051000, "total_assets": 140914000, "short_term_debt": 415000, "long_term_debt": 72705000, "total_debt": 73120000, "total_liabilities": 117658000, "total_equity": 23256000, "shares_outstanding": 81064000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -18930000, "capital_expenditure": 7576000, "free_cash_flow": -11354000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39179, "ticker_id": 5281, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25026000", "ebitda": "-23410000", "netIncome": "-34129000", "grossProfit": "5150000", "depreciation": "None", "totalRevenue": "16313000", "costOfRevenue": "11163000", "interestIncome": "477000", "incomeBeforeTax": "-34140000", "interestExpense": "9114000", "operatingIncome": "-25598000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-8580000", "nonInterestIncome": "None", "operatingExpenses": "30748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1616000", "sellingGeneralAndAdministrative": "29484000", "netIncomeFromContinuingOperations": "-34151000" }, "balance": { "goodwill": "5714000", "inventory": "1138000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "140914000", "longTermDebt": "72705000", "shortTermDebt": "415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-692192000", "totalLiabilities": "117658000", "otherCurrentAssets": "701000", "totalCurrentAssets": "16051000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124863000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104209000", "totalShareholderEquity": "23256000", "capitalLeaseObligations": "31453000", "otherCurrentLiabilities": "8685000", "totalCurrentLiabilities": "13188000", "otherNonCurrentLiabilities": "51000", "totalNonCurrentLiabilities": "104470000", "cashAndShortTermInvestments": "8599000", "commonStockSharesOutstanding": "81064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34151000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1882000", "operatingCashflow": "-18930000", "capitalExpenditures": "7576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25438000", "cashflowFromInvestment": "-12576000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16313000, "cost_of_revenue": 11163000, "gross_profit": 5150000, "research_and_development": null, "selling_general_admin": 29484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25026000, "depreciation_amortisation": 1616000, "ebitda": -23410000, "interest_expense": 9114000, "interest_income": null, "other_non_operating": null, "pretax_income": -34140000, "tax_provision": -11000, "effective_tax_rate": null, "net_income": -34129000, "net_income_continuing_ops": -34151000, "net_income_to_common": -34129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8599000, "short_term_investments": null, "net_receivables": 5613000, "inventory": 1138000, "other_current_assets": null, "total_current_assets": 16051000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124863000, "total_assets": 140914000, "short_term_debt": 415000, "accounts_payable": 3783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13188000, "long_term_debt": 72705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104470000, "total_liabilities": 117658000, "total_debt": 73120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -692192000, "total_equity": 23256000, "shares_outstanding": 81064000, "operating_cash_flow": -18930000, "stock_based_compensation": 5299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12576000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25438000, "free_cash_flow": -11354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25026000", "ebitda": "-23410000", "netIncome": "-34129000", "grossProfit": "5150000", "depreciation": "None", "totalRevenue": "16313000", "costOfRevenue": "11163000", "interestIncome": "477000", "incomeBeforeTax": "-34140000", "interestExpense": "9114000", "operatingIncome": "-25598000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-8580000", "nonInterestIncome": "None", "operatingExpenses": "30748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1616000", "sellingGeneralAndAdministrative": "29484000", "netIncomeFromContinuingOperations": "-34151000" }, "balance": { "goodwill": "5714000", "inventory": "1138000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "140914000", "longTermDebt": "72705000", "shortTermDebt": "415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-692192000", "totalLiabilities": "117658000", "otherCurrentAssets": "701000", "totalCurrentAssets": "16051000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124863000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104209000", "totalShareholderEquity": "23256000", "capitalLeaseObligations": "31453000", "otherCurrentLiabilities": "8685000", "totalCurrentLiabilities": "13188000", "otherNonCurrentLiabilities": "51000", "totalNonCurrentLiabilities": "104470000", "cashAndShortTermInvestments": "8599000", "commonStockSharesOutstanding": "81064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34151000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1882000", "operatingCashflow": "-18930000", "capitalExpenditures": "7576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25438000", "cashflowFromInvestment": "-12576000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1616000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 9608000, "cost_of_revenue": 7298000, "gross_profit": 2310000, "ebit": -22818000, "ebitda": -21441000, "pretax_income": -31129000, "tax_provision": 11000, "net_income": -31140000, "net_income_to_common": -31140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17292000, "total_current_assets": 25786000, "total_assets": 134494000, "short_term_debt": 434000, "long_term_debt": 56708000, "total_debt": 57142000, "total_liabilities": 100533000, "total_equity": 33961000, "shares_outstanding": 68847000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -21532000, "capital_expenditure": 934000, "free_cash_flow": -20598000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39184, "ticker_id": 5281, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22818000", "ebitda": "-21441000", "netIncome": "-31140000", "grossProfit": "2310000", "depreciation": "None", "totalRevenue": "9608000", "costOfRevenue": "7298000", "interestIncome": "342000", "incomeBeforeTax": "-31129000", "interestExpense": "8004000", "operatingIncome": "-23249000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-7880000", "nonInterestIncome": "None", "operatingExpenses": "25559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1377000", "sellingGeneralAndAdministrative": "24345000", "netIncomeFromContinuingOperations": "-31140000" }, "balance": { "goodwill": "5714000", "inventory": "3020000", "commonStock": "752000", "currentDebt": "None", "investments": "None", "totalAssets": "134494000", "longTermDebt": "56708000", "shortTermDebt": "434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-676096000", "totalLiabilities": "100533000", "otherCurrentAssets": "888000", "totalCurrentAssets": "25786000", "currentLongTermDebt": "120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108708000", "currentAccountsPayable": "2261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85890000", "totalShareholderEquity": "33961000", "capitalLeaseObligations": "29062000", "otherCurrentLiabilities": "10485000", "totalCurrentLiabilities": "14406000", "otherNonCurrentLiabilities": "46000", "totalNonCurrentLiabilities": "86127000", "cashAndShortTermInvestments": "17292000", "commonStockSharesOutstanding": "68847000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31140000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-914000", "operatingCashflow": "-21532000", "capitalExpenditures": "934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35506000", "cashflowFromInvestment": "-1184000", "stockBasedCompensation": "4605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9608000, "cost_of_revenue": 7298000, "gross_profit": 2310000, "research_and_development": null, "selling_general_admin": 24345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22818000, "depreciation_amortisation": 1377000, "ebitda": -21441000, "interest_expense": 8004000, "interest_income": null, "other_non_operating": null, "pretax_income": -31129000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": -31140000, "net_income_continuing_ops": -31140000, "net_income_to_common": -31140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17292000, "short_term_investments": null, "net_receivables": 4586000, "inventory": 3020000, "other_current_assets": null, "total_current_assets": 25786000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108708000, "total_assets": 134494000, "short_term_debt": 434000, "accounts_payable": 2261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14406000, "long_term_debt": 56708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86127000, "total_liabilities": 100533000, "total_debt": 57142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -676096000, "total_equity": 33961000, "shares_outstanding": 68847000, "operating_cash_flow": -21532000, "stock_based_compensation": 4605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1184000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35506000, "free_cash_flow": -20598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22818000", "ebitda": "-21441000", "netIncome": "-31140000", "grossProfit": "2310000", "depreciation": "None", "totalRevenue": "9608000", "costOfRevenue": "7298000", "interestIncome": "342000", "incomeBeforeTax": "-31129000", "interestExpense": "8004000", "operatingIncome": "-23249000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-7880000", "nonInterestIncome": "None", "operatingExpenses": "25559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1377000", "sellingGeneralAndAdministrative": "24345000", "netIncomeFromContinuingOperations": "-31140000" }, "balance": { "goodwill": "5714000", "inventory": "3020000", "commonStock": "752000", "currentDebt": "None", "investments": "None", "totalAssets": "134494000", "longTermDebt": "56708000", "shortTermDebt": "434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-676096000", "totalLiabilities": "100533000", "otherCurrentAssets": "888000", "totalCurrentAssets": "25786000", "currentLongTermDebt": "120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108708000", "currentAccountsPayable": "2261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85890000", "totalShareholderEquity": "33961000", "capitalLeaseObligations": "29062000", "otherCurrentLiabilities": "10485000", "totalCurrentLiabilities": "14406000", "otherNonCurrentLiabilities": "46000", "totalNonCurrentLiabilities": "86127000", "cashAndShortTermInvestments": "17292000", "commonStockSharesOutstanding": "68847000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31140000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-914000", "operatingCashflow": "-21532000", "capitalExpenditures": "934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35506000", "cashflowFromInvestment": "-1184000", "stockBasedCompensation": "4605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1377000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 1991000, "cost_of_revenue": 2887000, "gross_profit": -896000, "ebit": -25860000, "ebitda": -24491000, "pretax_income": -31435000, "tax_provision": 11000, "net_income": -31446000, "net_income_to_common": -31446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4502000, "total_current_assets": 8020000, "total_assets": 107374000, "short_term_debt": 309000, "long_term_debt": 37711000, "total_debt": 38020000, "total_liabilities": 67407000, "total_equity": 39967000, "shares_outstanding": 65656000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -20924000, "capital_expenditure": 5787000, "free_cash_flow": -15137000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39189, "ticker_id": 5281, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25860000", "ebitda": "-24491000", "netIncome": "-31446000", "grossProfit": "-896000", "depreciation": "None", "totalRevenue": "1991000", "costOfRevenue": "2887000", "interestIncome": "631000", "incomeBeforeTax": "-31435000", "interestExpense": "5575000", "operatingIncome": "-20940000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-5756000", "nonInterestIncome": "None", "operatingExpenses": "20044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1369000", "sellingGeneralAndAdministrative": "18797000", "netIncomeFromContinuingOperations": "-31543000" }, "balance": { "goodwill": "5714000", "inventory": "2106000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "107374000", "longTermDebt": "37711000", "shortTermDebt": "309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639850000", "totalLiabilities": "67407000", "otherCurrentAssets": "508000", "totalCurrentAssets": "8020000", "currentLongTermDebt": "182000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99354000", "currentAccountsPayable": "1245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61215000", "totalShareholderEquity": "39967000", "capitalLeaseObligations": "23322000", "otherCurrentLiabilities": "3908000", "totalCurrentLiabilities": "5835000", "otherNonCurrentLiabilities": "41000", "totalNonCurrentLiabilities": "61572000", "cashAndShortTermInvestments": "4502000", "commonStockSharesOutstanding": "65656000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31446000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1790000", "operatingCashflow": "-20924000", "capitalExpenditures": "5787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17565000", "cashflowFromInvestment": "-5787000", "stockBasedCompensation": "1496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1991000, "cost_of_revenue": 2887000, "gross_profit": -896000, "research_and_development": null, "selling_general_admin": 18797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25860000, "depreciation_amortisation": 1369000, "ebitda": -24491000, "interest_expense": 5575000, "interest_income": null, "other_non_operating": null, "pretax_income": -31435000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": -31446000, "net_income_continuing_ops": -31543000, "net_income_to_common": -31446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4502000, "short_term_investments": null, "net_receivables": 904000, "inventory": 2106000, "other_current_assets": null, "total_current_assets": 8020000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99354000, "total_assets": 107374000, "short_term_debt": 309000, "accounts_payable": 1245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5835000, "long_term_debt": 37711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61572000, "total_liabilities": 67407000, "total_debt": 38020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639850000, "total_equity": 39967000, "shares_outstanding": 65656000, "operating_cash_flow": -20924000, "stock_based_compensation": 1496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5787000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17565000, "free_cash_flow": -15137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25860000", "ebitda": "-24491000", "netIncome": "-31446000", "grossProfit": "-896000", "depreciation": "None", "totalRevenue": "1991000", "costOfRevenue": "2887000", "interestIncome": "631000", "incomeBeforeTax": "-31435000", "interestExpense": "5575000", "operatingIncome": "-20940000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-5756000", "nonInterestIncome": "None", "operatingExpenses": "20044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1369000", "sellingGeneralAndAdministrative": "18797000", "netIncomeFromContinuingOperations": "-31543000" }, "balance": { "goodwill": "5714000", "inventory": "2106000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "107374000", "longTermDebt": "37711000", "shortTermDebt": "309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639850000", "totalLiabilities": "67407000", "otherCurrentAssets": "508000", "totalCurrentAssets": "8020000", "currentLongTermDebt": "182000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99354000", "currentAccountsPayable": "1245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61215000", "totalShareholderEquity": "39967000", "capitalLeaseObligations": "23322000", "otherCurrentLiabilities": "3908000", "totalCurrentLiabilities": "5835000", "otherNonCurrentLiabilities": "41000", "totalNonCurrentLiabilities": "61572000", "cashAndShortTermInvestments": "4502000", "commonStockSharesOutstanding": "65656000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31446000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1790000", "operatingCashflow": "-20924000", "capitalExpenditures": "5787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17565000", "cashflowFromInvestment": "-5787000", "stockBasedCompensation": "1496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1369000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 1501000, "cost_of_revenue": 2067000, "gross_profit": -566000, "ebit": -16562000, "ebitda": -15890000, "pretax_income": -24785000, "tax_provision": 7000, "net_income": -24792000, "net_income_to_common": -24792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9997000, "total_current_assets": 12435000, "total_assets": 110787000, "short_term_debt": 249000, "long_term_debt": 48950000, "total_debt": 49199000, "total_liabilities": 76564000, "total_equity": 34223000, "shares_outstanding": 49871000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -18599000, "capital_expenditure": 3376000, "free_cash_flow": -15223000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39194, "ticker_id": 5281, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16562000", "ebitda": "-15890000", "netIncome": "-24792000", "grossProfit": "-566000", "depreciation": "None", "totalRevenue": "1501000", "costOfRevenue": "2067000", "interestIncome": "0", "incomeBeforeTax": "-24785000", "interestExpense": "8263000", "operatingIncome": "-16562000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-8263000", "nonInterestIncome": "None", "operatingExpenses": "15996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672000", "sellingGeneralAndAdministrative": "15342000", "netIncomeFromContinuingOperations": "-24792000" }, "balance": { "goodwill": "5714000", "inventory": "316000", "commonStock": "556000", "currentDebt": "None", "investments": "None", "totalAssets": "110787000", "longTermDebt": "48950000", "shortTermDebt": "249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-603298000", "totalLiabilities": "76564000", "otherCurrentAssets": "1668000", "totalCurrentAssets": "12435000", "currentLongTermDebt": "140000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98352000", "currentAccountsPayable": "1107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84691000", "shortLongTermDebtTotal": "70388000", "totalShareholderEquity": "34223000", "capitalLeaseObligations": "21298000", "otherCurrentLiabilities": "3533000", "totalCurrentLiabilities": "5639000", "otherNonCurrentLiabilities": "36000", "totalNonCurrentLiabilities": "70925000", "cashAndShortTermInvestments": "9997000", "commonStockSharesOutstanding": "49871000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24792000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-236000", "operatingCashflow": "-18599000", "capitalExpenditures": "3376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16647000", "cashflowFromInvestment": "-4122000", "stockBasedCompensation": "1876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1501000, "cost_of_revenue": 2067000, "gross_profit": -566000, "research_and_development": null, "selling_general_admin": 15342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16562000, "depreciation_amortisation": 672000, "ebitda": -15890000, "interest_expense": 8263000, "interest_income": null, "other_non_operating": null, "pretax_income": -24785000, "tax_provision": 7000, "effective_tax_rate": null, "net_income": -24792000, "net_income_continuing_ops": -24792000, "net_income_to_common": -24792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9997000, "short_term_investments": null, "net_receivables": 454000, "inventory": 316000, "other_current_assets": null, "total_current_assets": 12435000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98352000, "total_assets": 110787000, "short_term_debt": 249000, "accounts_payable": 1107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5639000, "long_term_debt": 48950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70925000, "total_liabilities": 76564000, "total_debt": 49199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -603298000, "total_equity": 34223000, "shares_outstanding": 49871000, "operating_cash_flow": -18599000, "stock_based_compensation": 1876000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4122000, "dividends_paid": 5106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16647000, "free_cash_flow": -15223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16562000", "ebitda": "-15890000", "netIncome": "-24792000", "grossProfit": "-566000", "depreciation": "None", "totalRevenue": "1501000", "costOfRevenue": "2067000", "interestIncome": "0", "incomeBeforeTax": "-24785000", "interestExpense": "8263000", "operatingIncome": "-16562000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-8263000", "nonInterestIncome": "None", "operatingExpenses": "15996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672000", "sellingGeneralAndAdministrative": "15342000", "netIncomeFromContinuingOperations": "-24792000" }, "balance": { "goodwill": "5714000", "inventory": "316000", "commonStock": "556000", "currentDebt": "None", "investments": "None", "totalAssets": "110787000", "longTermDebt": "48950000", "shortTermDebt": "249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-603298000", "totalLiabilities": "76564000", "otherCurrentAssets": "1668000", "totalCurrentAssets": "12435000", "currentLongTermDebt": "140000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98352000", "currentAccountsPayable": "1107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84691000", "shortLongTermDebtTotal": "70388000", "totalShareholderEquity": "34223000", "capitalLeaseObligations": "21298000", "otherCurrentLiabilities": "3533000", "totalCurrentLiabilities": "5639000", "otherNonCurrentLiabilities": "36000", "totalNonCurrentLiabilities": "70925000", "cashAndShortTermInvestments": "9997000", "commonStockSharesOutstanding": "49871000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24792000", "profitLoss": "None", "dividendPayout": "5106000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-236000", "operatingCashflow": "-18599000", "capitalExpenditures": "3376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16647000", "cashflowFromInvestment": "-4122000", "stockBasedCompensation": "1876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "672000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 564000, "cost_of_revenue": 438000, "gross_profit": 564000, "ebit": -20702000, "ebitda": -20264000, "pretax_income": -31239000, "tax_provision": 10000, "net_income": -31249000, "net_income_to_common": -31249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10965000, "total_current_assets": 13214000, "total_assets": 112493000, "short_term_debt": 131000, "long_term_debt": 46477000, "total_debt": 46608000, "total_liabilities": 71884000, "total_equity": 40609000, "shares_outstanding": 40561000, "goodwill_and_intangibles": 3813000 }, "cash_flow": { "operating_cash_flow": -15274000, "capital_expenditure": 22908000, "free_cash_flow": 7634000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39199, "ticker_id": 5281, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20702000", "ebitda": "-20264000", "netIncome": "-31249000", "grossProfit": "564000", "depreciation": "None", "totalRevenue": "564000", "costOfRevenue": "438000", "interestIncome": "None", "incomeBeforeTax": "-31239000", "interestExpense": "9595000", "operatingIncome": "-17512000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-11959000", "nonInterestIncome": "None", "operatingExpenses": "18076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438000", "sellingGeneralAndAdministrative": "17653000", "netIncomeFromContinuingOperations": "-31249000" }, "balance": { "goodwill": "3813000", "inventory": "1288000", "commonStock": "436000", "currentDebt": "None", "investments": "None", "totalAssets": "112493000", "longTermDebt": "46477000", "shortTermDebt": "131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-573400000", "totalLiabilities": "71884000", "otherCurrentAssets": "691000", "totalCurrentAssets": "13214000", "currentLongTermDebt": "107000", "longTermInvestments": "976000", "shortTermInvestments": "None", "currentNetReceivables": "270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99279000", "currentAccountsPayable": "286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82171000", "shortLongTermDebtTotal": "68720000", "totalShareholderEquity": "40609000", "capitalLeaseObligations": "22136000", "otherCurrentLiabilities": "1346000", "totalCurrentLiabilities": "2513000", "otherNonCurrentLiabilities": "32000", "totalNonCurrentLiabilities": "69371000", "cashAndShortTermInvestments": "10965000", "commonStockSharesOutstanding": "40561000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31249000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15274000", "capitalExpenditures": "22908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51178000", "cashflowFromInvestment": "-23472000", "stockBasedCompensation": "4747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "104346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564000, "cost_of_revenue": 438000, "gross_profit": 564000, "research_and_development": null, "selling_general_admin": 17653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20702000, "depreciation_amortisation": 438000, "ebitda": -20264000, "interest_expense": 9595000, "interest_income": null, "other_non_operating": null, "pretax_income": -31239000, "tax_provision": 10000, "effective_tax_rate": null, "net_income": -31249000, "net_income_continuing_ops": -31249000, "net_income_to_common": -31249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10965000, "short_term_investments": null, "net_receivables": 270000, "inventory": 1288000, "other_current_assets": null, "total_current_assets": 13214000, "net_ppe": null, "goodwill": 3813000, "intangible_assets": null, "goodwill_and_intangibles": 3813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99279000, "total_assets": 112493000, "short_term_debt": 131000, "accounts_payable": 286000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2513000, "long_term_debt": 46477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 69371000, "total_liabilities": 71884000, "total_debt": 46608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573400000, "total_equity": 40609000, "shares_outstanding": 40561000, "operating_cash_flow": -15274000, "stock_based_compensation": 4747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23472000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51178000, "free_cash_flow": 7634000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20702000", "ebitda": "-20264000", "netIncome": "-31249000", "grossProfit": "564000", "depreciation": "None", "totalRevenue": "564000", "costOfRevenue": "438000", "interestIncome": "None", "incomeBeforeTax": "-31239000", "interestExpense": "9595000", "operatingIncome": "-17512000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-11959000", "nonInterestIncome": "None", "operatingExpenses": "18076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438000", "sellingGeneralAndAdministrative": "17653000", "netIncomeFromContinuingOperations": "-31249000" }, "balance": { "goodwill": "3813000", "inventory": "1288000", "commonStock": "436000", "currentDebt": "None", "investments": "None", "totalAssets": "112493000", "longTermDebt": "46477000", "shortTermDebt": "131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-573400000", "totalLiabilities": "71884000", "otherCurrentAssets": "691000", "totalCurrentAssets": "13214000", "currentLongTermDebt": "107000", "longTermInvestments": "976000", "shortTermInvestments": "None", "currentNetReceivables": "270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99279000", "currentAccountsPayable": "286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82171000", "shortLongTermDebtTotal": "68720000", "totalShareholderEquity": "40609000", "capitalLeaseObligations": "22136000", "otherCurrentLiabilities": "1346000", "totalCurrentLiabilities": "2513000", "otherNonCurrentLiabilities": "32000", "totalNonCurrentLiabilities": "69371000", "cashAndShortTermInvestments": "10965000", "commonStockSharesOutstanding": "40561000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31249000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15274000", "capitalExpenditures": "22908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51178000", "cashflowFromInvestment": "-23472000", "stockBasedCompensation": "4747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "104346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "438000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 541000, "cost_of_revenue": null, "gross_profit": 541000, "ebit": -23976000, "ebitda": -23595000, "pretax_income": -37810000, "tax_provision": 7000, "net_income": -37817000, "net_income_to_common": -37817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7290000, "total_current_assets": 8036000, "total_assets": 74363000, "short_term_debt": 66000, "long_term_debt": 78596000, "total_debt": 78662000, "total_liabilities": 99664000, "total_equity": -25301000, "shares_outstanding": 34188000, "goodwill_and_intangibles": 3813000 }, "cash_flow": { "operating_cash_flow": -13428000, "capital_expenditure": 5729000, "free_cash_flow": -7699000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39204, "ticker_id": 5281, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23976000", "ebitda": "-23595000", "netIncome": "-37817000", "grossProfit": "541000", "depreciation": "None", "totalRevenue": "541000", "costOfRevenue": "None", "interestIncome": "60000", "incomeBeforeTax": "-37810000", "interestExpense": "11665000", "operatingIncome": "-11754000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-11665000", "nonInterestIncome": "None", "operatingExpenses": "12295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14530000", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381000", "sellingGeneralAndAdministrative": "11914000", "netIncomeFromContinuingOperations": "-37817000" }, "balance": { "goodwill": "3813000", "inventory": "1", "commonStock": "368000", "currentDebt": "None", "investments": "None", "totalAssets": "74363000", "longTermDebt": "78596000", "shortTermDebt": "66000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-539414000", "totalLiabilities": "99664000", "otherCurrentAssets": "691000", "totalCurrentAssets": "8036000", "currentLongTermDebt": "51000", "longTermInvestments": "1354000", "shortTermInvestments": "1354000", "currentNetReceivables": "55000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66327000", "currentAccountsPayable": "548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53496000", "shortLongTermDebtTotal": "95845000", "totalShareholderEquity": "-25301000", "capitalLeaseObligations": "17183000", "otherCurrentLiabilities": "2521000", "totalCurrentLiabilities": "3135000", "otherNonCurrentLiabilities": "17183000", "totalNonCurrentLiabilities": "96529000", "cashAndShortTermInvestments": "7290000", "commonStockSharesOutstanding": "34188000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37817000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13428000", "capitalExpenditures": "5729000", "changeInReceivables": "-6000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14874000", "cashflowFromInvestment": "-9838000", "stockBasedCompensation": "2096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8392000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541000, "cost_of_revenue": null, "gross_profit": 541000, "research_and_development": null, "selling_general_admin": 11914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23976000, "depreciation_amortisation": 381000, "ebitda": -23595000, "interest_expense": 11665000, "interest_income": null, "other_non_operating": null, "pretax_income": -37810000, "tax_provision": 7000, "effective_tax_rate": null, "net_income": -37817000, "net_income_continuing_ops": -37817000, "net_income_to_common": -37817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7290000, "short_term_investments": 1354000, "net_receivables": 55000, "inventory": 1, "other_current_assets": null, "total_current_assets": 8036000, "net_ppe": null, "goodwill": 3813000, "intangible_assets": null, "goodwill_and_intangibles": 3813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66327000, "total_assets": 74363000, "short_term_debt": 66000, "accounts_payable": 548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3135000, "long_term_debt": 78596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 96529000, "total_liabilities": 99664000, "total_debt": 78662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -539414000, "total_equity": -25301000, "shares_outstanding": 34188000, "operating_cash_flow": -13428000, "stock_based_compensation": 2096000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9838000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14874000, "free_cash_flow": -7699000, "net_change_in_cash": -8392000 }, "raw_data": { "income": { "ebit": "-23976000", "ebitda": "-23595000", "netIncome": "-37817000", "grossProfit": "541000", "depreciation": "None", "totalRevenue": "541000", "costOfRevenue": "None", "interestIncome": "60000", "incomeBeforeTax": "-37810000", "interestExpense": "11665000", "operatingIncome": "-11754000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-11665000", "nonInterestIncome": "None", "operatingExpenses": "12295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14530000", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381000", "sellingGeneralAndAdministrative": "11914000", "netIncomeFromContinuingOperations": "-37817000" }, "balance": { "goodwill": "3813000", "inventory": "1", "commonStock": "368000", "currentDebt": "None", "investments": "None", "totalAssets": "74363000", "longTermDebt": "78596000", "shortTermDebt": "66000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-539414000", "totalLiabilities": "99664000", "otherCurrentAssets": "691000", "totalCurrentAssets": "8036000", "currentLongTermDebt": "51000", "longTermInvestments": "1354000", "shortTermInvestments": "1354000", "currentNetReceivables": "55000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66327000", "currentAccountsPayable": "548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53496000", "shortLongTermDebtTotal": "95845000", "totalShareholderEquity": "-25301000", "capitalLeaseObligations": "17183000", "otherCurrentLiabilities": "2521000", "totalCurrentLiabilities": "3135000", "otherNonCurrentLiabilities": "17183000", "totalNonCurrentLiabilities": "96529000", "cashAndShortTermInvestments": "7290000", "commonStockSharesOutstanding": "34188000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37817000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13428000", "capitalExpenditures": "5729000", "changeInReceivables": "-6000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14874000", "cashflowFromInvestment": "-9838000", "stockBasedCompensation": "2096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8392000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "381000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 441000, "cost_of_revenue": null, "gross_profit": 441000, "ebit": -11989000, "ebitda": -11724000, "pretax_income": -29522000, "tax_provision": 6000, "net_income": -29528000, "net_income_to_common": -29528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15682000, "total_current_assets": 16117000, "total_assets": 76724000, "short_term_debt": 75000, "long_term_debt": 137565000, "total_debt": 137640000, "total_liabilities": 158842000, "total_equity": -82118000, "shares_outstanding": 26549000, "goodwill_and_intangibles": 3813000 }, "cash_flow": { "operating_cash_flow": -13708000, "capital_expenditure": 1599000, "free_cash_flow": -12109000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39209, "ticker_id": 5281, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11989000", "ebitda": "-11724000", "netIncome": "-29528000", "grossProfit": "441000", "depreciation": "None", "totalRevenue": "441000", "costOfRevenue": "None", "interestIncome": "226000", "incomeBeforeTax": "-29522000", "interestExpense": "17072000", "operatingIncome": "-11989000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-17043000", "nonInterestIncome": "None", "operatingExpenses": "12430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-461000", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265000", "sellingGeneralAndAdministrative": "12165000", "netIncomeFromContinuingOperations": "-29038000" }, "balance": { "goodwill": "3813000", "inventory": "None", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "76724000", "longTermDebt": "137565000", "shortTermDebt": "75000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501597000", "totalLiabilities": "158842000", "otherCurrentAssets": "386000", "totalCurrentAssets": "16117000", "currentLongTermDebt": "31000", "longTermInvestments": "729000", "shortTermInvestments": "None", "currentNetReceivables": "49000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60607000", "currentAccountsPayable": "194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49947000", "shortLongTermDebtTotal": "153362000", "totalShareholderEquity": "-82118000", "capitalLeaseObligations": "15707000", "otherCurrentLiabilities": "3786000", "totalCurrentLiabilities": "4805000", "otherNonCurrentLiabilities": "15000", "totalNonCurrentLiabilities": "154037000", "cashAndShortTermInvestments": "15682000", "commonStockSharesOutstanding": "26549000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29528000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-707000", "operatingCashflow": "-13708000", "capitalExpenditures": "1599000", "changeInReceivables": "-11000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19336000", "cashflowFromInvestment": "-2503000", "stockBasedCompensation": "562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3125000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 441000, "cost_of_revenue": null, "gross_profit": 441000, "research_and_development": null, "selling_general_admin": 12165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11989000, "depreciation_amortisation": 265000, "ebitda": -11724000, "interest_expense": 17072000, "interest_income": null, "other_non_operating": null, "pretax_income": -29522000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": -29528000, "net_income_continuing_ops": -29038000, "net_income_to_common": -29528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15682000, "short_term_investments": null, "net_receivables": 49000, "inventory": null, "other_current_assets": null, "total_current_assets": 16117000, "net_ppe": null, "goodwill": 3813000, "intangible_assets": null, "goodwill_and_intangibles": 3813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60607000, "total_assets": 76724000, "short_term_debt": 75000, "accounts_payable": 194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4805000, "long_term_debt": 137565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154037000, "total_liabilities": 158842000, "total_debt": 137640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501597000, "total_equity": -82118000, "shares_outstanding": 26549000, "operating_cash_flow": -13708000, "stock_based_compensation": 562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2503000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19336000, "free_cash_flow": -12109000, "net_change_in_cash": 3125000 }, "raw_data": { "income": { "ebit": "-11989000", "ebitda": "-11724000", "netIncome": "-29528000", "grossProfit": "441000", "depreciation": "None", "totalRevenue": "441000", "costOfRevenue": "None", "interestIncome": "226000", "incomeBeforeTax": "-29522000", "interestExpense": "17072000", "operatingIncome": "-11989000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-17043000", "nonInterestIncome": "None", "operatingExpenses": "12430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-461000", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265000", "sellingGeneralAndAdministrative": "12165000", "netIncomeFromContinuingOperations": "-29038000" }, "balance": { "goodwill": "3813000", "inventory": "None", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "76724000", "longTermDebt": "137565000", "shortTermDebt": "75000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501597000", "totalLiabilities": "158842000", "otherCurrentAssets": "386000", "totalCurrentAssets": "16117000", "currentLongTermDebt": "31000", "longTermInvestments": "729000", "shortTermInvestments": "None", "currentNetReceivables": "49000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60607000", "currentAccountsPayable": "194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49947000", "shortLongTermDebtTotal": "153362000", "totalShareholderEquity": "-82118000", "capitalLeaseObligations": "15707000", "otherCurrentLiabilities": "3786000", "totalCurrentLiabilities": "4805000", "otherNonCurrentLiabilities": "15000", "totalNonCurrentLiabilities": "154037000", "cashAndShortTermInvestments": "15682000", "commonStockSharesOutstanding": "26549000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29528000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-707000", "operatingCashflow": "-13708000", "capitalExpenditures": "1599000", "changeInReceivables": "-11000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19336000", "cashflowFromInvestment": "-2503000", "stockBasedCompensation": "562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3125000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 440000, "cost_of_revenue": 0, "gross_profit": 440000, "ebit": -9475000, "ebitda": -9217000, "pretax_income": -26267000, "tax_provision": 6000, "net_income": -26273000, "net_income_to_common": -26273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12558000, "total_current_assets": 13004000, "total_assets": 69309000, "short_term_debt": 59000, "long_term_debt": 136246000, "total_debt": 136305000, "total_liabilities": 155549000, "total_equity": -86240000, "shares_outstanding": 23998000, "goodwill_and_intangibles": 3813000 }, "cash_flow": { "operating_cash_flow": -12193000, "capital_expenditure": 1726000, "free_cash_flow": -10467000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39214, "ticker_id": 5281, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9475000", "ebitda": "-9217000", "netIncome": "-26273000", "grossProfit": "440000", "depreciation": "None", "totalRevenue": "440000", "costOfRevenue": "0", "interestIncome": "223000", "incomeBeforeTax": "-26267000", "interestExpense": "16689000", "operatingIncome": "-11220000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-16569000", "nonInterestIncome": "None", "operatingExpenses": "11660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "223000", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258000", "sellingGeneralAndAdministrative": "11402000", "netIncomeFromContinuingOperations": "-26273000" }, "balance": { "goodwill": "3813000", "inventory": "1", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "69309000", "longTermDebt": "136246000", "shortTermDebt": "59000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-470008000", "totalLiabilities": "155549000", "otherCurrentAssets": "816000", "totalCurrentAssets": "13004000", "currentLongTermDebt": "59000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56305000", "currentAccountsPayable": "225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46619000", "shortLongTermDebtTotal": "150716000", "totalShareholderEquity": "-86240000", "capitalLeaseObligations": "14411000", "otherCurrentLiabilities": "3858000", "totalCurrentLiabilities": "4142000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "151407000", "cashAndShortTermInvestments": "12558000", "commonStockSharesOutstanding": "23998000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26273000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-178000", "operatingCashflow": "-12193000", "capitalExpenditures": "1726000", "changeInReceivables": "-2000", "changeInExchangeRate": "None", "cashflowFromFinancing": "15447000", "cashflowFromInvestment": "-3726000", "stockBasedCompensation": "473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 440000, "cost_of_revenue": 0, "gross_profit": 440000, "research_and_development": 0, "selling_general_admin": 11402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9475000, "depreciation_amortisation": 258000, "ebitda": -9217000, "interest_expense": 16689000, "interest_income": null, "other_non_operating": null, "pretax_income": -26267000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": -26273000, "net_income_continuing_ops": -26273000, "net_income_to_common": -26273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12558000, "short_term_investments": null, "net_receivables": 38000, "inventory": 1, "other_current_assets": null, "total_current_assets": 13004000, "net_ppe": null, "goodwill": 3813000, "intangible_assets": null, "goodwill_and_intangibles": 3813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56305000, "total_assets": 69309000, "short_term_debt": 59000, "accounts_payable": 225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4142000, "long_term_debt": 136246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151407000, "total_liabilities": 155549000, "total_debt": 136305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470008000, "total_equity": -86240000, "shares_outstanding": 23998000, "operating_cash_flow": -12193000, "stock_based_compensation": 473000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3726000, "dividends_paid": 1449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15447000, "free_cash_flow": -10467000, "net_change_in_cash": -472000 }, "raw_data": { "income": { "ebit": "-9475000", "ebitda": "-9217000", "netIncome": "-26273000", "grossProfit": "440000", "depreciation": "None", "totalRevenue": "440000", "costOfRevenue": "0", "interestIncome": "223000", "incomeBeforeTax": "-26267000", "interestExpense": "16689000", "operatingIncome": "-11220000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-16569000", "nonInterestIncome": "None", "operatingExpenses": "11660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "223000", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258000", "sellingGeneralAndAdministrative": "11402000", "netIncomeFromContinuingOperations": "-26273000" }, "balance": { "goodwill": "3813000", "inventory": "1", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "69309000", "longTermDebt": "136246000", "shortTermDebt": "59000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-470008000", "totalLiabilities": "155549000", "otherCurrentAssets": "816000", "totalCurrentAssets": "13004000", "currentLongTermDebt": "59000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56305000", "currentAccountsPayable": "225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46619000", "shortLongTermDebtTotal": "150716000", "totalShareholderEquity": "-86240000", "capitalLeaseObligations": "14411000", "otherCurrentLiabilities": "3858000", "totalCurrentLiabilities": "4142000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "151407000", "cashAndShortTermInvestments": "12558000", "commonStockSharesOutstanding": "23998000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26273000", "profitLoss": "None", "dividendPayout": "1449000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-178000", "operatingCashflow": "-12193000", "capitalExpenditures": "1726000", "changeInReceivables": "-2000", "changeInExchangeRate": "None", "cashflowFromFinancing": "15447000", "cashflowFromInvestment": "-3726000", "stockBasedCompensation": "473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 1632000, "cost_of_revenue": 1207000, "gross_profit": 425000, "ebit": -6835000, "ebitda": -6835000, "pretax_income": -8633000, "tax_provision": -3000, "net_income": -8630000, "net_income_to_common": -8630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16535000, "total_current_assets": 23717000, "total_assets": 146120000, "short_term_debt": 369000, "long_term_debt": 85599000, "total_debt": 85968000, "total_liabilities": 130508000, "total_equity": 15612000, "shares_outstanding": 83516000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -5510000, "capital_expenditure": 242000, "free_cash_flow": -5268000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39177, "ticker_id": 5281, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-6835000", "netIncome": "-8630000", "grossProfit": "425000", "depreciation": "None", "totalRevenue": "1632000", "costOfRevenue": "1207000", "interestIncome": "37000", "incomeBeforeTax": "-8633000", "interestExpense": "2465000", "operatingIncome": "-6835000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-2465000", "nonInterestIncome": "None", "operatingExpenses": "7260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6877000", "netIncomeFromContinuingOperations": "-8636000" }, "balance": { "goodwill": "5714000", "inventory": "1468000", "commonStock": "836000", "currentDebt": "None", "investments": "None", "totalAssets": "146120000", "longTermDebt": "85599000", "shortTermDebt": "369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-700828000", "totalLiabilities": "130508000", "otherCurrentAssets": "978000", "totalCurrentAssets": "23717000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122403000", "currentAccountsPayable": "5339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31966000", "totalShareholderEquity": "15612000", "capitalLeaseObligations": "31937000", "otherCurrentLiabilities": "6747000", "totalCurrentLiabilities": "12635000", "otherNonCurrentLiabilities": "52000", "totalNonCurrentLiabilities": "117873000", "cashAndShortTermInvestments": "16535000", "commonStockSharesOutstanding": "83516000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8636000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-330000", "operatingCashflow": "-5510000", "capitalExpenditures": "242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13688000", "cashflowFromInvestment": "-242000", "stockBasedCompensation": "479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1632000, "cost_of_revenue": 1207000, "gross_profit": 425000, "research_and_development": null, "selling_general_admin": 6877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6835000, "depreciation_amortisation": null, "ebitda": -6835000, "interest_expense": 2465000, "interest_income": null, "other_non_operating": null, "pretax_income": -8633000, "tax_provision": -3000, "effective_tax_rate": null, "net_income": -8630000, "net_income_continuing_ops": -8636000, "net_income_to_common": -8630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16535000, "short_term_investments": null, "net_receivables": 4736000, "inventory": 1468000, "other_current_assets": null, "total_current_assets": 23717000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122403000, "total_assets": 146120000, "short_term_debt": 369000, "accounts_payable": 5339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12635000, "long_term_debt": 85599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117873000, "total_liabilities": 130508000, "total_debt": 85968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -700828000, "total_equity": 15612000, "shares_outstanding": 83516000, "operating_cash_flow": -5510000, "stock_based_compensation": 479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13688000, "free_cash_flow": -5268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-6835000", "netIncome": "-8630000", "grossProfit": "425000", "depreciation": "None", "totalRevenue": "1632000", "costOfRevenue": "1207000", "interestIncome": "37000", "incomeBeforeTax": "-8633000", "interestExpense": "2465000", "operatingIncome": "-6835000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-2465000", "nonInterestIncome": "None", "operatingExpenses": "7260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6877000", "netIncomeFromContinuingOperations": "-8636000" }, "balance": { "goodwill": "5714000", "inventory": "1468000", "commonStock": "836000", "currentDebt": "None", "investments": "None", "totalAssets": "146120000", "longTermDebt": "85599000", "shortTermDebt": "369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-700828000", "totalLiabilities": "130508000", "otherCurrentAssets": "978000", "totalCurrentAssets": "23717000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122403000", "currentAccountsPayable": "5339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31966000", "totalShareholderEquity": "15612000", "capitalLeaseObligations": "31937000", "otherCurrentLiabilities": "6747000", "totalCurrentLiabilities": "12635000", "otherNonCurrentLiabilities": "52000", "totalNonCurrentLiabilities": "117873000", "cashAndShortTermInvestments": "16535000", "commonStockSharesOutstanding": "83516000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8636000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-330000", "operatingCashflow": "-5510000", "capitalExpenditures": "242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13688000", "cashflowFromInvestment": "-242000", "stockBasedCompensation": "479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "478000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 5084000, "cost_of_revenue": 3405000, "gross_profit": 1679000, "ebit": -7283000, "ebitda": -6837000, "pretax_income": -9753000, "tax_provision": 3000, "net_income": -9756000, "net_income_to_common": -9756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8599000, "total_current_assets": 16051000, "total_assets": 140914000, "short_term_debt": 415000, "long_term_debt": 72705000, "total_debt": 73120000, "total_liabilities": 117658000, "total_equity": 23256000, "shares_outstanding": 81064000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -6920000, "capital_expenditure": 1326000, "free_cash_flow": -5594000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39178, "ticker_id": 5281, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7283000", "ebitda": "-6837000", "netIncome": "-9756000", "grossProfit": "1679000", "depreciation": "None", "totalRevenue": "5084000", "costOfRevenue": "3405000", "interestIncome": "177000", "incomeBeforeTax": "-9753000", "interestExpense": "2470000", "operatingIncome": "-7392000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-2399000", "nonInterestIncome": "None", "operatingExpenses": "9071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446000", "sellingGeneralAndAdministrative": "8716000", "netIncomeFromContinuingOperations": "-9756000" }, "balance": { "goodwill": "5714000", "inventory": "1138000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "140914000", "longTermDebt": "72705000", "shortTermDebt": "415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-692192000", "totalLiabilities": "117658000", "otherCurrentAssets": "701000", "totalCurrentAssets": "16051000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124863000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104209000", "totalShareholderEquity": "23256000", "capitalLeaseObligations": "31453000", "otherCurrentLiabilities": "8685000", "totalCurrentLiabilities": "13188000", "otherNonCurrentLiabilities": "51000", "totalNonCurrentLiabilities": "104470000", "cashAndShortTermInvestments": "8599000", "commonStockSharesOutstanding": "81064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9756000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1657000", "operatingCashflow": "-6920000", "capitalExpenditures": "1326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12415000", "cashflowFromInvestment": "-1326000", "stockBasedCompensation": "1477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5084000, "cost_of_revenue": 3405000, "gross_profit": 1679000, "research_and_development": null, "selling_general_admin": 8716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7283000, "depreciation_amortisation": 446000, "ebitda": -6837000, "interest_expense": 2470000, "interest_income": null, "other_non_operating": null, "pretax_income": -9753000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -9756000, "net_income_continuing_ops": -9756000, "net_income_to_common": -9756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8599000, "short_term_investments": null, "net_receivables": 5613000, "inventory": 1138000, "other_current_assets": null, "total_current_assets": 16051000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124863000, "total_assets": 140914000, "short_term_debt": 415000, "accounts_payable": 3783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13188000, "long_term_debt": 72705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104470000, "total_liabilities": 117658000, "total_debt": 73120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -692192000, "total_equity": 23256000, "shares_outstanding": 81064000, "operating_cash_flow": -6920000, "stock_based_compensation": 1477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1326000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12415000, "free_cash_flow": -5594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7283000", "ebitda": "-6837000", "netIncome": "-9756000", "grossProfit": "1679000", "depreciation": "None", "totalRevenue": "5084000", "costOfRevenue": "3405000", "interestIncome": "177000", "incomeBeforeTax": "-9753000", "interestExpense": "2470000", "operatingIncome": "-7392000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-2399000", "nonInterestIncome": "None", "operatingExpenses": "9071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446000", "sellingGeneralAndAdministrative": "8716000", "netIncomeFromContinuingOperations": "-9756000" }, "balance": { "goodwill": "5714000", "inventory": "1138000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "140914000", "longTermDebt": "72705000", "shortTermDebt": "415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-692192000", "totalLiabilities": "117658000", "otherCurrentAssets": "701000", "totalCurrentAssets": "16051000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124863000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104209000", "totalShareholderEquity": "23256000", "capitalLeaseObligations": "31453000", "otherCurrentLiabilities": "8685000", "totalCurrentLiabilities": "13188000", "otherNonCurrentLiabilities": "51000", "totalNonCurrentLiabilities": "104470000", "cashAndShortTermInvestments": "8599000", "commonStockSharesOutstanding": "81064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9756000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1657000", "operatingCashflow": "-6920000", "capitalExpenditures": "1326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12415000", "cashflowFromInvestment": "-1326000", "stockBasedCompensation": "1477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 4149000, "cost_of_revenue": 3015000, "gross_profit": 1134000, "ebit": -4896000, "ebitda": -4502000, "pretax_income": -7069000, "tax_provision": -3000, "net_income": -7066000, "net_income_to_common": -7066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4430000, "total_current_assets": 11717000, "total_assets": 128006000, "short_term_debt": 455000, "long_term_debt": 59840000, "total_debt": 60295000, "total_liabilities": 100273000, "total_equity": 27733000, "shares_outstanding": 82127000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -7010000, "capital_expenditure": 450000, "free_cash_flow": -6560000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39180, "ticker_id": 5281, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4896000", "ebitda": "-4502000", "netIncome": "-7066000", "grossProfit": "1134000", "depreciation": "None", "totalRevenue": "4149000", "costOfRevenue": "3015000", "interestIncome": "73000", "incomeBeforeTax": "-7069000", "interestExpense": "2271000", "operatingIncome": "-4896000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-2173000", "nonInterestIncome": "None", "operatingExpenses": "6030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394000", "sellingGeneralAndAdministrative": "5726000", "netIncomeFromContinuingOperations": "-7072000" }, "balance": { "goodwill": "5714000", "inventory": "2795000", "commonStock": "818000", "currentDebt": "None", "investments": "None", "totalAssets": "128006000", "longTermDebt": "59840000", "shortTermDebt": "455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-682436000", "totalLiabilities": "100273000", "otherCurrentAssets": "845000", "totalCurrentAssets": "11717000", "currentLongTermDebt": "71000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116289000", "currentAccountsPayable": "1593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90723000", "totalShareholderEquity": "27733000", "capitalLeaseObligations": "30812000", "otherCurrentLiabilities": "6858000", "totalCurrentLiabilities": "9330000", "otherNonCurrentLiabilities": "50000", "totalNonCurrentLiabilities": "90943000", "cashAndShortTermInvestments": "4430000", "commonStockSharesOutstanding": "82127000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7072000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "216000", "operatingCashflow": "-7010000", "capitalExpenditures": "450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1315000", "cashflowFromInvestment": "-450000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4149000, "cost_of_revenue": 3015000, "gross_profit": 1134000, "research_and_development": null, "selling_general_admin": 5726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4896000, "depreciation_amortisation": 394000, "ebitda": -4502000, "interest_expense": 2271000, "interest_income": null, "other_non_operating": null, "pretax_income": -7069000, "tax_provision": -3000, "effective_tax_rate": null, "net_income": -7066000, "net_income_continuing_ops": -7072000, "net_income_to_common": -7066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4430000, "short_term_investments": null, "net_receivables": 3647000, "inventory": 2795000, "other_current_assets": null, "total_current_assets": 11717000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116289000, "total_assets": 128006000, "short_term_debt": 455000, "accounts_payable": 1593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9330000, "long_term_debt": 59840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90943000, "total_liabilities": 100273000, "total_debt": 60295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -682436000, "total_equity": 27733000, "shares_outstanding": 82127000, "operating_cash_flow": -7010000, "stock_based_compensation": 500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1315000, "free_cash_flow": -6560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4896000", "ebitda": "-4502000", "netIncome": "-7066000", "grossProfit": "1134000", "depreciation": "None", "totalRevenue": "4149000", "costOfRevenue": "3015000", "interestIncome": "73000", "incomeBeforeTax": "-7069000", "interestExpense": "2271000", "operatingIncome": "-4896000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-2173000", "nonInterestIncome": "None", "operatingExpenses": "6030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394000", "sellingGeneralAndAdministrative": "5726000", "netIncomeFromContinuingOperations": "-7072000" }, "balance": { "goodwill": "5714000", "inventory": "2795000", "commonStock": "818000", "currentDebt": "None", "investments": "None", "totalAssets": "128006000", "longTermDebt": "59840000", "shortTermDebt": "455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-682436000", "totalLiabilities": "100273000", "otherCurrentAssets": "845000", "totalCurrentAssets": "11717000", "currentLongTermDebt": "71000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3647000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116289000", "currentAccountsPayable": "1593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90723000", "totalShareholderEquity": "27733000", "capitalLeaseObligations": "30812000", "otherCurrentLiabilities": "6858000", "totalCurrentLiabilities": "9330000", "otherNonCurrentLiabilities": "50000", "totalNonCurrentLiabilities": "90943000", "cashAndShortTermInvestments": "4430000", "commonStockSharesOutstanding": "82127000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7072000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "216000", "operatingCashflow": "-7010000", "capitalExpenditures": "450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1315000", "cashflowFromInvestment": "-450000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "785000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 4126000, "cost_of_revenue": 2665000, "gross_profit": 1461000, "ebit": -5503000, "ebitda": -5115000, "pretax_income": -7728000, "tax_provision": 2000, "net_income": -7730000, "net_income_to_common": -7730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13205000, "total_current_assets": 21039000, "total_assets": 136379000, "short_term_debt": 464000, "long_term_debt": 58751000, "total_debt": 59215000, "total_liabilities": 100813000, "total_equity": 35566000, "shares_outstanding": 81939000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -1356000, "capital_expenditure": 4511000, "free_cash_flow": 3155000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39181, "ticker_id": 5281, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5503000", "ebitda": "-5115000", "netIncome": "-7730000", "grossProfit": "1461000", "depreciation": "None", "totalRevenue": "4126000", "costOfRevenue": "2665000", "interestIncome": "136000", "incomeBeforeTax": "-7728000", "interestExpense": "2225000", "operatingIncome": "-5777000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1951000", "nonInterestIncome": "None", "operatingExpenses": "7238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388000", "sellingGeneralAndAdministrative": "6935000", "netIncomeFromContinuingOperations": "-7730000" }, "balance": { "goodwill": "5714000", "inventory": "3011000", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "136379000", "longTermDebt": "58751000", "shortTermDebt": "464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-675364000", "totalLiabilities": "100813000", "otherCurrentAssets": "733000", "totalCurrentAssets": "21039000", "currentLongTermDebt": "92000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115340000", "currentAccountsPayable": "2319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89010000", "totalShareholderEquity": "35566000", "capitalLeaseObligations": "30167000", "otherCurrentLiabilities": "5809000", "totalCurrentLiabilities": "11594000", "otherNonCurrentLiabilities": "48000", "totalNonCurrentLiabilities": "89219000", "cashAndShortTermInvestments": "13205000", "commonStockSharesOutstanding": "81939000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7730000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "41000", "operatingCashflow": "-1356000", "capitalExpenditures": "4511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2497000", "cashflowFromInvestment": "-4511000", "stockBasedCompensation": "550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4126000, "cost_of_revenue": 2665000, "gross_profit": 1461000, "research_and_development": null, "selling_general_admin": 6935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5503000, "depreciation_amortisation": 388000, "ebitda": -5115000, "interest_expense": 2225000, "interest_income": null, "other_non_operating": null, "pretax_income": -7728000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -7730000, "net_income_continuing_ops": -7730000, "net_income_to_common": -7730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13205000, "short_term_investments": null, "net_receivables": 4090000, "inventory": 3011000, "other_current_assets": null, "total_current_assets": 21039000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 115340000, "total_assets": 136379000, "short_term_debt": 464000, "accounts_payable": 2319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11594000, "long_term_debt": 58751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89219000, "total_liabilities": 100813000, "total_debt": 59215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -675364000, "total_equity": 35566000, "shares_outstanding": 81939000, "operating_cash_flow": -1356000, "stock_based_compensation": 550000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4511000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2497000, "free_cash_flow": 3155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5503000", "ebitda": "-5115000", "netIncome": "-7730000", "grossProfit": "1461000", "depreciation": "None", "totalRevenue": "4126000", "costOfRevenue": "2665000", "interestIncome": "136000", "incomeBeforeTax": "-7728000", "interestExpense": "2225000", "operatingIncome": "-5777000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1951000", "nonInterestIncome": "None", "operatingExpenses": "7238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388000", "sellingGeneralAndAdministrative": "6935000", "netIncomeFromContinuingOperations": "-7730000" }, "balance": { "goodwill": "5714000", "inventory": "3011000", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "136379000", "longTermDebt": "58751000", "shortTermDebt": "464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-675364000", "totalLiabilities": "100813000", "otherCurrentAssets": "733000", "totalCurrentAssets": "21039000", "currentLongTermDebt": "92000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115340000", "currentAccountsPayable": "2319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89010000", "totalShareholderEquity": "35566000", "capitalLeaseObligations": "30167000", "otherCurrentLiabilities": "5809000", "totalCurrentLiabilities": "11594000", "otherNonCurrentLiabilities": "48000", "totalNonCurrentLiabilities": "89219000", "cashAndShortTermInvestments": "13205000", "commonStockSharesOutstanding": "81939000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7730000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "41000", "operatingCashflow": "-1356000", "capitalExpenditures": "4511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2497000", "cashflowFromInvestment": "-4511000", "stockBasedCompensation": "550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 2954000, "cost_of_revenue": 2078000, "gross_profit": 876000, "ebit": -7442000, "ebitda": -7054000, "pretax_income": -9590000, "tax_provision": 3000, "net_income": -9593000, "net_income_to_common": -9593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21569000, "total_current_assets": 30589000, "total_assets": 145576000, "short_term_debt": 441000, "long_term_debt": 57713000, "total_debt": 58154000, "total_liabilities": 101541000, "total_equity": 44035000, "shares_outstanding": 77208000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -3644000, "capital_expenditure": 1289000, "free_cash_flow": -2355000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39182, "ticker_id": 5281, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7442000", "ebitda": "-7054000", "netIncome": "-9593000", "grossProfit": "876000", "depreciation": "None", "totalRevenue": "2954000", "costOfRevenue": "2078000", "interestIncome": "91000", "incomeBeforeTax": "-9590000", "interestExpense": "2148000", "operatingIncome": "-7533000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-2057000", "nonInterestIncome": "None", "operatingExpenses": "8409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388000", "sellingGeneralAndAdministrative": "8107000", "netIncomeFromContinuingOperations": "-9593000" }, "balance": { "goodwill": "5714000", "inventory": "3052000", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "145576000", "longTermDebt": "57713000", "shortTermDebt": "441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-686954000", "totalLiabilities": "101541000", "otherCurrentAssets": "1000000", "totalCurrentAssets": "30589000", "currentLongTermDebt": "101000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114987000", "currentAccountsPayable": "2107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87322000", "totalShareholderEquity": "44035000", "capitalLeaseObligations": "29508000", "otherCurrentLiabilities": "9491000", "totalCurrentLiabilities": "13988000", "otherNonCurrentLiabilities": "47000", "totalNonCurrentLiabilities": "87553000", "cashAndShortTermInvestments": "21569000", "commonStockSharesOutstanding": "77208000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9593000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-32000", "operatingCashflow": "-3644000", "capitalExpenditures": "1289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16835000", "cashflowFromInvestment": "-6289000", "stockBasedCompensation": "2769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2954000, "cost_of_revenue": 2078000, "gross_profit": 876000, "research_and_development": null, "selling_general_admin": 8107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7442000, "depreciation_amortisation": 388000, "ebitda": -7054000, "interest_expense": 2148000, "interest_income": null, "other_non_operating": null, "pretax_income": -9590000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -9593000, "net_income_continuing_ops": -9593000, "net_income_to_common": -9593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21569000, "short_term_investments": null, "net_receivables": 4968000, "inventory": 3052000, "other_current_assets": null, "total_current_assets": 30589000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 114987000, "total_assets": 145576000, "short_term_debt": 441000, "accounts_payable": 2107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13988000, "long_term_debt": 57713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87553000, "total_liabilities": 101541000, "total_debt": 58154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -686954000, "total_equity": 44035000, "shares_outstanding": 77208000, "operating_cash_flow": -3644000, "stock_based_compensation": 2769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6289000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16835000, "free_cash_flow": -2355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7442000", "ebitda": "-7054000", "netIncome": "-9593000", "grossProfit": "876000", "depreciation": "None", "totalRevenue": "2954000", "costOfRevenue": "2078000", "interestIncome": "91000", "incomeBeforeTax": "-9590000", "interestExpense": "2148000", "operatingIncome": "-7533000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-2057000", "nonInterestIncome": "None", "operatingExpenses": "8409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388000", "sellingGeneralAndAdministrative": "8107000", "netIncomeFromContinuingOperations": "-9593000" }, "balance": { "goodwill": "5714000", "inventory": "3052000", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "145576000", "longTermDebt": "57713000", "shortTermDebt": "441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-686954000", "totalLiabilities": "101541000", "otherCurrentAssets": "1000000", "totalCurrentAssets": "30589000", "currentLongTermDebt": "101000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114987000", "currentAccountsPayable": "2107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87322000", "totalShareholderEquity": "44035000", "capitalLeaseObligations": "29508000", "otherCurrentLiabilities": "9491000", "totalCurrentLiabilities": "13988000", "otherNonCurrentLiabilities": "47000", "totalNonCurrentLiabilities": "87553000", "cashAndShortTermInvestments": "21569000", "commonStockSharesOutstanding": "77208000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9593000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-32000", "operatingCashflow": "-3644000", "capitalExpenditures": "1289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16835000", "cashflowFromInvestment": "-6289000", "stockBasedCompensation": "2769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 4750000, "cost_of_revenue": 3033000, "gross_profit": 1717000, "ebit": -6494000, "ebitda": -6125000, "pretax_income": -8622000, "tax_provision": 3000, "net_income": -8625000, "net_income_to_common": -8625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17292000, "total_current_assets": 25786000, "total_assets": 134494000, "short_term_debt": 434000, "long_term_debt": 56708000, "total_debt": 57142000, "total_liabilities": 100533000, "total_equity": 33961000, "shares_outstanding": 68433500, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -6210000, "capital_expenditure": 412000, "free_cash_flow": -5798000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39183, "ticker_id": 5281, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6494000", "ebitda": "-6125000", "netIncome": "-8625000", "grossProfit": "1717000", "depreciation": "None", "totalRevenue": "4750000", "costOfRevenue": "3033000", "interestIncome": "281000", "incomeBeforeTax": "-8622000", "interestExpense": "2128000", "operatingIncome": "-6625000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-1997000", "nonInterestIncome": "None", "operatingExpenses": "8342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369000", "sellingGeneralAndAdministrative": "8035000", "netIncomeFromContinuingOperations": "-8625000" }, "balance": { "goodwill": "5714000", "inventory": "3020000", "commonStock": "752000", "currentDebt": "None", "investments": "None", "totalAssets": "134494000", "longTermDebt": "56708000", "shortTermDebt": "434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-676096000", "totalLiabilities": "100533000", "otherCurrentAssets": "888000", "totalCurrentAssets": "25786000", "currentLongTermDebt": "120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108708000", "currentAccountsPayable": "2261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85890000", "totalShareholderEquity": "33961000", "capitalLeaseObligations": "29062000", "otherCurrentLiabilities": "10485000", "totalCurrentLiabilities": "14406000", "otherNonCurrentLiabilities": "46000", "totalNonCurrentLiabilities": "86127000", "cashAndShortTermInvestments": "17292000", "commonStockSharesOutstanding": "68433500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8625000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1326000", "operatingCashflow": "-6210000", "capitalExpenditures": "412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20838000", "cashflowFromInvestment": "-662000", "stockBasedCompensation": "1039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4750000, "cost_of_revenue": 3033000, "gross_profit": 1717000, "research_and_development": null, "selling_general_admin": 8035000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6494000, "depreciation_amortisation": 369000, "ebitda": -6125000, "interest_expense": 2128000, "interest_income": null, "other_non_operating": null, "pretax_income": -8622000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -8625000, "net_income_continuing_ops": -8625000, "net_income_to_common": -8625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17292000, "short_term_investments": null, "net_receivables": 4586000, "inventory": 3020000, "other_current_assets": null, "total_current_assets": 25786000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108708000, "total_assets": 134494000, "short_term_debt": 434000, "accounts_payable": 2261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14406000, "long_term_debt": 56708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86127000, "total_liabilities": 100533000, "total_debt": 57142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -676096000, "total_equity": 33961000, "shares_outstanding": 68433500, "operating_cash_flow": -6210000, "stock_based_compensation": 1039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -662000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20838000, "free_cash_flow": -5798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6494000", "ebitda": "-6125000", "netIncome": "-8625000", "grossProfit": "1717000", "depreciation": "None", "totalRevenue": "4750000", "costOfRevenue": "3033000", "interestIncome": "281000", "incomeBeforeTax": "-8622000", "interestExpense": "2128000", "operatingIncome": "-6625000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-1997000", "nonInterestIncome": "None", "operatingExpenses": "8342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369000", "sellingGeneralAndAdministrative": "8035000", "netIncomeFromContinuingOperations": "-8625000" }, "balance": { "goodwill": "5714000", "inventory": "3020000", "commonStock": "752000", "currentDebt": "None", "investments": "None", "totalAssets": "134494000", "longTermDebt": "56708000", "shortTermDebt": "434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-676096000", "totalLiabilities": "100533000", "otherCurrentAssets": "888000", "totalCurrentAssets": "25786000", "currentLongTermDebt": "120000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108708000", "currentAccountsPayable": "2261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85890000", "totalShareholderEquity": "33961000", "capitalLeaseObligations": "29062000", "otherCurrentLiabilities": "10485000", "totalCurrentLiabilities": "14406000", "otherNonCurrentLiabilities": "46000", "totalNonCurrentLiabilities": "86127000", "cashAndShortTermInvestments": "17292000", "commonStockSharesOutstanding": "68433500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8625000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1326000", "operatingCashflow": "-6210000", "capitalExpenditures": "412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20838000", "cashflowFromInvestment": "-662000", "stockBasedCompensation": "1039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 3224000, "cost_of_revenue": 2409000, "gross_profit": 815000, "ebit": -4684000, "ebitda": -4342000, "pretax_income": -6790000, "tax_provision": 3000, "net_income": -6793000, "net_income_to_common": -6793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3326000, "total_current_assets": 12005000, "total_assets": 112553000, "short_term_debt": 324000, "long_term_debt": 55699000, "total_debt": 56023000, "total_liabilities": 91854000, "total_equity": 20699000, "shares_outstanding": 68020000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -5386000, "capital_expenditure": 55000, "free_cash_flow": -5331000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39185, "ticker_id": 5281, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4684000", "ebitda": "-4342000", "netIncome": "-6793000", "grossProfit": "815000", "depreciation": "None", "totalRevenue": "3224000", "costOfRevenue": "2409000", "interestIncome": "83000", "incomeBeforeTax": "-6790000", "interestExpense": "2106000", "operatingIncome": "-4767000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-2023000", "nonInterestIncome": "None", "operatingExpenses": "5582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000", "sellingGeneralAndAdministrative": "5275000", "netIncomeFromContinuingOperations": "-6793000" }, "balance": { "goodwill": "5714000", "inventory": "4346000", "commonStock": "679000", "currentDebt": "None", "investments": "None", "totalAssets": "112553000", "longTermDebt": "55699000", "shortTermDebt": "324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666183000", "totalLiabilities": "91854000", "otherCurrentAssets": "1090000", "totalCurrentAssets": "12005000", "currentLongTermDebt": "138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100547000", "currentAccountsPayable": "1787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82664000", "totalShareholderEquity": "20699000", "capitalLeaseObligations": "26827000", "otherCurrentLiabilities": "4702000", "totalCurrentLiabilities": "8845000", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "83009000", "cashAndShortTermInvestments": "3326000", "commonStockSharesOutstanding": "68020000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6793000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "151000", "operatingCashflow": "-5386000", "capitalExpenditures": "55000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1335000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "1186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3224000, "cost_of_revenue": 2409000, "gross_profit": 815000, "research_and_development": null, "selling_general_admin": 5275000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4684000, "depreciation_amortisation": 342000, "ebitda": -4342000, "interest_expense": 2106000, "interest_income": null, "other_non_operating": null, "pretax_income": -6790000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -6793000, "net_income_continuing_ops": -6793000, "net_income_to_common": -6793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3326000, "short_term_investments": null, "net_receivables": 3243000, "inventory": 4346000, "other_current_assets": null, "total_current_assets": 12005000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100547000, "total_assets": 112553000, "short_term_debt": 324000, "accounts_payable": 1787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8845000, "long_term_debt": 55699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83009000, "total_liabilities": 91854000, "total_debt": 56023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666183000, "total_equity": 20699000, "shares_outstanding": 68020000, "operating_cash_flow": -5386000, "stock_based_compensation": 1186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1335000, "free_cash_flow": -5331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4684000", "ebitda": "-4342000", "netIncome": "-6793000", "grossProfit": "815000", "depreciation": "None", "totalRevenue": "3224000", "costOfRevenue": "2409000", "interestIncome": "83000", "incomeBeforeTax": "-6790000", "interestExpense": "2106000", "operatingIncome": "-4767000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-2023000", "nonInterestIncome": "None", "operatingExpenses": "5582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000", "sellingGeneralAndAdministrative": "5275000", "netIncomeFromContinuingOperations": "-6793000" }, "balance": { "goodwill": "5714000", "inventory": "4346000", "commonStock": "679000", "currentDebt": "None", "investments": "None", "totalAssets": "112553000", "longTermDebt": "55699000", "shortTermDebt": "324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666183000", "totalLiabilities": "91854000", "otherCurrentAssets": "1090000", "totalCurrentAssets": "12005000", "currentLongTermDebt": "138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100547000", "currentAccountsPayable": "1787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82664000", "totalShareholderEquity": "20699000", "capitalLeaseObligations": "26827000", "otherCurrentLiabilities": "4702000", "totalCurrentLiabilities": "8845000", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "83009000", "cashAndShortTermInvestments": "3326000", "commonStockSharesOutstanding": "68020000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6793000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "151000", "operatingCashflow": "-5386000", "capitalExpenditures": "55000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1335000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "1186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 513000, "cost_of_revenue": 852000, "gross_profit": -339000, "ebit": -6797000, "ebitda": -6459000, "pretax_income": -8870000, "tax_provision": 2000, "net_income": -8872000, "net_income_to_common": -8872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10102000, "total_current_assets": 17224000, "total_assets": 118112000, "short_term_debt": 326000, "long_term_debt": 54724000, "total_debt": 55050000, "total_liabilities": 90540000, "total_equity": 27572000, "shares_outstanding": 67771000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -7063000, "capital_expenditure": 281000, "free_cash_flow": -6782000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39186, "ticker_id": 5281, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6797000", "ebitda": "-6459000", "netIncome": "-8872000", "grossProfit": "-339000", "depreciation": "None", "totalRevenue": "513000", "costOfRevenue": "852000", "interestIncome": "152000", "incomeBeforeTax": "-8870000", "interestExpense": "2073000", "operatingIncome": "-6949000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1921000", "nonInterestIncome": "None", "operatingExpenses": "6610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338000", "sellingGeneralAndAdministrative": "6305000", "netIncomeFromContinuingOperations": "-8872000" }, "balance": { "goodwill": "5714000", "inventory": "4497000", "commonStock": "676000", "currentDebt": "None", "investments": "None", "totalAssets": "118112000", "longTermDebt": "54724000", "shortTermDebt": "326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-658125000", "totalLiabilities": "90540000", "otherCurrentAssets": "1006000", "totalCurrentAssets": "17224000", "currentLongTermDebt": "155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100888000", "currentAccountsPayable": "1901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81081000", "totalShareholderEquity": "27572000", "capitalLeaseObligations": "26202000", "otherCurrentLiabilities": "5047000", "totalCurrentLiabilities": "9117000", "otherNonCurrentLiabilities": "43000", "totalNonCurrentLiabilities": "81423000", "cashAndShortTermInvestments": "10102000", "commonStockSharesOutstanding": "67771000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8872000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1741000", "operatingCashflow": "-7063000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1766000", "cashflowFromInvestment": "-281000", "stockBasedCompensation": "1121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513000, "cost_of_revenue": 852000, "gross_profit": -339000, "research_and_development": null, "selling_general_admin": 6305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6797000, "depreciation_amortisation": 338000, "ebitda": -6459000, "interest_expense": 2073000, "interest_income": null, "other_non_operating": null, "pretax_income": -8870000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -8872000, "net_income_continuing_ops": -8872000, "net_income_to_common": -8872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10102000, "short_term_investments": null, "net_receivables": 1619000, "inventory": 4497000, "other_current_assets": null, "total_current_assets": 17224000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100888000, "total_assets": 118112000, "short_term_debt": 326000, "accounts_payable": 1901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9117000, "long_term_debt": 54724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81423000, "total_liabilities": 90540000, "total_debt": 55050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -658125000, "total_equity": 27572000, "shares_outstanding": 67771000, "operating_cash_flow": -7063000, "stock_based_compensation": 1121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1766000, "free_cash_flow": -6782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6797000", "ebitda": "-6459000", "netIncome": "-8872000", "grossProfit": "-339000", "depreciation": "None", "totalRevenue": "513000", "costOfRevenue": "852000", "interestIncome": "152000", "incomeBeforeTax": "-8870000", "interestExpense": "2073000", "operatingIncome": "-6949000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1921000", "nonInterestIncome": "None", "operatingExpenses": "6610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338000", "sellingGeneralAndAdministrative": "6305000", "netIncomeFromContinuingOperations": "-8872000" }, "balance": { "goodwill": "5714000", "inventory": "4497000", "commonStock": "676000", "currentDebt": "None", "investments": "None", "totalAssets": "118112000", "longTermDebt": "54724000", "shortTermDebt": "326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-658125000", "totalLiabilities": "90540000", "otherCurrentAssets": "1006000", "totalCurrentAssets": "17224000", "currentLongTermDebt": "155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100888000", "currentAccountsPayable": "1901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81081000", "totalShareholderEquity": "27572000", "capitalLeaseObligations": "26202000", "otherCurrentLiabilities": "5047000", "totalCurrentLiabilities": "9117000", "otherNonCurrentLiabilities": "43000", "totalNonCurrentLiabilities": "81423000", "cashAndShortTermInvestments": "10102000", "commonStockSharesOutstanding": "67771000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8872000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1741000", "operatingCashflow": "-7063000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1766000", "cashflowFromInvestment": "-281000", "stockBasedCompensation": "1121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 1121000, "cost_of_revenue": 1332000, "gross_profit": -211000, "ebit": -5150000, "ebitda": -4822000, "pretax_income": -6847000, "tax_provision": 3000, "net_income": -6850000, "net_income_to_common": -6850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19212000, "total_current_assets": 24542000, "total_assets": 125507000, "short_term_debt": 328000, "long_term_debt": 54229000, "total_debt": 54557000, "total_liabilities": 88896000, "total_equity": 36611000, "shares_outstanding": 66997000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -2873000, "capital_expenditure": 186000, "free_cash_flow": -2687000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39187, "ticker_id": 5281, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5150000", "ebitda": "-4822000", "netIncome": "-6850000", "grossProfit": "-211000", "depreciation": "None", "totalRevenue": "1121000", "costOfRevenue": "1332000", "interestIncome": "65000", "incomeBeforeTax": "-6847000", "interestExpense": "1697000", "operatingIncome": "-4908000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-1939000", "nonInterestIncome": "None", "operatingExpenses": "4697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328000", "sellingGeneralAndAdministrative": "4730000", "netIncomeFromContinuingOperations": "-6850000" }, "balance": { "goodwill": "5714000", "inventory": "2756000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "125507000", "longTermDebt": "54229000", "shortTermDebt": "328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-647965000", "totalLiabilities": "88896000", "otherCurrentAssets": "993000", "totalCurrentAssets": "24542000", "currentLongTermDebt": "171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100965000", "currentAccountsPayable": "2700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79983000", "totalShareholderEquity": "36611000", "capitalLeaseObligations": "25583000", "otherCurrentLiabilities": "4823000", "totalCurrentLiabilities": "8574000", "otherNonCurrentLiabilities": "42000", "totalNonCurrentLiabilities": "80322000", "cashAndShortTermInvestments": "19212000", "commonStockSharesOutstanding": "66997000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6850000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-650000", "operatingCashflow": "-2873000", "capitalExpenditures": "186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17769000", "cashflowFromInvestment": "-186000", "stockBasedCompensation": "1259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1121000, "cost_of_revenue": 1332000, "gross_profit": -211000, "research_and_development": null, "selling_general_admin": 4730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5150000, "depreciation_amortisation": 328000, "ebitda": -4822000, "interest_expense": 1697000, "interest_income": null, "other_non_operating": null, "pretax_income": -6847000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -6850000, "net_income_continuing_ops": -6850000, "net_income_to_common": -6850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19212000, "short_term_investments": null, "net_receivables": 1581000, "inventory": 2756000, "other_current_assets": null, "total_current_assets": 24542000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100965000, "total_assets": 125507000, "short_term_debt": 328000, "accounts_payable": 2700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8574000, "long_term_debt": 54229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80322000, "total_liabilities": 88896000, "total_debt": 54557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647965000, "total_equity": 36611000, "shares_outstanding": 66997000, "operating_cash_flow": -2873000, "stock_based_compensation": 1259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17769000, "free_cash_flow": -2687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5150000", "ebitda": "-4822000", "netIncome": "-6850000", "grossProfit": "-211000", "depreciation": "None", "totalRevenue": "1121000", "costOfRevenue": "1332000", "interestIncome": "65000", "incomeBeforeTax": "-6847000", "interestExpense": "1697000", "operatingIncome": "-4908000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-1939000", "nonInterestIncome": "None", "operatingExpenses": "4697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328000", "sellingGeneralAndAdministrative": "4730000", "netIncomeFromContinuingOperations": "-6850000" }, "balance": { "goodwill": "5714000", "inventory": "2756000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "125507000", "longTermDebt": "54229000", "shortTermDebt": "328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-647965000", "totalLiabilities": "88896000", "otherCurrentAssets": "993000", "totalCurrentAssets": "24542000", "currentLongTermDebt": "171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100965000", "currentAccountsPayable": "2700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79983000", "totalShareholderEquity": "36611000", "capitalLeaseObligations": "25583000", "otherCurrentLiabilities": "4823000", "totalCurrentLiabilities": "8574000", "otherNonCurrentLiabilities": "42000", "totalNonCurrentLiabilities": "80322000", "cashAndShortTermInvestments": "19212000", "commonStockSharesOutstanding": "66997000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6850000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-650000", "operatingCashflow": "-2873000", "capitalExpenditures": "186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17769000", "cashflowFromInvestment": "-186000", "stockBasedCompensation": "1259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "597000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 684000, "cost_of_revenue": 1742000, "gross_profit": -1058000, "ebit": -5381000, "ebitda": -5044000, "pretax_income": -6752000, "tax_provision": 3000, "net_income": -6755000, "net_income_to_common": -6755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4502000, "total_current_assets": 8020000, "total_assets": 107374000, "short_term_debt": 309000, "long_term_debt": 37711000, "total_debt": 38020000, "total_liabilities": 67407000, "total_equity": 39967000, "shares_outstanding": 66710795, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -5522000, "capital_expenditure": 1972000, "free_cash_flow": -3550000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39188, "ticker_id": 5281, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5381000", "ebitda": "-5044000", "netIncome": "-6755000", "grossProfit": "-1058000", "depreciation": "None", "totalRevenue": "684000", "costOfRevenue": "1742000", "interestIncome": "64000", "incomeBeforeTax": "-6752000", "interestExpense": "1371000", "operatingIncome": "-5445000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-1307000", "nonInterestIncome": "None", "operatingExpenses": "4387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000", "sellingGeneralAndAdministrative": "4419000", "netIncomeFromContinuingOperations": "-6755000" }, "balance": { "goodwill": "5714000", "inventory": "2106000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "107374000", "longTermDebt": "37711000", "shortTermDebt": "309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639850000", "totalLiabilities": "67407000", "otherCurrentAssets": "508000", "totalCurrentAssets": "8020000", "currentLongTermDebt": "182000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99354000", "currentAccountsPayable": "1245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61215000", "totalShareholderEquity": "39967000", "capitalLeaseObligations": "23322000", "otherCurrentLiabilities": "3908000", "totalCurrentLiabilities": "5835000", "otherNonCurrentLiabilities": "41000", "totalNonCurrentLiabilities": "61572000", "cashAndShortTermInvestments": "4502000", "commonStockSharesOutstanding": "66710795", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6755000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22000", "operatingCashflow": "-5522000", "capitalExpenditures": "1972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1310000", "cashflowFromInvestment": "-1972000", "stockBasedCompensation": "354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684000, "cost_of_revenue": 1742000, "gross_profit": -1058000, "research_and_development": null, "selling_general_admin": 4419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5381000, "depreciation_amortisation": 337000, "ebitda": -5044000, "interest_expense": 1371000, "interest_income": null, "other_non_operating": null, "pretax_income": -6752000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -6755000, "net_income_continuing_ops": -6755000, "net_income_to_common": -6755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4502000, "short_term_investments": null, "net_receivables": 904000, "inventory": 2106000, "other_current_assets": null, "total_current_assets": 8020000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99354000, "total_assets": 107374000, "short_term_debt": 309000, "accounts_payable": 1245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5835000, "long_term_debt": 37711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61572000, "total_liabilities": 67407000, "total_debt": 38020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639850000, "total_equity": 39967000, "shares_outstanding": 66710795, "operating_cash_flow": -5522000, "stock_based_compensation": 354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1972000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1310000, "free_cash_flow": -3550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5381000", "ebitda": "-5044000", "netIncome": "-6755000", "grossProfit": "-1058000", "depreciation": "None", "totalRevenue": "684000", "costOfRevenue": "1742000", "interestIncome": "64000", "incomeBeforeTax": "-6752000", "interestExpense": "1371000", "operatingIncome": "-5445000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-1307000", "nonInterestIncome": "None", "operatingExpenses": "4387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000", "sellingGeneralAndAdministrative": "4419000", "netIncomeFromContinuingOperations": "-6755000" }, "balance": { "goodwill": "5714000", "inventory": "2106000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "107374000", "longTermDebt": "37711000", "shortTermDebt": "309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639850000", "totalLiabilities": "67407000", "otherCurrentAssets": "508000", "totalCurrentAssets": "8020000", "currentLongTermDebt": "182000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99354000", "currentAccountsPayable": "1245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61215000", "totalShareholderEquity": "39967000", "capitalLeaseObligations": "23322000", "otherCurrentLiabilities": "3908000", "totalCurrentLiabilities": "5835000", "otherNonCurrentLiabilities": "41000", "totalNonCurrentLiabilities": "61572000", "cashAndShortTermInvestments": "4502000", "commonStockSharesOutstanding": "66710795", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6755000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22000", "operatingCashflow": "-5522000", "capitalExpenditures": "1972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1310000", "cashflowFromInvestment": "-1972000", "stockBasedCompensation": "354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 368000, "cost_of_revenue": 692000, "gross_profit": -324000, "ebit": -5570000, "ebitda": -5231000, "pretax_income": -6932000, "tax_provision": 4000, "net_income": -6936000, "net_income_to_common": -6936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13306000, "total_current_assets": 16626000, "total_assets": 114455000, "short_term_debt": 312000, "long_term_debt": 37394000, "total_debt": 37706000, "total_liabilities": 66800000, "total_equity": 47655000, "shares_outstanding": 66611000, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -5531000, "capital_expenditure": 602000, "free_cash_flow": -4929000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39190, "ticker_id": 5281, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5570000", "ebitda": "-5231000", "netIncome": "-6936000", "grossProfit": "-324000", "depreciation": "None", "totalRevenue": "368000", "costOfRevenue": "692000", "interestIncome": "189000", "incomeBeforeTax": "-6932000", "interestExpense": "1362000", "operatingIncome": "-5759000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-1173000", "nonInterestIncome": "None", "operatingExpenses": "5435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000", "sellingGeneralAndAdministrative": "5127000", "netIncomeFromContinuingOperations": "-6936000" }, "balance": { "goodwill": "5714000", "inventory": "2128000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "114455000", "longTermDebt": "37394000", "shortTermDebt": "312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-631807000", "totalLiabilities": "66800000", "otherCurrentAssets": "782000", "totalCurrentAssets": "16626000", "currentLongTermDebt": "193000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97829000", "currentAccountsPayable": "1626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85999000", "shortLongTermDebtTotal": "60393000", "totalShareholderEquity": "47655000", "capitalLeaseObligations": "22806000", "otherCurrentLiabilities": "3899000", "totalCurrentLiabilities": "5930000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "60870000", "cashAndShortTermInvestments": "13306000", "commonStockSharesOutstanding": "66611000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6936000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-963000", "operatingCashflow": "-5531000", "capitalExpenditures": "602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1086000", "cashflowFromInvestment": "-602000", "stockBasedCompensation": "653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368000, "cost_of_revenue": 692000, "gross_profit": -324000, "research_and_development": null, "selling_general_admin": 5127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5570000, "depreciation_amortisation": 339000, "ebitda": -5231000, "interest_expense": 1362000, "interest_income": null, "other_non_operating": null, "pretax_income": -6932000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": -6936000, "net_income_continuing_ops": -6936000, "net_income_to_common": -6936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13306000, "short_term_investments": null, "net_receivables": 410000, "inventory": 2128000, "other_current_assets": null, "total_current_assets": 16626000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97829000, "total_assets": 114455000, "short_term_debt": 312000, "accounts_payable": 1626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5930000, "long_term_debt": 37394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 60870000, "total_liabilities": 66800000, "total_debt": 37706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -631807000, "total_equity": 47655000, "shares_outstanding": 66611000, "operating_cash_flow": -5531000, "stock_based_compensation": 653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -602000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1086000, "free_cash_flow": -4929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5570000", "ebitda": "-5231000", "netIncome": "-6936000", "grossProfit": "-324000", "depreciation": "None", "totalRevenue": "368000", "costOfRevenue": "692000", "interestIncome": "189000", "incomeBeforeTax": "-6932000", "interestExpense": "1362000", "operatingIncome": "-5759000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-1173000", "nonInterestIncome": "None", "operatingExpenses": "5435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000", "sellingGeneralAndAdministrative": "5127000", "netIncomeFromContinuingOperations": "-6936000" }, "balance": { "goodwill": "5714000", "inventory": "2128000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "114455000", "longTermDebt": "37394000", "shortTermDebt": "312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-631807000", "totalLiabilities": "66800000", "otherCurrentAssets": "782000", "totalCurrentAssets": "16626000", "currentLongTermDebt": "193000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97829000", "currentAccountsPayable": "1626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85999000", "shortLongTermDebtTotal": "60393000", "totalShareholderEquity": "47655000", "capitalLeaseObligations": "22806000", "otherCurrentLiabilities": "3899000", "totalCurrentLiabilities": "5930000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "60870000", "cashAndShortTermInvestments": "13306000", "commonStockSharesOutstanding": "66611000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6936000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-963000", "operatingCashflow": "-5531000", "capitalExpenditures": "602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1086000", "cashflowFromInvestment": "-602000", "stockBasedCompensation": "653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000", "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": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "income_statement": { "revenue": 809000, "cost_of_revenue": 768000, "gross_profit": 41000, "ebit": -5724000, "ebitda": -5389000, "pretax_income": -7062000, "tax_provision": 2000, "net_income": -7064000, "net_income_to_common": -7064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19237000, "total_current_assets": 23183000, "total_assets": 120857000, "short_term_debt": 244000, "long_term_debt": 39494000, "total_debt": 39738000, "total_liabilities": 68223000, "total_equity": 52634000, "shares_outstanding": 66605999, "goodwill_and_intangibles": 5714000 }, "cash_flow": { "operating_cash_flow": -5802000, "capital_expenditure": 1007000, "free_cash_flow": -4795000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39191, "ticker_id": 5281, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:11.672970+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5724000", "ebitda": "-5389000", "netIncome": "-7064000", "grossProfit": "41000", "depreciation": "None", "totalRevenue": "809000", "costOfRevenue": "768000", "interestIncome": "210000", "incomeBeforeTax": "-7062000", "interestExpense": "1338000", "operatingIncome": "-5584000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "5625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-140000", "costofGoodsAndServicesSold": "768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "335000", "sellingGeneralAndAdministrative": "5320000", "netIncomeFromContinuingOperations": "-7064000" }, "balance": { "goodwill": "5714000", "inventory": "1165000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "120857000", "longTermDebt": "39494000", "shortTermDebt": "244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623606000", "totalLiabilities": "68223000", "otherCurrentAssets": "1901000", "totalCurrentAssets": "23183000", "currentLongTermDebt": "128000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97674000", "currentAccountsPayable": "1163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85439000", "shortLongTermDebtTotal": "59341000", "totalShareholderEquity": "52634000", "capitalLeaseObligations": "22289000", "otherCurrentLiabilities": "4361000", "totalCurrentLiabilities": "5768000", "otherNonCurrentLiabilities": "22211000", "totalNonCurrentLiabilities": "62455000", "cashAndShortTermInvestments": "19237000", "commonStockSharesOutstanding": "66605999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7064000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-849000", "operatingCashflow": "-5802000", "capitalExpenditures": "1007000", "changeInReceivables": "-655000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1306000", "cashflowFromInvestment": "-1007000", "stockBasedCompensation": "163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8115000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 809000, "cost_of_revenue": 768000, "gross_profit": 41000, "research_and_development": null, "selling_general_admin": 5320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5724000, "depreciation_amortisation": 335000, "ebitda": -5389000, "interest_expense": 1338000, "interest_income": null, "other_non_operating": null, "pretax_income": -7062000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -7064000, "net_income_continuing_ops": -7064000, "net_income_to_common": -7064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19237000, "short_term_investments": null, "net_receivables": 880000, "inventory": 1165000, "other_current_assets": null, "total_current_assets": 23183000, "net_ppe": null, "goodwill": 5714000, "intangible_assets": null, "goodwill_and_intangibles": 5714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97674000, "total_assets": 120857000, "short_term_debt": 244000, "accounts_payable": 1163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5768000, "long_term_debt": 39494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62455000, "total_liabilities": 68223000, "total_debt": 39738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623606000, "total_equity": 52634000, "shares_outstanding": 66605999, "operating_cash_flow": -5802000, "stock_based_compensation": 163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1007000, "dividends_paid": 1265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1306000, "free_cash_flow": -4795000, "net_change_in_cash": -8115000 }, "raw_data": { "income": { "ebit": "-5724000", "ebitda": "-5389000", "netIncome": "-7064000", "grossProfit": "41000", "depreciation": "None", "totalRevenue": "809000", "costOfRevenue": "768000", "interestIncome": "210000", "incomeBeforeTax": "-7062000", "interestExpense": "1338000", "operatingIncome": "-5584000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "5625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-140000", "costofGoodsAndServicesSold": "768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "335000", "sellingGeneralAndAdministrative": "5320000", "netIncomeFromContinuingOperations": "-7064000" }, "balance": { "goodwill": "5714000", "inventory": "1165000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "120857000", "longTermDebt": "39494000", "shortTermDebt": "244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623606000", "totalLiabilities": "68223000", "otherCurrentAssets": "1901000", "totalCurrentAssets": "23183000", "currentLongTermDebt": "128000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97674000", "currentAccountsPayable": "1163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85439000", "shortLongTermDebtTotal": "59341000", "totalShareholderEquity": "52634000", "capitalLeaseObligations": "22289000", "otherCurrentLiabilities": "4361000", "totalCurrentLiabilities": "5768000", "otherNonCurrentLiabilities": "22211000", "totalNonCurrentLiabilities": "62455000", "cashAndShortTermInvestments": "19237000", "commonStockSharesOutstanding": "66605999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7064000", "profitLoss": "None", "dividendPayout": "1265000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-849000", "operatingCashflow": "-5802000", "capitalExpenditures": "1007000", "changeInReceivables": "-655000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1306000", "cashflowFromInvestment": "-1007000", "stockBasedCompensation": "163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8115000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }