{ "ticker": { "uuid": "122f93db-84ce-4726-9104-b2a4f819cb44", "symbol": "OPRX", "name": "OPTIMIZERx Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/122f93db-84ce-4726-9104-b2a4f819cb44/", "api_url": "https://sharemaestro.com/factors/api/tickers/122f93db-84ce-4726-9104-b2a4f819cb44/" }, "ticker_metadata": { "id": 7527, "uuid": "122f93db-84ce-4726-9104-b2a4f819cb44", "symbol": "OPRX", "name": "OPTIMIZERx Corp", "asset_type": "equity", "market_cap": 95702000, "stock_exchange_id": 2, "industry": "Health Information Services", "sector": "Healthcare", "description": "OptimizeRx Corporation is a digital health company providing communications solutions for life sciences companies, physicians, and patients. The company is headquartered in Rochester, Michigan.", "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": "122f93db-84ce-4726-9104-b2a4f819cb44", "symbol": "OPRX", "name": "OPTIMIZERx Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/122f93db-84ce-4726-9104-b2a4f819cb44/", "api_url": "https://sharemaestro.com/factors/api/tickers/122f93db-84ce-4726-9104-b2a4f819cb44/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.89, "quality": 0.78, "momentum": 0.01, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 5.11, "market_cap": 95871888.42, "pe_ratio": 14.0246, "earnings_yield": 0.0713, "ebitda_to_ev": 0.1893, "shareholder_yield": 0, "roe": 0.0527, "piotroski_f_score": 7, "momentum_12_1": -0.5595, "volatility_252d": 0.7054 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:34.310516+00:00", "batch_id": "" }, "size": { "price_close": 5.11, "market_cap": 95871888.42, "market_cap_usd": 95871888.42, "enterprise_value": 99222888.42, "shares_outstanding": 18761622, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.0246, "pb_ratio": 0.7397, "ptbv_ratio": 5.0488, "ps_ratio": 0.8931, "pcf_ratio": 6.6652, "pfcf_ratio": 6.6412, "ev_ebitda": 5.2823, "ev_ebit": 6.7835, "ev_sales": 0.9243, "ev_fcf": 6.8733, "earnings_yield": 0.0713, "fcf_yield": 0.1455, "price_to_sales": 0.8931, "price_to_book": 0.7397, "price_to_cashflow": 6.6652, "ebitda_to_ev": 0.1893, "sales_yield": 1.0819 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6905, "operating_margin": 0.1363, "net_margin": 0.0637, "ebitda_margin": 0.175, "fcf_margin": 0.1345, "roe": 0.0527, "roa": 0.0409, "roic": 0.0784, "roc_greenblatt": null, "asset_turnover": 0.6418, "cash_conversion": 2.1118, "accruals_ratio": -0.0451, "sbc_to_revenue": 0.0674, "piotroski_f_score": 7, "altman_z_score": 2.1186, "earnings_stability_5y": 3.9175, "revenue_stability_5y": 0.4288, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4431, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2905, "net_debt_to_ebitda": 0.1784, "debt_to_assets": 0.1406, "interest_coverage": 2.8385, "current_ratio": 5.37, "quick_ratio": 5.37, "net_debt": 3351000, "local_beta": 0.0004, "volatility_252d": 0.7054, "volatility_60d": 1.3232, "max_drawdown_12m": -0.7721, "risk_adjusted_momentum": -0.7932 }, "growth": { "revenue_growth_1y": 0.1376, "revenue_growth_3y_cagr": 0.2056, "revenue_growth_5y_cagr": 0.2037, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0744, "book_value_growth_1y": 0.0558, "revenue_growth": 0.1376, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2065, "price_return_3m": -0.2418, "price_return_6m": -0.6412, "price_return_9m": -0.7285, "price_return_12m": -0.6505, "price_return_12m_ex1m": -0.5595, "momentum_6m": -0.6412, "momentum_12m": -0.6505, "momentum_12_1": -0.5595, "distance_from_52w_high": -0.7643, "distance_from_52w_low": 0.0344, "relative_strength": -0.8084 }, "raw_ttm": { "revenue_ttm": 107345000, "gross_profit_ttm": 74119000, "ebit_ttm": 14627000, "ebitda_ttm": 18784000, "net_income_ttm": 6836000, "eps_diluted_ttm": 0.3644, "operating_cash_flow_ttm": 14384000, "capital_expenditure_ttm": 52000, "fcf_ttm": 14436000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5153000, "cash_and_equivalents": 20169000, "total_current_assets": 56165000, "total_current_liabilities": 10459000, "net_ppe": null, "total_assets": 167264000, "total_debt": 23520000, "total_equity": 129610999, "net_working_capital": 27714000, "book_value_per_share": 6.9083, "retained_earnings": -79731000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 18988999, "tangible_book_per_share": 1.0121 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 36, "rank_pb": 12, "rank_ptbv": 69, "rank_ps": 25, "rank_pcf": 26, "rank_ev_ebitda": 13, "rank_ev_ebit": 32, "rank_earnings_yield": 36, "rank_fcf_yield": 25, "rank_dividend_yield": 74, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 60, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 23, "rank_fcf_margin": 62, "rank_piotroski": 13, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98 }, "composites": { "value_composite": 11, "quality_composite": 22, "momentum_composite": 99, "growth_composite": 26, "yield_composite": 83, "svqf_composite": 18, "vc1_composite": 7, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.8332, "os_score": 0.79, "value_percentile": 0.89, "quality_percentile": 0.78, "momentum_percentile": 0.01, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 88, "all_cap_buyback_rank": 79, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2176, "ticker_id": 7527, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:34.310516+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.11, "market_cap": 95871888.42, "market_cap_usd": 95871888.42, "enterprise_value": 99222888.42, "shares_outstanding": 18761622, "fx_rate_to_usd": null, "pe_ratio": 14.02455945, "pb_ratio": 0.73968945, "ptbv_ratio": 5.04881213, "ps_ratio": 0.89311927, "pcf_ratio": 6.66517578, "pfcf_ratio": 6.64116711, "ev_ebitda": 5.2823088, "ev_ebit": 6.78354334, "ev_sales": 0.92433638, "ev_fcf": 6.87329512, "earnings_yield": 0.07130349, "fcf_yield": 0.14549062, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.69047464, "operating_margin": 0.13626159, "net_margin": 0.06368252, "ebitda_margin": 0.17498719, "fcf_margin": 0.13448228, "roe": 0.05274244, "roa": 0.04086952, "roic": 0.07842535, "roc_greenblatt": null, "asset_turnover": 0.6417699, "cash_conversion": 2.11176126, "accruals_ratio": -0.04512627, "sbc_to_revenue": 0.06737156, "debt_to_equity": 0.29050775, "net_debt_to_ebitda": 0.17839651, "debt_to_assets": 0.14061603, "interest_coverage": 2.83854066, "current_ratio": 5.37001625, "quick_ratio": 5.37001625, "net_debt": 3351000, "revenue_growth_1y": 0.137551, "revenue_growth_3y_cagr": 0.20558999, "revenue_growth_5y_cagr": 0.20365545, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.07443598, "book_value_growth_1y": 0.05582717, "piotroski_f_score": 7, "altman_z_score": 2.11862671, "earnings_stability_5y": 3.917462, "revenue_stability_5y": 0.428758, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20652174, "price_return_3m": -0.24183976, "price_return_6m": -0.64115169, "price_return_9m": -0.72848034, "price_return_12m": -0.6504788, "price_return_12m_ex1m": -0.55950752, "distance_from_52w_high": -0.76429889, "distance_from_52w_low": 0.03441296, "relative_strength": -0.80841985, "local_beta": 0.0004, "volatility_252d": 0.705355, "volatility_60d": 1.323194, "max_drawdown_12m": -0.77214022, "revenue_ttm": 107345000, "gross_profit_ttm": 74119000, "ebit_ttm": 14627000, "ebitda_ttm": 18784000, "net_income_ttm": 6836000, "eps_diluted_ttm": 0.36436082, "operating_cash_flow_ttm": 14384000, "capital_expenditure_ttm": 52000, "fcf_ttm": 14436000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5153000, "cash_and_equivalents": 20169000, "total_current_assets": 56165000, "total_current_liabilities": 10459000, "net_ppe": null, "total_assets": 167264000, "total_debt": 23520000, "total_equity": 129610999, "net_working_capital": 27714000, "book_value_per_share": 6.90830457, "retained_earnings": -79731000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 18988999, "tangible_book_per_share": 1.01211926, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 36, "rank_pb": 12, "rank_ptbv": 69, "rank_ps": 25, "rank_pcf": 26, "rank_ev_ebitda": 13, "rank_ev_ebit": 32, "rank_earnings_yield": 36, "rank_fcf_yield": 25, "rank_dividend_yield": 74, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 60, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 23, "rank_fcf_margin": 62, "rank_piotroski": 13, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98, "value_composite": 11, "quality_composite": 22, "momentum_composite": 99, "growth_composite": 26, "yield_composite": 83, "svqf_composite": 18, "vc1_composite": 7, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 88, "all_cap_buyback_rank": 79, "small_cap_core_rank": 14, "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": 5.11, "os": 0.79, "value": 0.89, "quality": 0.78, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.0246, "earnings_yield": 0.0713, "shareholder_yield": 0, "roe": 0.0527, "momentum_12_1": -0.5595, "complete_fields": { "id": 2176, "ticker_id": 7527, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:34.310516+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.11, "market_cap": 95871888.42, "market_cap_usd": 95871888.42, "enterprise_value": 99222888.42, "shares_outstanding": 18761622, "fx_rate_to_usd": null, "pe_ratio": 14.02455945, "pb_ratio": 0.73968945, "ptbv_ratio": 5.04881213, "ps_ratio": 0.89311927, "pcf_ratio": 6.66517578, "pfcf_ratio": 6.64116711, "ev_ebitda": 5.2823088, "ev_ebit": 6.78354334, "ev_sales": 0.92433638, "ev_fcf": 6.87329512, "earnings_yield": 0.07130349, "fcf_yield": 0.14549062, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.69047464, "operating_margin": 0.13626159, "net_margin": 0.06368252, "ebitda_margin": 0.17498719, "fcf_margin": 0.13448228, "roe": 0.05274244, "roa": 0.04086952, "roic": 0.07842535, "roc_greenblatt": null, "asset_turnover": 0.6417699, "cash_conversion": 2.11176126, "accruals_ratio": -0.04512627, "sbc_to_revenue": 0.06737156, "debt_to_equity": 0.29050775, "net_debt_to_ebitda": 0.17839651, "debt_to_assets": 0.14061603, "interest_coverage": 2.83854066, "current_ratio": 5.37001625, "quick_ratio": 5.37001625, "net_debt": 3351000, "revenue_growth_1y": 0.137551, "revenue_growth_3y_cagr": 0.20558999, "revenue_growth_5y_cagr": 0.20365545, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.07443598, "book_value_growth_1y": 0.05582717, "piotroski_f_score": 7, "altman_z_score": 2.11862671, "earnings_stability_5y": 3.917462, "revenue_stability_5y": 0.428758, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20652174, "price_return_3m": -0.24183976, "price_return_6m": -0.64115169, "price_return_9m": -0.72848034, "price_return_12m": -0.6504788, "price_return_12m_ex1m": -0.55950752, "distance_from_52w_high": -0.76429889, "distance_from_52w_low": 0.03441296, "relative_strength": -0.80841985, "local_beta": 0.0004, "volatility_252d": 0.705355, "volatility_60d": 1.323194, "max_drawdown_12m": -0.77214022, "revenue_ttm": 107345000, "gross_profit_ttm": 74119000, "ebit_ttm": 14627000, "ebitda_ttm": 18784000, "net_income_ttm": 6836000, "eps_diluted_ttm": 0.36436082, "operating_cash_flow_ttm": 14384000, "capital_expenditure_ttm": 52000, "fcf_ttm": 14436000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5153000, "cash_and_equivalents": 20169000, "total_current_assets": 56165000, "total_current_liabilities": 10459000, "net_ppe": null, "total_assets": 167264000, "total_debt": 23520000, "total_equity": 129610999, "net_working_capital": 27714000, "book_value_per_share": 6.90830457, "retained_earnings": -79731000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 18988999, "tangible_book_per_share": 1.01211926, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 36, "rank_pb": 12, "rank_ptbv": 69, "rank_ps": 25, "rank_pcf": 26, "rank_ev_ebitda": 13, "rank_ev_ebit": 32, "rank_earnings_yield": 36, "rank_fcf_yield": 25, "rank_dividend_yield": 74, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 60, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 23, "rank_fcf_margin": 62, "rank_piotroski": 13, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98, "value_composite": 11, "quality_composite": 22, "momentum_composite": 99, "growth_composite": 26, "yield_composite": 83, "svqf_composite": 18, "vc1_composite": 7, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 88, "all_cap_buyback_rank": 79, "small_cap_core_rank": 14, "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": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 109429000, "cost_of_revenue": 40161000, "gross_profit": 69268000, "ebit": 12061000, "ebitda": 16388000, "pretax_income": 6950000, "tax_provision": 1818000, "net_income": 5132000, "net_income_to_common": 5132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23365000, "total_current_assets": 64715000, "total_assets": 176918000, "short_term_debt": 4448000, "long_term_debt": 21421000, "total_debt": 25869000, "total_liabilities": 48624000, "total_equity": 128294000, "shares_outstanding": 18998463, "goodwill_and_intangibles": 111665000 }, "cash_flow": { "operating_cash_flow": 18715000, "capital_expenditure": 58000, "free_cash_flow": 18773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140222, "ticker_id": 7527, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12061000", "ebitda": "16388000", "netIncome": "5132000", "grossProfit": "69268000", "depreciation": "None", "totalRevenue": "109429000", "costOfRevenue": "40161000", "interestIncome": "353000", "incomeBeforeTax": "6950000", "interestExpense": "5294000", "operatingIncome": "12061000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1818000", "reportedCurrency": "USD", "netInterestIncome": "-4941000", "nonInterestIncome": "None", "operatingExpenses": "57207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4327000", "sellingGeneralAndAdministrative": "50245000", "netIncomeFromContinuingOperations": "5132000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "176918000", "longTermDebt": "21421000", "shortTermDebt": "4448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40796000", "reportedCurrency": "USD", "retainedEarnings": "-79236000", "totalLiabilities": "48624000", "otherCurrentAssets": "3598000", "totalCurrentAssets": "64715000", "currentLongTermDebt": "4255000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112203000", "currentAccountsPayable": "1636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26103000", "totalShareholderEquity": "128294000", "capitalLeaseObligations": "427000", "otherCurrentLiabilities": "14677000", "totalCurrentLiabilities": "21264000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27360000", "cashAndShortTermInvestments": "23365000", "commonStockSharesOutstanding": "18998463", "intangibleAssetsExcludingGoodwill": "40796000", "cashAndCashEquivalentsAtCarryingValue": "23365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18715000", "capitalExpenditures": "58000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8798000", "cashflowFromInvestment": "68000", "stockBasedCompensation": "6962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109429000, "cost_of_revenue": 40161000, "gross_profit": 69268000, "research_and_development": null, "selling_general_admin": 50245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12061000, "depreciation_amortisation": 4327000, "ebitda": 16388000, "interest_expense": 5294000, "interest_income": null, "other_non_operating": null, "pretax_income": 6950000, "tax_provision": 1818000, "effective_tax_rate": null, "net_income": 5132000, "net_income_continuing_ops": 5132000, "net_income_to_common": 5132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23365000, "short_term_investments": null, "net_receivables": 37752000, "inventory": null, "other_current_assets": null, "total_current_assets": 64715000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 40796000, "goodwill_and_intangibles": 111665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112203000, "total_assets": 176918000, "short_term_debt": 4448000, "accounts_payable": 1636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21264000, "long_term_debt": 21421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27360000, "total_liabilities": 48624000, "total_debt": 25869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79236000, "total_equity": 128294000, "shares_outstanding": 18998463, "operating_cash_flow": 18715000, "stock_based_compensation": 6962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 68000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8798000, "free_cash_flow": 18773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12061000", "ebitda": "16388000", "netIncome": "5132000", "grossProfit": "69268000", "depreciation": "None", "totalRevenue": "109429000", "costOfRevenue": "40161000", "interestIncome": "353000", "incomeBeforeTax": "6950000", "interestExpense": "5294000", "operatingIncome": "12061000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1818000", "reportedCurrency": "USD", "netInterestIncome": "-4941000", "nonInterestIncome": "None", "operatingExpenses": "57207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4327000", "sellingGeneralAndAdministrative": "50245000", "netIncomeFromContinuingOperations": "5132000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "176918000", "longTermDebt": "21421000", "shortTermDebt": "4448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40796000", "reportedCurrency": "USD", "retainedEarnings": "-79236000", "totalLiabilities": "48624000", "otherCurrentAssets": "3598000", "totalCurrentAssets": "64715000", "currentLongTermDebt": "4255000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112203000", "currentAccountsPayable": "1636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26103000", "totalShareholderEquity": "128294000", "capitalLeaseObligations": "427000", "otherCurrentLiabilities": "14677000", "totalCurrentLiabilities": "21264000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27360000", "cashAndShortTermInvestments": "23365000", "commonStockSharesOutstanding": "18998463", "intangibleAssetsExcludingGoodwill": "40796000", "cashAndCashEquivalentsAtCarryingValue": "23365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18715000", "capitalExpenditures": "58000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8798000", "cashflowFromInvestment": "68000", "stockBasedCompensation": "6962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 92127000, "cost_of_revenue": 32749000, "gross_profit": 59378000, "ebit": -13225000, "ebitda": -8896000, "pretax_income": -19385000, "tax_provision": 725000, "net_income": -20110000, "net_income_to_common": -20110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13380000, "total_current_assets": 53971000, "total_assets": 171168000, "short_term_debt": 2168000, "long_term_debt": 30816000, "total_debt": 32984000, "total_liabilities": 54170000, "total_equity": 116998000, "shares_outstanding": 18292935, "goodwill_and_intangibles": 116385000 }, "cash_flow": { "operating_cash_flow": 4889000, "capital_expenditure": 112000, "free_cash_flow": 5001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140227, "ticker_id": 7527, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13225000", "ebitda": "-8896000", "netIncome": "-20110000", "grossProfit": "59378000", "depreciation": "None", "totalRevenue": "92127000", "costOfRevenue": "32749000", "interestIncome": "329000", "incomeBeforeTax": "-19385000", "interestExpense": "6160000", "operatingIncome": "-13706000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "725000", "reportedCurrency": "USD", "netInterestIncome": "-5831000", "nonInterestIncome": "None", "operatingExpenses": "73084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4329000", "sellingGeneralAndAdministrative": "61266000", "netIncomeFromContinuingOperations": "-20110000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "171168000", "longTermDebt": "30816000", "shortTermDebt": "2168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45516000", "reportedCurrency": "USD", "retainedEarnings": "-84368000", "totalLiabilities": "54170000", "otherCurrentAssets": "2379000", "totalCurrentAssets": "53971000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117197000", "currentAccountsPayable": "2156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33193000", "totalShareholderEquity": "116998000", "capitalLeaseObligations": "377000", "otherCurrentLiabilities": "13539000", "totalCurrentLiabilities": "18654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35516000", "cashAndShortTermInvestments": "13380000", "commonStockSharesOutstanding": "18292935", "intangibleAssetsExcludingGoodwill": "45516000", "cashAndCashEquivalentsAtCarryingValue": "13380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20110000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4889000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4911000", "cashflowFromInvestment": "-450000", "stockBasedCompensation": "11466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92127000, "cost_of_revenue": 32749000, "gross_profit": 59378000, "research_and_development": null, "selling_general_admin": 61266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13225000, "depreciation_amortisation": 4329000, "ebitda": -8896000, "interest_expense": 6160000, "interest_income": null, "other_non_operating": null, "pretax_income": -19385000, "tax_provision": 725000, "effective_tax_rate": null, "net_income": -20110000, "net_income_continuing_ops": -20110000, "net_income_to_common": -20110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13380000, "short_term_investments": null, "net_receivables": 38212000, "inventory": null, "other_current_assets": null, "total_current_assets": 53971000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 45516000, "goodwill_and_intangibles": 116385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 117197000, "total_assets": 171168000, "short_term_debt": 2168000, "accounts_payable": 2156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18654000, "long_term_debt": 30816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35516000, "total_liabilities": 54170000, "total_debt": 32984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84368000, "total_equity": 116998000, "shares_outstanding": 18292935, "operating_cash_flow": 4889000, "stock_based_compensation": 11466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4911000, "free_cash_flow": 5001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13225000", "ebitda": "-8896000", "netIncome": "-20110000", "grossProfit": "59378000", "depreciation": "None", "totalRevenue": "92127000", "costOfRevenue": "32749000", "interestIncome": "329000", "incomeBeforeTax": "-19385000", "interestExpense": "6160000", "operatingIncome": "-13706000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "725000", "reportedCurrency": "USD", "netInterestIncome": "-5831000", "nonInterestIncome": "None", "operatingExpenses": "73084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4329000", "sellingGeneralAndAdministrative": "61266000", "netIncomeFromContinuingOperations": "-20110000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "171168000", "longTermDebt": "30816000", "shortTermDebt": "2168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45516000", "reportedCurrency": "USD", "retainedEarnings": "-84368000", "totalLiabilities": "54170000", "otherCurrentAssets": "2379000", "totalCurrentAssets": "53971000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117197000", "currentAccountsPayable": "2156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33193000", "totalShareholderEquity": "116998000", "capitalLeaseObligations": "377000", "otherCurrentLiabilities": "13539000", "totalCurrentLiabilities": "18654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35516000", "cashAndShortTermInvestments": "13380000", "commonStockSharesOutstanding": "18292935", "intangibleAssetsExcludingGoodwill": "45516000", "cashAndCashEquivalentsAtCarryingValue": "13380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20110000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4889000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4911000", "cashflowFromInvestment": "-450000", "stockBasedCompensation": "11466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 71522000, "cost_of_revenue": 28622000, "gross_profit": 42900000, "ebit": -23710000, "ebitda": -21308000, "pretax_income": -25164000, "tax_provision": -7598000, "net_income": -17566000, "net_income_to_common": -17566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13852456, "total_current_assets": 54330892, "total_assets": 183373898, "short_term_debt": 2221625, "long_term_debt": 34230737, "total_debt": 36452362, "total_liabilities": 56820724, "total_equity": 126553174, "shares_outstanding": 17124801, "goodwill_and_intangibles": 127752656 }, "cash_flow": { "operating_cash_flow": -7240000, "capital_expenditure": 871000, "free_cash_flow": -6369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140232, "ticker_id": 7527, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23710000", "ebitda": "-21308000", "netIncome": "-17566000", "grossProfit": "42900000", "depreciation": "None", "totalRevenue": "71522000", "costOfRevenue": "28622000", "interestIncome": "2612593", "incomeBeforeTax": "-25164000", "interestExpense": "1454000", "operatingIncome": "-26402000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7598000", "reportedCurrency": "USD", "netInterestIncome": "2612593", "nonInterestIncome": "None", "operatingExpenses": "69302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2402000", "sellingGeneralAndAdministrative": "58020000", "netIncomeFromContinuingOperations": "-13750296" }, "balance": { "goodwill": "78357074", "inventory": "None", "commonStock": "19899", "currentDebt": "None", "investments": "None", "totalAssets": "183373898", "longTermDebt": "34230737", "shortTermDebt": "2221625", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49395582", "reportedCurrency": "USD", "retainedEarnings": "-64257964", "totalLiabilities": "56820724", "otherCurrentAssets": "3189468", "totalCurrentAssets": "54330892", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "37288968", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129043006", "currentAccountsPayable": "2227177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36823800", "totalShareholderEquity": "126553174", "capitalLeaseObligations": "593063", "otherCurrentLiabilities": "13211482", "totalCurrentLiabilities": "17881125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38939599", "cashAndShortTermInvestments": "13852456", "commonStockSharesOutstanding": "17124801", "intangibleAssetsExcludingGoodwill": "49395582", "cashAndCashEquivalentsAtCarryingValue": "13852456", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17566000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7240000", "capitalExpenditures": "871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28220000", "cashflowFromInvestment": "-25337000", "stockBasedCompensation": "13717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7522000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71522000, "cost_of_revenue": 28622000, "gross_profit": 42900000, "research_and_development": null, "selling_general_admin": 58020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23710000, "depreciation_amortisation": 2402000, "ebitda": -21308000, "interest_expense": 1454000, "interest_income": null, "other_non_operating": null, "pretax_income": -25164000, "tax_provision": -7598000, "effective_tax_rate": null, "net_income": -17566000, "net_income_continuing_ops": -13750296, "net_income_to_common": -17566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13852456, "short_term_investments": 0, "net_receivables": 37288968, "inventory": null, "other_current_assets": null, "total_current_assets": 54330892, "net_ppe": null, "goodwill": 78357074, "intangible_assets": 49395582, "goodwill_and_intangibles": 127752656, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 129043006, "total_assets": 183373898, "short_term_debt": 2221625, "accounts_payable": 2227177, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17881125, "long_term_debt": 34230737, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38939599, "total_liabilities": 56820724, "total_debt": 36452362, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64257964, "total_equity": 126553174, "shares_outstanding": 17124801, "operating_cash_flow": -7240000, "stock_based_compensation": 13717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28220000, "free_cash_flow": -6369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23710000", "ebitda": "-21308000", "netIncome": "-17566000", "grossProfit": "42900000", "depreciation": "None", "totalRevenue": "71522000", "costOfRevenue": "28622000", "interestIncome": "2612593", "incomeBeforeTax": "-25164000", "interestExpense": "1454000", "operatingIncome": "-26402000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7598000", "reportedCurrency": "USD", "netInterestIncome": "2612593", "nonInterestIncome": "None", "operatingExpenses": "69302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2402000", "sellingGeneralAndAdministrative": "58020000", "netIncomeFromContinuingOperations": "-13750296" }, "balance": { "goodwill": "78357074", "inventory": "None", "commonStock": "19899", "currentDebt": "None", "investments": "None", "totalAssets": "183373898", "longTermDebt": "34230737", "shortTermDebt": "2221625", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49395582", "reportedCurrency": "USD", "retainedEarnings": "-64257964", "totalLiabilities": "56820724", "otherCurrentAssets": "3189468", "totalCurrentAssets": "54330892", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "37288968", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129043006", "currentAccountsPayable": "2227177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36823800", "totalShareholderEquity": "126553174", "capitalLeaseObligations": "593063", "otherCurrentLiabilities": "13211482", "totalCurrentLiabilities": "17881125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38939599", "cashAndShortTermInvestments": "13852456", "commonStockSharesOutstanding": "17124801", "intangibleAssetsExcludingGoodwill": "49395582", "cashAndCashEquivalentsAtCarryingValue": "13852456", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17566000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7240000", "capitalExpenditures": "871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28220000", "cashflowFromInvestment": "-25337000", "stockBasedCompensation": "13717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7522000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 62450156, "cost_of_revenue": 23483336, "gross_profit": 38966820, "ebit": -11438440, "ebitda": -9416411, "pretax_income": -11438440, "tax_provision": -852298, "net_income": -11438440, "net_income_to_common": -11438440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18208685, "total_current_assets": 98576635, "total_assets": 134651185, "short_term_debt": 89902, "long_term_debt": null, "total_debt": 89902, "total_liabilities": 8540408, "total_equity": 126110777, "shares_outstanding": 17783992, "goodwill_and_intangibles": 35696731 }, "cash_flow": { "operating_cash_flow": 10654078, "capital_expenditure": 244565, "free_cash_flow": 10898643, "dividends_paid": 226, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140237, "ticker_id": 7527, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11438440", "ebitda": "-9416411", "netIncome": "-11438440", "grossProfit": "38966820", "depreciation": "None", "totalRevenue": "62450156", "costOfRevenue": "23483336", "interestIncome": "852298", "incomeBeforeTax": "-11438440", "interestExpense": "852298", "operatingIncome": "-12290738", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-852298", "reportedCurrency": "USD", "netInterestIncome": "852298", "nonInterestIncome": "None", "operatingExpenses": "51257558", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16979", "costofGoodsAndServicesSold": "23483336", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2022029", "sellingGeneralAndAdministrative": "49235529", "netIncomeFromContinuingOperations": "378079" }, "balance": { "goodwill": "22673820", "inventory": "1807176", "commonStock": "18289", "currentDebt": "None", "investments": "None", "totalAssets": "134651185", "longTermDebt": "None", "shortTermDebt": "89902", "treasuryStock": "-1214", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13022911", "reportedCurrency": "USD", "retainedEarnings": "-46692098", "totalLiabilities": "8540408", "otherCurrentAssets": "2280828", "totalCurrentAssets": "98576635", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "55931821", "currentNetReceivables": "22155301", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36074550", "currentAccountsPayable": "1549979", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143818", "shortLongTermDebtTotal": "234434", "totalShareholderEquity": "126110777", "capitalLeaseObligations": "234434", "otherCurrentLiabilities": "6591686", "totalCurrentLiabilities": "8395876", "otherNonCurrentLiabilities": "236726", "totalNonCurrentLiabilities": "144532", "cashAndShortTermInvestments": "18208685", "commonStockSharesOutstanding": "17783992", "intangibleAssetsExcludingGoodwill": "13022911", "cashAndCashEquivalentsAtCarryingValue": "18208685", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11438440", "profitLoss": "None", "dividendPayout": "226", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-816589", "operatingCashflow": "10654078", "capitalExpenditures": "244565", "changeInReceivables": "-6994880", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18950777", "cashflowFromInvestment": "-58176386", "stockBasedCompensation": "15745822", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74164994", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20024258", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2022029", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62450156, "cost_of_revenue": 23483336, "gross_profit": 38966820, "research_and_development": null, "selling_general_admin": 49235529, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11438440, "depreciation_amortisation": 2022029, "ebitda": -9416411, "interest_expense": 852298, "interest_income": null, "other_non_operating": null, "pretax_income": -11438440, "tax_provision": -852298, "effective_tax_rate": null, "net_income": -11438440, "net_income_continuing_ops": 378079, "net_income_to_common": -11438440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18208685, "short_term_investments": 55931821, "net_receivables": 22155301, "inventory": 1807176, "other_current_assets": null, "total_current_assets": 98576635, "net_ppe": null, "goodwill": 22673820, "intangible_assets": 13022911, "goodwill_and_intangibles": 35696731, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36074550, "total_assets": 134651185, "short_term_debt": 89902, "accounts_payable": 1549979, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8395876, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144532, "total_liabilities": 8540408, "total_debt": 89902, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46692098, "total_equity": 126110777, "shares_outstanding": 17783992, "operating_cash_flow": 10654078, "stock_based_compensation": 15745822, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244565, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58176386, "dividends_paid": 226, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18950777, "free_cash_flow": 10898643, "net_change_in_cash": 74164994 }, "raw_data": { "income": { "ebit": "-11438440", "ebitda": "-9416411", "netIncome": "-11438440", "grossProfit": "38966820", "depreciation": "None", "totalRevenue": "62450156", "costOfRevenue": "23483336", "interestIncome": "852298", "incomeBeforeTax": "-11438440", "interestExpense": "852298", "operatingIncome": "-12290738", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-852298", "reportedCurrency": "USD", "netInterestIncome": "852298", "nonInterestIncome": "None", "operatingExpenses": "51257558", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16979", "costofGoodsAndServicesSold": "23483336", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2022029", "sellingGeneralAndAdministrative": "49235529", "netIncomeFromContinuingOperations": "378079" }, "balance": { "goodwill": "22673820", "inventory": "1807176", "commonStock": "18289", "currentDebt": "None", "investments": "None", "totalAssets": "134651185", "longTermDebt": "None", "shortTermDebt": "89902", "treasuryStock": "-1214", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13022911", "reportedCurrency": "USD", "retainedEarnings": "-46692098", "totalLiabilities": "8540408", "otherCurrentAssets": "2280828", "totalCurrentAssets": "98576635", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "55931821", "currentNetReceivables": "22155301", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36074550", "currentAccountsPayable": "1549979", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143818", "shortLongTermDebtTotal": "234434", "totalShareholderEquity": "126110777", "capitalLeaseObligations": "234434", "otherCurrentLiabilities": "6591686", "totalCurrentLiabilities": "8395876", "otherNonCurrentLiabilities": "236726", "totalNonCurrentLiabilities": "144532", "cashAndShortTermInvestments": "18208685", "commonStockSharesOutstanding": "17783992", "intangibleAssetsExcludingGoodwill": "13022911", "cashAndCashEquivalentsAtCarryingValue": "18208685", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11438440", "profitLoss": "None", "dividendPayout": "226", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-816589", "operatingCashflow": "10654078", "capitalExpenditures": "244565", "changeInReceivables": "-6994880", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18950777", "cashflowFromInvestment": "-58176386", "stockBasedCompensation": "15745822", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74164994", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20024258", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2022029", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 61292598, "cost_of_revenue": 25654384, "gross_profit": 35638214, "ebit": 361100, "ebitda": 2326425, "pretax_income": 378079, "tax_provision": 104150, "net_income": 378079, "net_income_to_common": 378079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84681770, "total_current_assets": 115113010, "total_assets": 140985192, "short_term_debt": 90982, "long_term_debt": null, "total_debt": 90982, "total_liabilities": 9605475, "total_equity": 131379717, "shares_outstanding": 17690489, "goodwill_and_intangibles": 25386685 }, "cash_flow": { "operating_cash_flow": 726039, "capital_expenditure": 485999, "free_cash_flow": 1212038, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140242, "ticker_id": 7527, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361100", "ebitda": "2326425", "netIncome": "378079", "grossProfit": "35638214", "depreciation": "None", "totalRevenue": "61292598", "costOfRevenue": "25654384", "interestIncome": "16979", "incomeBeforeTax": "378079", "interestExpense": "121129", "operatingIncome": "361100", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "104150", "reportedCurrency": "USD", "netInterestIncome": "16979", "nonInterestIncome": "None", "operatingExpenses": "35277114", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16979", "costofGoodsAndServicesSold": "25654384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1965325", "sellingGeneralAndAdministrative": "27514023", "netIncomeFromContinuingOperations": "378079" }, "balance": { "goodwill": "14740031", "inventory": "-5630649369345", "commonStock": "17861", "currentDebt": "None", "investments": "None", "totalAssets": "140985192", "longTermDebt": "None", "shortTermDebt": "90982", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10646654", "reportedCurrency": "USD", "retainedEarnings": "-35253658", "totalLiabilities": "9605475", "otherCurrentAssets": "5630655", "totalCurrentAssets": "115113010", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "24800585", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25872182", "currentAccountsPayable": "606808", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "472638", "shortLongTermDebtTotal": "327708", "totalShareholderEquity": "131379717", "capitalLeaseObligations": "327708", "otherCurrentLiabilities": "7281052", "totalCurrentLiabilities": "9368749", "otherNonCurrentLiabilities": "236726", "totalNonCurrentLiabilities": "236726", "cashAndShortTermInvestments": "84681770", "commonStockSharesOutstanding": "17690489", "intangibleAssetsExcludingGoodwill": "10646654", "cashAndCashEquivalentsAtCarryingValue": "84681770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "378079", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-816589", "operatingCashflow": "726039", "capitalExpenditures": "485999", "changeInReceivables": "-6994880", "changeInExchangeRate": "None", "cashflowFromFinancing": "73924954", "cashflowFromInvestment": "-485999", "stockBasedCompensation": "5491957", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74164994", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75535767", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1965325", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61292598, "cost_of_revenue": 25654384, "gross_profit": 35638214, "research_and_development": null, "selling_general_admin": 27514023, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361100, "depreciation_amortisation": 1965325, "ebitda": 2326425, "interest_expense": 121129, "interest_income": null, "other_non_operating": null, "pretax_income": 378079, "tax_provision": 104150, "effective_tax_rate": null, "net_income": 378079, "net_income_continuing_ops": 378079, "net_income_to_common": 378079, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84681770, "short_term_investments": 0, "net_receivables": 24800585, "inventory": -5630649369345, "other_current_assets": null, "total_current_assets": 115113010, "net_ppe": null, "goodwill": 14740031, "intangible_assets": 10646654, "goodwill_and_intangibles": 25386685, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25872182, "total_assets": 140985192, "short_term_debt": 90982, "accounts_payable": 606808, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9368749, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236726, "total_liabilities": 9605475, "total_debt": 90982, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35253658, "total_equity": 131379717, "shares_outstanding": 17690489, "operating_cash_flow": 726039, "stock_based_compensation": 5491957, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 485999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -485999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73924954, "free_cash_flow": 1212038, "net_change_in_cash": 74164994 }, "raw_data": { "income": { "ebit": "361100", "ebitda": "2326425", "netIncome": "378079", "grossProfit": "35638214", "depreciation": "None", "totalRevenue": "61292598", "costOfRevenue": "25654384", "interestIncome": "16979", "incomeBeforeTax": "378079", "interestExpense": "121129", "operatingIncome": "361100", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "104150", "reportedCurrency": "USD", "netInterestIncome": "16979", "nonInterestIncome": "None", "operatingExpenses": "35277114", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16979", "costofGoodsAndServicesSold": "25654384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1965325", "sellingGeneralAndAdministrative": "27514023", "netIncomeFromContinuingOperations": "378079" }, "balance": { "goodwill": "14740031", "inventory": "-5630649369345", "commonStock": "17861", "currentDebt": "None", "investments": "None", "totalAssets": "140985192", "longTermDebt": "None", "shortTermDebt": "90982", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10646654", "reportedCurrency": "USD", "retainedEarnings": "-35253658", "totalLiabilities": "9605475", "otherCurrentAssets": "5630655", "totalCurrentAssets": "115113010", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "24800585", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25872182", "currentAccountsPayable": "606808", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "472638", "shortLongTermDebtTotal": "327708", "totalShareholderEquity": "131379717", "capitalLeaseObligations": "327708", "otherCurrentLiabilities": "7281052", "totalCurrentLiabilities": "9368749", "otherNonCurrentLiabilities": "236726", "totalNonCurrentLiabilities": "236726", "cashAndShortTermInvestments": "84681770", "commonStockSharesOutstanding": "17690489", "intangibleAssetsExcludingGoodwill": "10646654", "cashAndCashEquivalentsAtCarryingValue": "84681770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "378079", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-816589", "operatingCashflow": "726039", "capitalExpenditures": "485999", "changeInReceivables": "-6994880", "changeInExchangeRate": "None", "cashflowFromFinancing": "73924954", "cashflowFromInvestment": "-485999", "stockBasedCompensation": "5491957", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74164994", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75535767", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1965325", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 43313323, "cost_of_revenue": 19207902, "gross_profit": 24105421, "ebit": -1324188, "ebitda": 646895, "pretax_income": -2207127, "tax_provision": 176613, "net_income": -2207127, "net_income_to_common": -2207127, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10516776, "total_current_assets": 32859092, "total_assets": 60327754, "short_term_debt": 123220, "long_term_debt": null, "total_debt": 123220, "total_liabilities": 10353840, "total_equity": 49973914, "shares_outstanding": 14827923, "goodwill_and_intangibles": 26860975 }, "cash_flow": { "operating_cash_flow": -6310386, "capital_expenditure": 124725, "free_cash_flow": -6185661, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140247, "ticker_id": 7527, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1324188", "ebitda": "646895", "netIncome": "-2207127", "grossProfit": "24105421", "depreciation": "None", "totalRevenue": "43313323", "costOfRevenue": "19207902", "interestIncome": "68582", "incomeBeforeTax": "-2207127", "interestExpense": "68582", "operatingIncome": "-2135319", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "176613", "reportedCurrency": "USD", "netInterestIncome": "68582", "nonInterestIncome": "None", "operatingExpenses": "26240740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1081137", "otherNonOperatingIncome": "-71808", "costofGoodsAndServicesSold": "19207902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1971083", "sellingGeneralAndAdministrative": "19314773", "netIncomeFromContinuingOperations": "-2207127" }, "balance": { "goodwill": "14740031", "inventory": "None", "commonStock": "15223", "currentDebt": "None", "investments": "None", "totalAssets": "60327754", "longTermDebt": "None", "shortTermDebt": "123220", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12120944", "reportedCurrency": "USD", "retainedEarnings": "-35631737", "totalLiabilities": "10353840", "otherCurrentAssets": "4456611", "totalCurrentAssets": "32859092", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17885705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27468662", "currentAccountsPayable": "618250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148854", "shortLongTermDebtTotal": "448753", "totalShareholderEquity": "49973914", "capitalLeaseObligations": "448753", "otherCurrentLiabilities": "9001042", "totalCurrentLiabilities": "10028307", "otherNonCurrentLiabilities": "325533", "totalNonCurrentLiabilities": "325533", "cashAndShortTermInvestments": "10516776", "commonStockSharesOutstanding": "14827923", "intangibleAssetsExcludingGoodwill": "12120944", "cashAndCashEquivalentsAtCarryingValue": "10516776", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2207127", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2207163", "operatingCashflow": "-6310386", "capitalExpenditures": "124725", "changeInReceivables": "-10667680", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1900793", "cashflowFromInvestment": "-124725", "stockBasedCompensation": "3172840", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8335904", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2488394", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2075888", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43313323, "cost_of_revenue": 19207902, "gross_profit": 24105421, "research_and_development": 1081137, "selling_general_admin": 19314773, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1324188, "depreciation_amortisation": 1971083, "ebitda": 646895, "interest_expense": 68582, "interest_income": null, "other_non_operating": null, "pretax_income": -2207127, "tax_provision": 176613, "effective_tax_rate": null, "net_income": -2207127, "net_income_continuing_ops": -2207127, "net_income_to_common": -2207127, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10516776, "short_term_investments": null, "net_receivables": 17885705, "inventory": null, "other_current_assets": null, "total_current_assets": 32859092, "net_ppe": null, "goodwill": 14740031, "intangible_assets": 12120944, "goodwill_and_intangibles": 26860975, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27468662, "total_assets": 60327754, "short_term_debt": 123220, "accounts_payable": 618250, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10028307, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325533, "total_liabilities": 10353840, "total_debt": 123220, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35631737, "total_equity": 49973914, "shares_outstanding": 14827923, "operating_cash_flow": -6310386, "stock_based_compensation": 3172840, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124725, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124725, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1900793, "free_cash_flow": -6185661, "net_change_in_cash": -8335904 }, "raw_data": { "income": { "ebit": "-1324188", "ebitda": "646895", "netIncome": "-2207127", "grossProfit": "24105421", "depreciation": "None", "totalRevenue": "43313323", "costOfRevenue": "19207902", "interestIncome": "68582", "incomeBeforeTax": "-2207127", "interestExpense": "68582", "operatingIncome": "-2135319", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "176613", "reportedCurrency": "USD", "netInterestIncome": "68582", "nonInterestIncome": "None", "operatingExpenses": "26240740", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1081137", "otherNonOperatingIncome": "-71808", "costofGoodsAndServicesSold": "19207902", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1971083", "sellingGeneralAndAdministrative": "19314773", "netIncomeFromContinuingOperations": "-2207127" }, "balance": { "goodwill": "14740031", "inventory": "None", "commonStock": "15223", "currentDebt": "None", "investments": "None", "totalAssets": "60327754", "longTermDebt": "None", "shortTermDebt": "123220", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12120944", "reportedCurrency": "USD", "retainedEarnings": "-35631737", "totalLiabilities": "10353840", "otherCurrentAssets": "4456611", "totalCurrentAssets": "32859092", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17885705", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27468662", "currentAccountsPayable": "618250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148854", "shortLongTermDebtTotal": "448753", "totalShareholderEquity": "49973914", "capitalLeaseObligations": "448753", "otherCurrentLiabilities": "9001042", "totalCurrentLiabilities": "10028307", "otherNonCurrentLiabilities": "325533", "totalNonCurrentLiabilities": "325533", "cashAndShortTermInvestments": "10516776", "commonStockSharesOutstanding": "14827923", "intangibleAssetsExcludingGoodwill": "12120944", "cashAndCashEquivalentsAtCarryingValue": "10516776", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2207127", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2207163", "operatingCashflow": "-6310386", "capitalExpenditures": "124725", "changeInReceivables": "-10667680", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1900793", "cashflowFromInvestment": "-124725", "stockBasedCompensation": "3172840", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8335904", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2488394", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2075888", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 24598274, "cost_of_revenue": 9158699, "gross_profit": 15439575, "ebit": -2685086, "ebitda": -1509955, "pretax_income": -2244616, "tax_provision": 897960, "net_income": -3142576, "net_income_to_common": -3142576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18852680, "total_current_assets": 27141748, "total_assets": 56638525, "short_term_debt": 115431, "long_term_debt": null, "total_debt": 115431, "total_liabilities": 11776266, "total_equity": 44862259, "shares_outstanding": 13387863, "goodwill_and_intangibles": 28680173 }, "cash_flow": { "operating_cash_flow": -1660796, "capital_expenditure": 1587717, "free_cash_flow": -73079, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140252, "ticker_id": 7527, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2685086", "ebitda": "-1509955", "netIncome": "-3142576", "grossProfit": "15439575", "depreciation": "None", "totalRevenue": "24598274", "costOfRevenue": "9158699", "interestIncome": "288028", "incomeBeforeTax": "-2244616", "interestExpense": "981972", "operatingIncome": "-3693564", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "897960", "reportedCurrency": "USD", "netInterestIncome": "288028", "nonInterestIncome": "None", "operatingExpenses": "19133139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1604195", "otherNonOperatingIncome": "-346972", "costofGoodsAndServicesSold": "9158699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1175131", "sellingGeneralAndAdministrative": "13655615", "netIncomeFromContinuingOperations": "-3142576" }, "balance": { "goodwill": "14740031", "inventory": "None", "commonStock": "14601", "currentDebt": "None", "investments": "None", "totalAssets": "56638525", "longTermDebt": "None", "shortTermDebt": "115431", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13940142", "reportedCurrency": "USD", "retainedEarnings": "-33424610", "totalLiabilities": "11776266", "otherCurrentAssets": "871043", "totalCurrentAssets": "27141748", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7418025", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29496777", "currentAccountsPayable": "492995", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735877", "shortLongTermDebtTotal": "564184", "totalShareholderEquity": "44862259", "capitalLeaseObligations": "564184", "otherCurrentLiabilities": "4919073", "totalCurrentLiabilities": "6107513", "otherNonCurrentLiabilities": "5668753", "totalNonCurrentLiabilities": "5668753", "cashAndShortTermInvestments": "18852680", "commonStockSharesOutstanding": "13387863", "intangibleAssetsExcludingGoodwill": "13940142", "cashAndCashEquivalentsAtCarryingValue": "18852680", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3142576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-882477", "operatingCashflow": "-1660796", "capitalExpenditures": "1587717", "changeInReceivables": "-628830", "changeInExchangeRate": "None", "cashflowFromFinancing": "22181528", "cashflowFromInvestment": "-10582086", "stockBasedCompensation": "2260298", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9938646", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22181528", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1282787", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24598274, "cost_of_revenue": 9158699, "gross_profit": 15439575, "research_and_development": 1604195, "selling_general_admin": 13655615, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2685086, "depreciation_amortisation": 1175131, "ebitda": -1509955, "interest_expense": 981972, "interest_income": null, "other_non_operating": null, "pretax_income": -2244616, "tax_provision": 897960, "effective_tax_rate": null, "net_income": -3142576, "net_income_continuing_ops": -3142576, "net_income_to_common": -3142576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18852680, "short_term_investments": null, "net_receivables": 7418025, "inventory": null, "other_current_assets": null, "total_current_assets": 27141748, "net_ppe": null, "goodwill": 14740031, "intangible_assets": 13940142, "goodwill_and_intangibles": 28680173, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29496777, "total_assets": 56638525, "short_term_debt": 115431, "accounts_payable": 492995, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6107513, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5668753, "total_liabilities": 11776266, "total_debt": 115431, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33424610, "total_equity": 44862259, "shares_outstanding": 13387863, "operating_cash_flow": -1660796, "stock_based_compensation": 2260298, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1587717, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10582086, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22181528, "free_cash_flow": -73079, "net_change_in_cash": 9938646 }, "raw_data": { "income": { "ebit": "-2685086", "ebitda": "-1509955", "netIncome": "-3142576", "grossProfit": "15439575", "depreciation": "None", "totalRevenue": "24598274", "costOfRevenue": "9158699", "interestIncome": "288028", "incomeBeforeTax": "-2244616", "interestExpense": "981972", "operatingIncome": "-3693564", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "897960", "reportedCurrency": "USD", "netInterestIncome": "288028", "nonInterestIncome": "None", "operatingExpenses": "19133139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1604195", "otherNonOperatingIncome": "-346972", "costofGoodsAndServicesSold": "9158699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1175131", "sellingGeneralAndAdministrative": "13655615", "netIncomeFromContinuingOperations": "-3142576" }, "balance": { "goodwill": "14740031", "inventory": "None", "commonStock": "14601", "currentDebt": "None", "investments": "None", "totalAssets": "56638525", "longTermDebt": "None", "shortTermDebt": "115431", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13940142", "reportedCurrency": "USD", "retainedEarnings": "-33424610", "totalLiabilities": "11776266", "otherCurrentAssets": "871043", "totalCurrentAssets": "27141748", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7418025", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29496777", "currentAccountsPayable": "492995", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735877", "shortLongTermDebtTotal": "564184", "totalShareholderEquity": "44862259", "capitalLeaseObligations": "564184", "otherCurrentLiabilities": "4919073", "totalCurrentLiabilities": "6107513", "otherNonCurrentLiabilities": "5668753", "totalNonCurrentLiabilities": "5668753", "cashAndShortTermInvestments": "18852680", "commonStockSharesOutstanding": "13387863", "intangibleAssetsExcludingGoodwill": "13940142", "cashAndCashEquivalentsAtCarryingValue": "18852680", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3142576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-882477", "operatingCashflow": "-1660796", "capitalExpenditures": "1587717", "changeInReceivables": "-628830", "changeInExchangeRate": "None", "cashflowFromFinancing": "22181528", "cashflowFromInvestment": "-10582086", "stockBasedCompensation": "2260298", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9938646", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22181528", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1282787", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 21206363, "cost_of_revenue": 8999666, "gross_profit": 12206697, "ebit": 920302, "ebitda": 1236804, "pretax_income": 226344, "tax_provision": 46212, "net_income": 226344, "net_income_to_common": 226344, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8914034, "total_current_assets": 15962619, "total_assets": 25054578, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6596133, "total_equity": 18458445, "shares_outstanding": 11862991, "goodwill_and_intangibles": 8937580 }, "cash_flow": { "operating_cash_flow": 792555, "capital_expenditure": 91013, "free_cash_flow": 883568, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140257, "ticker_id": 7527, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "920302", "ebitda": "1236804", "netIncome": "226344", "grossProfit": "12206697", "depreciation": "None", "totalRevenue": "21206363", "costOfRevenue": "8999666", "interestIncome": "46212", "incomeBeforeTax": "226344", "interestExpense": "0", "operatingIncome": "180132", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46212", "reportedCurrency": "USD", "netInterestIncome": "46212", "nonInterestIncome": "None", "operatingExpenses": "12026565", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "675660", "otherNonOperatingIncome": "46212", "costofGoodsAndServicesSold": "8999666", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316502", "sellingGeneralAndAdministrative": "9994278", "netIncomeFromContinuingOperations": "226344" }, "balance": { "goodwill": "3678513", "inventory": "None", "commonStock": "12039", "currentDebt": "None", "investments": "None", "totalAssets": "25054578", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5259067", "reportedCurrency": "USD", "retainedEarnings": "-30278805", "totalLiabilities": "6596133", "otherCurrentAssets": "590744", "totalCurrentAssets": "15962619", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6457841", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9091959", "currentAccountsPayable": "411010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149330", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18458445", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3209498", "totalCurrentLiabilities": "4231133", "otherNonCurrentLiabilities": "2365000", "totalNonCurrentLiabilities": "2365000", "cashAndShortTermInvestments": "8914034", "commonStockSharesOutstanding": "11862991", "intangibleAssetsExcludingGoodwill": "5259067", "cashAndCashEquivalentsAtCarryingValue": "8914034", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226344", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-93219", "operatingCashflow": "792555", "capitalExpenditures": "91013", "changeInReceivables": "-2789252", "changeInExchangeRate": "None", "cashflowFromFinancing": "8685739", "cashflowFromInvestment": "-5686833", "stockBasedCompensation": "1863911", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3791461", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8685739", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316502", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21206363, "cost_of_revenue": 8999666, "gross_profit": 12206697, "research_and_development": 675660, "selling_general_admin": 9994278, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 920302, "depreciation_amortisation": 316502, "ebitda": 1236804, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 226344, "tax_provision": 46212, "effective_tax_rate": null, "net_income": 226344, "net_income_continuing_ops": 226344, "net_income_to_common": 226344, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8914034, "short_term_investments": null, "net_receivables": 6457841, "inventory": null, "other_current_assets": null, "total_current_assets": 15962619, "net_ppe": null, "goodwill": 3678513, "intangible_assets": 5259067, "goodwill_and_intangibles": 8937580, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9091959, "total_assets": 25054578, "short_term_debt": null, "accounts_payable": 411010, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4231133, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2365000, "total_liabilities": 6596133, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30278805, "total_equity": 18458445, "shares_outstanding": 11862991, "operating_cash_flow": 792555, "stock_based_compensation": 1863911, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91013, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5686833, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8685739, "free_cash_flow": 883568, "net_change_in_cash": 3791461 }, "raw_data": { "income": { "ebit": "920302", "ebitda": "1236804", "netIncome": "226344", "grossProfit": "12206697", "depreciation": "None", "totalRevenue": "21206363", "costOfRevenue": "8999666", "interestIncome": "46212", "incomeBeforeTax": "226344", "interestExpense": "0", "operatingIncome": "180132", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46212", "reportedCurrency": "USD", "netInterestIncome": "46212", "nonInterestIncome": "None", "operatingExpenses": "12026565", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "675660", "otherNonOperatingIncome": "46212", "costofGoodsAndServicesSold": "8999666", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316502", "sellingGeneralAndAdministrative": "9994278", "netIncomeFromContinuingOperations": "226344" }, "balance": { "goodwill": "3678513", "inventory": "None", "commonStock": "12039", "currentDebt": "None", "investments": "None", "totalAssets": "25054578", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5259067", "reportedCurrency": "USD", "retainedEarnings": "-30278805", "totalLiabilities": "6596133", "otherCurrentAssets": "590744", "totalCurrentAssets": "15962619", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6457841", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9091959", "currentAccountsPayable": "411010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149330", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "18458445", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3209498", "totalCurrentLiabilities": "4231133", "otherNonCurrentLiabilities": "2365000", "totalNonCurrentLiabilities": "2365000", "cashAndShortTermInvestments": "8914034", "commonStockSharesOutstanding": "11862991", "intangibleAssetsExcludingGoodwill": "5259067", "cashAndCashEquivalentsAtCarryingValue": "8914034", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226344", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-93219", "operatingCashflow": "792555", "capitalExpenditures": "91013", "changeInReceivables": "-2789252", "changeInExchangeRate": "None", "cashflowFromFinancing": "8685739", "cashflowFromInvestment": "-5686833", "stockBasedCompensation": "1863911", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3791461", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8685739", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316502", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 19844000, "cost_of_revenue": 5976000, "gross_profit": 13868000, "ebit": 396000, "ebitda": 1460000, "pretax_income": -644000, "tax_provision": -149000, "net_income": -495000, "net_income_to_common": -495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20169000, "total_current_assets": 56165000, "total_assets": 167264000, "short_term_debt": 2177000, "long_term_debt": 21343000, "total_debt": 23520000, "total_liabilities": 37653000, "total_equity": 129610999, "shares_outstanding": 18761622, "goodwill_and_intangibles": 110622000 }, "cash_flow": { "operating_cash_flow": -467000, "capital_expenditure": 21000, "free_cash_flow": -446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140220, "ticker_id": 7527, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "396000", "ebitda": "1460000", "netIncome": "-495000", "grossProfit": "13868000", "depreciation": "None", "totalRevenue": "19844000", "costOfRevenue": "5976000", "interestIncome": "77000", "incomeBeforeTax": "-644000", "interestExpense": "1155000", "operatingIncome": "396000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-149000", "reportedCurrency": "USD", "netInterestIncome": "-1078000", "nonInterestIncome": "None", "operatingExpenses": "13472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3402000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1064000", "sellingGeneralAndAdministrative": "3513000", "netIncomeFromContinuingOperations": "-495000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "167264000", "longTermDebt": "21343000", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39753000", "reportedCurrency": "USD", "retainedEarnings": "-79731000", "totalLiabilities": "37653000", "otherCurrentAssets": "3136000", "totalCurrentAssets": "56165000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111099000", "currentAccountsPayable": "3066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23716000", "totalShareholderEquity": "129610999", "capitalLeaseObligations": "373000", "otherCurrentLiabilities": "4547000", "totalCurrentLiabilities": "10459000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27194000", "cashAndShortTermInvestments": "20169000", "commonStockSharesOutstanding": "18761622", "intangibleAssetsExcludingGoodwill": "39753000", "cashAndCashEquivalentsAtCarryingValue": "20169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-467000", "capitalExpenditures": "21000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2708000", "cashflowFromInvestment": "-21000", "stockBasedCompensation": "1828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19844000, "cost_of_revenue": 5976000, "gross_profit": 13868000, "research_and_development": 3402000, "selling_general_admin": 3513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 396000, "depreciation_amortisation": 1064000, "ebitda": 1460000, "interest_expense": 1155000, "interest_income": null, "other_non_operating": null, "pretax_income": -644000, "tax_provision": -149000, "effective_tax_rate": null, "net_income": -495000, "net_income_continuing_ops": -495000, "net_income_to_common": -495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20169000, "short_term_investments": null, "net_receivables": 32860000, "inventory": null, "other_current_assets": null, "total_current_assets": 56165000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 39753000, "goodwill_and_intangibles": 110622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 111099000, "total_assets": 167264000, "short_term_debt": 2177000, "accounts_payable": 3066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10459000, "long_term_debt": 21343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27194000, "total_liabilities": 37653000, "total_debt": 23520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79731000, "total_equity": 129610999, "shares_outstanding": 18761622, "operating_cash_flow": -467000, "stock_based_compensation": 1828000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2708000, "free_cash_flow": -446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "396000", "ebitda": "1460000", "netIncome": "-495000", "grossProfit": "13868000", "depreciation": "None", "totalRevenue": "19844000", "costOfRevenue": "5976000", "interestIncome": "77000", "incomeBeforeTax": "-644000", "interestExpense": "1155000", "operatingIncome": "396000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-149000", "reportedCurrency": "USD", "netInterestIncome": "-1078000", "nonInterestIncome": "None", "operatingExpenses": "13472000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3402000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1064000", "sellingGeneralAndAdministrative": "3513000", "netIncomeFromContinuingOperations": "-495000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "167264000", "longTermDebt": "21343000", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39753000", "reportedCurrency": "USD", "retainedEarnings": "-79731000", "totalLiabilities": "37653000", "otherCurrentAssets": "3136000", "totalCurrentAssets": "56165000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111099000", "currentAccountsPayable": "3066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23716000", "totalShareholderEquity": "129610999", "capitalLeaseObligations": "373000", "otherCurrentLiabilities": "4547000", "totalCurrentLiabilities": "10459000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27194000", "cashAndShortTermInvestments": "20169000", "commonStockSharesOutstanding": "18761622", "intangibleAssetsExcludingGoodwill": "39753000", "cashAndCashEquivalentsAtCarryingValue": "20169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-467000", "capitalExpenditures": "21000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2708000", "cashflowFromInvestment": "-21000", "stockBasedCompensation": "1828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 32239000, "cost_of_revenue": 8139000, "gross_profit": 24100000, "ebit": 8712000, "ebitda": 9790000, "pretax_income": 7471000, "tax_provision": 2451000, "net_income": 5020000, "net_income_to_common": 5020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23365000, "total_current_assets": 64715000, "total_assets": 176918000, "short_term_debt": 4448000, "long_term_debt": 21421000, "total_debt": 25869000, "total_liabilities": 48624000, "total_equity": 128294000, "shares_outstanding": 19381024, "goodwill_and_intangibles": 111665000 }, "cash_flow": { "operating_cash_flow": 7088000, "capital_expenditure": 11000, "free_cash_flow": 7099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140221, "ticker_id": 7527, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8712000", "ebitda": "9790000", "netIncome": "5020000", "grossProfit": "24100000", "depreciation": "None", "totalRevenue": "32239000", "costOfRevenue": "8139000", "interestIncome": "84000", "incomeBeforeTax": "7471000", "interestExpense": "1241000", "operatingIncome": "8937000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2451000", "reportedCurrency": "USD", "netInterestIncome": "-1157000", "nonInterestIncome": "None", "operatingExpenses": "15163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1078000", "sellingGeneralAndAdministrative": "14085000", "netIncomeFromContinuingOperations": "5020000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "176918000", "longTermDebt": "21421000", "shortTermDebt": "4448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40796000", "reportedCurrency": "USD", "retainedEarnings": "-79236000", "totalLiabilities": "48624000", "otherCurrentAssets": "3598000", "totalCurrentAssets": "64715000", "currentLongTermDebt": "4255000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112203000", "currentAccountsPayable": "1636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26103000", "totalShareholderEquity": "128294000", "capitalLeaseObligations": "427000", "otherCurrentLiabilities": "14677000", "totalCurrentLiabilities": "21264000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27360000", "cashAndShortTermInvestments": "23365000", "commonStockSharesOutstanding": "19381024", "intangibleAssetsExcludingGoodwill": "40796000", "cashAndCashEquivalentsAtCarryingValue": "23365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7088000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3448000", "cashflowFromInvestment": "206000", "stockBasedCompensation": "1960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32239000, "cost_of_revenue": 8139000, "gross_profit": 24100000, "research_and_development": null, "selling_general_admin": 14085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8712000, "depreciation_amortisation": 1078000, "ebitda": 9790000, "interest_expense": 1241000, "interest_income": null, "other_non_operating": null, "pretax_income": 7471000, "tax_provision": 2451000, "effective_tax_rate": null, "net_income": 5020000, "net_income_continuing_ops": 5020000, "net_income_to_common": 5020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23365000, "short_term_investments": null, "net_receivables": 37752000, "inventory": null, "other_current_assets": null, "total_current_assets": 64715000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 40796000, "goodwill_and_intangibles": 111665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112203000, "total_assets": 176918000, "short_term_debt": 4448000, "accounts_payable": 1636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21264000, "long_term_debt": 21421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27360000, "total_liabilities": 48624000, "total_debt": 25869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79236000, "total_equity": 128294000, "shares_outstanding": 19381024, "operating_cash_flow": 7088000, "stock_based_compensation": 1960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3448000, "free_cash_flow": 7099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8712000", "ebitda": "9790000", "netIncome": "5020000", "grossProfit": "24100000", "depreciation": "None", "totalRevenue": "32239000", "costOfRevenue": "8139000", "interestIncome": "84000", "incomeBeforeTax": "7471000", "interestExpense": "1241000", "operatingIncome": "8937000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2451000", "reportedCurrency": "USD", "netInterestIncome": "-1157000", "nonInterestIncome": "None", "operatingExpenses": "15163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1078000", "sellingGeneralAndAdministrative": "14085000", "netIncomeFromContinuingOperations": "5020000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "176918000", "longTermDebt": "21421000", "shortTermDebt": "4448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "40796000", "reportedCurrency": "USD", "retainedEarnings": "-79236000", "totalLiabilities": "48624000", "otherCurrentAssets": "3598000", "totalCurrentAssets": "64715000", "currentLongTermDebt": "4255000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112203000", "currentAccountsPayable": "1636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26103000", "totalShareholderEquity": "128294000", "capitalLeaseObligations": "427000", "otherCurrentLiabilities": "14677000", "totalCurrentLiabilities": "21264000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27360000", "cashAndShortTermInvestments": "23365000", "commonStockSharesOutstanding": "19381024", "intangibleAssetsExcludingGoodwill": "40796000", "cashAndCashEquivalentsAtCarryingValue": "23365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7088000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3448000", "cashflowFromInvestment": "206000", "stockBasedCompensation": "1960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 26067000, "cost_of_revenue": 8551000, "gross_profit": 17516000, "ebit": 2203000, "ebitda": 3144000, "pretax_income": 1049000, "tax_provision": 270000, "net_income": 779000, "net_income_to_common": 779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19519000, "total_current_assets": 56320000, "total_assets": 170321000, "short_term_debt": 3507000, "long_term_debt": 24801000, "total_debt": 28308000, "total_liabilities": 48058000, "total_equity": 122263000, "shares_outstanding": 19021905, "goodwill_and_intangibles": 113306000 }, "cash_flow": { "operating_cash_flow": 3202000, "capital_expenditure": 10000, "free_cash_flow": 3212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140223, "ticker_id": 7527, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2203000", "ebitda": "3144000", "netIncome": "779000", "grossProfit": "17516000", "depreciation": "None", "totalRevenue": "26067000", "costOfRevenue": "8551000", "interestIncome": "91000", "incomeBeforeTax": "1049000", "interestExpense": "1154000", "operatingIncome": "2049999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "270000", "reportedCurrency": "USD", "netInterestIncome": "-1063000", "nonInterestIncome": "None", "operatingExpenses": "15466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "941000", "sellingGeneralAndAdministrative": "14326000", "netIncomeFromContinuingOperations": "779000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "170321000", "longTermDebt": "24801000", "shortTermDebt": "3507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42437000", "reportedCurrency": "USD", "retainedEarnings": "-84256000", "totalLiabilities": "48058000", "otherCurrentAssets": "4574000", "totalCurrentAssets": "56320000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32226999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114001000", "currentAccountsPayable": "2037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28608000", "totalShareholderEquity": "122263000", "capitalLeaseObligations": "507000", "otherCurrentLiabilities": "12922000", "totalCurrentLiabilities": "18466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29592000", "cashAndShortTermInvestments": "19519000", "commonStockSharesOutstanding": "19021905", "intangibleAssetsExcludingGoodwill": "42437000", "cashAndCashEquivalentsAtCarryingValue": "19519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3202000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258000", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "1956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1254999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26067000, "cost_of_revenue": 8551000, "gross_profit": 17516000, "research_and_development": 80000, "selling_general_admin": 14326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2203000, "depreciation_amortisation": 941000, "ebitda": 3144000, "interest_expense": 1154000, "interest_income": null, "other_non_operating": null, "pretax_income": 1049000, "tax_provision": 270000, "effective_tax_rate": null, "net_income": 779000, "net_income_continuing_ops": 779000, "net_income_to_common": 779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19519000, "short_term_investments": null, "net_receivables": 32226999, "inventory": null, "other_current_assets": null, "total_current_assets": 56320000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 42437000, "goodwill_and_intangibles": 113306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 114001000, "total_assets": 170321000, "short_term_debt": 3507000, "accounts_payable": 2037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18466000, "long_term_debt": 24801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29592000, "total_liabilities": 48058000, "total_debt": 28308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84256000, "total_equity": 122263000, "shares_outstanding": 19021905, "operating_cash_flow": 3202000, "stock_based_compensation": 1956000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258000, "free_cash_flow": 3212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2203000", "ebitda": "3144000", "netIncome": "779000", "grossProfit": "17516000", "depreciation": "None", "totalRevenue": "26067000", "costOfRevenue": "8551000", "interestIncome": "91000", "incomeBeforeTax": "1049000", "interestExpense": "1154000", "operatingIncome": "2049999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "270000", "reportedCurrency": "USD", "netInterestIncome": "-1063000", "nonInterestIncome": "None", "operatingExpenses": "15466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "941000", "sellingGeneralAndAdministrative": "14326000", "netIncomeFromContinuingOperations": "779000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "170321000", "longTermDebt": "24801000", "shortTermDebt": "3507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42437000", "reportedCurrency": "USD", "retainedEarnings": "-84256000", "totalLiabilities": "48058000", "otherCurrentAssets": "4574000", "totalCurrentAssets": "56320000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32226999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114001000", "currentAccountsPayable": "2037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28608000", "totalShareholderEquity": "122263000", "capitalLeaseObligations": "507000", "otherCurrentLiabilities": "12922000", "totalCurrentLiabilities": "18466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29592000", "cashAndShortTermInvestments": "19519000", "commonStockSharesOutstanding": "19021905", "intangibleAssetsExcludingGoodwill": "42437000", "cashAndCashEquivalentsAtCarryingValue": "19519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3202000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258000", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "1956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1254999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 29195000, "cost_of_revenue": 10560000, "gross_profit": 18635000, "ebit": 3316000, "ebitda": 4390000, "pretax_income": 1713000, "tax_provision": 181000, "net_income": 1532000, "net_income_to_common": 1532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16585000, "total_current_assets": 54080000, "total_assets": 169265000, "short_term_debt": 3509000, "long_term_debt": 25127000, "total_debt": 28636000, "total_liabilities": 49981000, "total_equity": 119284000, "shares_outstanding": 19015496, "goodwill_and_intangibles": 114361000 }, "cash_flow": { "operating_cash_flow": 4561000, "capital_expenditure": 10000, "free_cash_flow": 4571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140224, "ticker_id": 7527, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3316000", "ebitda": "4390000", "netIncome": "1532000", "grossProfit": "18635000", "depreciation": "None", "totalRevenue": "29195000", "costOfRevenue": "10560000", "interestIncome": "90000", "incomeBeforeTax": "1713000", "interestExpense": "1603000", "operatingIncome": "3189000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "181000", "reportedCurrency": "USD", "netInterestIncome": "-1513000", "nonInterestIncome": "None", "operatingExpenses": "15446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1074000", "sellingGeneralAndAdministrative": "14372000", "netIncomeFromContinuingOperations": "1532000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "169265000", "longTermDebt": "25127000", "shortTermDebt": "3509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43492000", "reportedCurrency": "USD", "retainedEarnings": "-85035000", "totalLiabilities": "49981000", "otherCurrentAssets": "3337000", "totalCurrentAssets": "54080000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115185000", "currentAccountsPayable": "1982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28975000", "totalShareholderEquity": "119284000", "capitalLeaseObligations": "548000", "otherCurrentLiabilities": "15082000", "totalCurrentLiabilities": "21057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28924000", "cashAndShortTermInvestments": "16585000", "commonStockSharesOutstanding": "19015496", "intangibleAssetsExcludingGoodwill": "43492000", "cashAndCashEquivalentsAtCarryingValue": "16585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1532000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4561000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4505000", "cashflowFromInvestment": "-44000", "stockBasedCompensation": "1488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29195000, "cost_of_revenue": 10560000, "gross_profit": 18635000, "research_and_development": null, "selling_general_admin": 14372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3316000, "depreciation_amortisation": 1074000, "ebitda": 4390000, "interest_expense": 1603000, "interest_income": null, "other_non_operating": null, "pretax_income": 1713000, "tax_provision": 181000, "effective_tax_rate": null, "net_income": 1532000, "net_income_continuing_ops": 1532000, "net_income_to_common": 1532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16585000, "short_term_investments": null, "net_receivables": 34158000, "inventory": null, "other_current_assets": null, "total_current_assets": 54080000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 43492000, "goodwill_and_intangibles": 114361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 115185000, "total_assets": 169265000, "short_term_debt": 3509000, "accounts_payable": 1982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21057000, "long_term_debt": 25127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28924000, "total_liabilities": 49981000, "total_debt": 28636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85035000, "total_equity": 119284000, "shares_outstanding": 19015496, "operating_cash_flow": 4561000, "stock_based_compensation": 1488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4505000, "free_cash_flow": 4571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3316000", "ebitda": "4390000", "netIncome": "1532000", "grossProfit": "18635000", "depreciation": "None", "totalRevenue": "29195000", "costOfRevenue": "10560000", "interestIncome": "90000", "incomeBeforeTax": "1713000", "interestExpense": "1603000", "operatingIncome": "3189000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "181000", "reportedCurrency": "USD", "netInterestIncome": "-1513000", "nonInterestIncome": "None", "operatingExpenses": "15446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1074000", "sellingGeneralAndAdministrative": "14372000", "netIncomeFromContinuingOperations": "1532000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "169265000", "longTermDebt": "25127000", "shortTermDebt": "3509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43492000", "reportedCurrency": "USD", "retainedEarnings": "-85035000", "totalLiabilities": "49981000", "otherCurrentAssets": "3337000", "totalCurrentAssets": "54080000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115185000", "currentAccountsPayable": "1982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28975000", "totalShareholderEquity": "119284000", "capitalLeaseObligations": "548000", "otherCurrentLiabilities": "15082000", "totalCurrentLiabilities": "21057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28924000", "cashAndShortTermInvestments": "16585000", "commonStockSharesOutstanding": "19015496", "intangibleAssetsExcludingGoodwill": "43492000", "cashAndCashEquivalentsAtCarryingValue": "16585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1532000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4561000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4505000", "cashflowFromInvestment": "-44000", "stockBasedCompensation": "1488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 21928000, "cost_of_revenue": 8584000, "gross_profit": 13344000, "ebit": -1987000, "ebitda": -893000, "pretax_income": -3284000, "tax_provision": -1085000, "net_income": -2199000, "net_income_to_common": -2199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16573000, "total_current_assets": 51711000, "total_assets": 167768000, "short_term_debt": 3439000, "long_term_debt": 29190000, "total_debt": 32629000, "total_liabilities": 51498000, "total_equity": 116270000, "shares_outstanding": 18470808, "goodwill_and_intangibles": 115375000 }, "cash_flow": { "operating_cash_flow": 3864000, "capital_expenditure": 27000, "free_cash_flow": 3891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140225, "ticker_id": 7527, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1987000", "ebitda": "-893000", "netIncome": "-2199000", "grossProfit": "13344000", "depreciation": "None", "totalRevenue": "21928000", "costOfRevenue": "8584000", "interestIncome": "88000", "incomeBeforeTax": "-3284000", "interestExpense": "1297000", "operatingIncome": "-2114000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1085000", "reportedCurrency": "USD", "netInterestIncome": "-1209000", "nonInterestIncome": "None", "operatingExpenses": "15458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1094000", "sellingGeneralAndAdministrative": "14364000", "netIncomeFromContinuingOperations": "-2199000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "167768000", "longTermDebt": "29190000", "shortTermDebt": "3439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44506000", "reportedCurrency": "USD", "retainedEarnings": "-86567000", "totalLiabilities": "51498000", "otherCurrentAssets": "2305000", "totalCurrentAssets": "51711000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116057000", "currentAccountsPayable": "3381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32800000", "totalShareholderEquity": "116270000", "capitalLeaseObligations": "310000", "otherCurrentLiabilities": "11020000", "totalCurrentLiabilities": "18351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33147000", "cashAndShortTermInvestments": "16573000", "commonStockSharesOutstanding": "18470808", "intangibleAssetsExcludingGoodwill": "44506000", "cashAndCashEquivalentsAtCarryingValue": "16573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3864000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-587000", "cashflowFromInvestment": "-84000", "stockBasedCompensation": "1558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21928000, "cost_of_revenue": 8584000, "gross_profit": 13344000, "research_and_development": 91000, "selling_general_admin": 14364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1987000, "depreciation_amortisation": 1094000, "ebitda": -893000, "interest_expense": 1297000, "interest_income": null, "other_non_operating": null, "pretax_income": -3284000, "tax_provision": -1085000, "effective_tax_rate": null, "net_income": -2199000, "net_income_continuing_ops": -2199000, "net_income_to_common": -2199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16573000, "short_term_investments": null, "net_receivables": 32833000, "inventory": null, "other_current_assets": null, "total_current_assets": 51711000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 44506000, "goodwill_and_intangibles": 115375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116057000, "total_assets": 167768000, "short_term_debt": 3439000, "accounts_payable": 3381000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18351000, "long_term_debt": 29190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33147000, "total_liabilities": 51498000, "total_debt": 32629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86567000, "total_equity": 116270000, "shares_outstanding": 18470808, "operating_cash_flow": 3864000, "stock_based_compensation": 1558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -587000, "free_cash_flow": 3891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1987000", "ebitda": "-893000", "netIncome": "-2199000", "grossProfit": "13344000", "depreciation": "None", "totalRevenue": "21928000", "costOfRevenue": "8584000", "interestIncome": "88000", "incomeBeforeTax": "-3284000", "interestExpense": "1297000", "operatingIncome": "-2114000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1085000", "reportedCurrency": "USD", "netInterestIncome": "-1209000", "nonInterestIncome": "None", "operatingExpenses": "15458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1094000", "sellingGeneralAndAdministrative": "14364000", "netIncomeFromContinuingOperations": "-2199000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "167768000", "longTermDebt": "29190000", "shortTermDebt": "3439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44506000", "reportedCurrency": "USD", "retainedEarnings": "-86567000", "totalLiabilities": "51498000", "otherCurrentAssets": "2305000", "totalCurrentAssets": "51711000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116057000", "currentAccountsPayable": "3381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32800000", "totalShareholderEquity": "116270000", "capitalLeaseObligations": "310000", "otherCurrentLiabilities": "11020000", "totalCurrentLiabilities": "18351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33147000", "cashAndShortTermInvestments": "16573000", "commonStockSharesOutstanding": "18470808", "intangibleAssetsExcludingGoodwill": "44506000", "cashAndCashEquivalentsAtCarryingValue": "16573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3864000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-587000", "cashflowFromInvestment": "-84000", "stockBasedCompensation": "1558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 32316000, "cost_of_revenue": 10293000, "gross_profit": 22023000, "ebit": 3771000, "ebitda": 4865000, "pretax_income": 2208000, "tax_provision": 2286000, "net_income": -78000, "net_income_to_common": -78000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13380000, "total_current_assets": 53971000, "total_assets": 171168000, "short_term_debt": 2168000, "long_term_debt": 30816000, "total_debt": 32984000, "total_liabilities": 54170000, "total_equity": 116998000, "shares_outstanding": 18418519, "goodwill_and_intangibles": 116385000 }, "cash_flow": { "operating_cash_flow": 198000, "capital_expenditure": 120000, "free_cash_flow": 318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140226, "ticker_id": 7527, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3771000", "ebitda": "4865000", "netIncome": "-78000", "grossProfit": "22023000", "depreciation": "None", "totalRevenue": "32316000", "costOfRevenue": "10293000", "interestIncome": "98000", "incomeBeforeTax": "2208000", "interestExpense": "1563000", "operatingIncome": "3634000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2286000", "reportedCurrency": "USD", "netInterestIncome": "-1465000", "nonInterestIncome": "None", "operatingExpenses": "18389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1094000", "sellingGeneralAndAdministrative": "17295000", "netIncomeFromContinuingOperations": "-78000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "171168000", "longTermDebt": "30816000", "shortTermDebt": "2168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45516000", "reportedCurrency": "USD", "retainedEarnings": "-84368000", "totalLiabilities": "54170000", "otherCurrentAssets": "2379000", "totalCurrentAssets": "53971000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117197000", "currentAccountsPayable": "2156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33193000", "totalShareholderEquity": "116998000", "capitalLeaseObligations": "377000", "otherCurrentLiabilities": "13539000", "totalCurrentLiabilities": "18654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35516000", "cashAndShortTermInvestments": "13380000", "commonStockSharesOutstanding": "18418519", "intangibleAssetsExcludingGoodwill": "45516000", "cashAndCashEquivalentsAtCarryingValue": "13380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198000", "capitalExpenditures": "120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2824000", "cashflowFromInvestment": "-120000", "stockBasedCompensation": "2936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32316000, "cost_of_revenue": 10293000, "gross_profit": 22023000, "research_and_development": 71000, "selling_general_admin": 17295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3771000, "depreciation_amortisation": 1094000, "ebitda": 4865000, "interest_expense": 1563000, "interest_income": null, "other_non_operating": null, "pretax_income": 2208000, "tax_provision": 2286000, "effective_tax_rate": null, "net_income": -78000, "net_income_continuing_ops": -78000, "net_income_to_common": -78000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13380000, "short_term_investments": null, "net_receivables": 38212000, "inventory": null, "other_current_assets": null, "total_current_assets": 53971000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 45516000, "goodwill_and_intangibles": 116385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 117197000, "total_assets": 171168000, "short_term_debt": 2168000, "accounts_payable": 2156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18654000, "long_term_debt": 30816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35516000, "total_liabilities": 54170000, "total_debt": 32984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84368000, "total_equity": 116998000, "shares_outstanding": 18418519, "operating_cash_flow": 198000, "stock_based_compensation": 2936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2824000, "free_cash_flow": 318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3771000", "ebitda": "4865000", "netIncome": "-78000", "grossProfit": "22023000", "depreciation": "None", "totalRevenue": "32316000", "costOfRevenue": "10293000", "interestIncome": "98000", "incomeBeforeTax": "2208000", "interestExpense": "1563000", "operatingIncome": "3634000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2286000", "reportedCurrency": "USD", "netInterestIncome": "-1465000", "nonInterestIncome": "None", "operatingExpenses": "18389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1094000", "sellingGeneralAndAdministrative": "17295000", "netIncomeFromContinuingOperations": "-78000" }, "balance": { "goodwill": "70869000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "171168000", "longTermDebt": "30816000", "shortTermDebt": "2168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45516000", "reportedCurrency": "USD", "retainedEarnings": "-84368000", "totalLiabilities": "54170000", "otherCurrentAssets": "2379000", "totalCurrentAssets": "53971000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117197000", "currentAccountsPayable": "2156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33193000", "totalShareholderEquity": "116998000", "capitalLeaseObligations": "377000", "otherCurrentLiabilities": "13539000", "totalCurrentLiabilities": "18654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35516000", "cashAndShortTermInvestments": "13380000", "commonStockSharesOutstanding": "18418519", "intangibleAssetsExcludingGoodwill": "45516000", "cashAndCashEquivalentsAtCarryingValue": "13380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198000", "capitalExpenditures": "120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2824000", "cashflowFromInvestment": "-120000", "stockBasedCompensation": "2936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 21309000, "cost_of_revenue": 7862000, "gross_profit": 13447000, "ebit": -8417000, "ebitda": -7322000, "pretax_income": -9941000, "tax_provision": -817000, "net_income": -9124000, "net_income_to_common": -9124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16126000, "total_current_assets": 46906000, "total_assets": 165199000, "short_term_debt": 2195000, "long_term_debt": 33278000, "total_debt": 35473000, "total_liabilities": 50734000, "total_equity": 114465000, "shares_outstanding": 18323542, "goodwill_and_intangibles": 117348000 }, "cash_flow": { "operating_cash_flow": 1791000, "capital_expenditure": 92000, "free_cash_flow": 1883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140228, "ticker_id": 7527, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8417000", "ebitda": "-7322000", "netIncome": "-9124000", "grossProfit": "13447000", "depreciation": "None", "totalRevenue": "21309000", "costOfRevenue": "7862000", "interestIncome": "107000", "incomeBeforeTax": "-9941000", "interestExpense": "1524000", "operatingIncome": "-8562000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-817000", "reportedCurrency": "USD", "netInterestIncome": "-1417000", "nonInterestIncome": "None", "operatingExpenses": "22009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1095000", "sellingGeneralAndAdministrative": "13425000", "netIncomeFromContinuingOperations": "-9124000" }, "balance": { "goodwill": "70869000", "inventory": "-4389000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "165199000", "longTermDebt": "33278000", "shortTermDebt": "2195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46479000", "reportedCurrency": "USD", "retainedEarnings": "-84290000", "totalLiabilities": "50734000", "otherCurrentAssets": "4389000", "totalCurrentAssets": "46906000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118293000", "currentAccountsPayable": "2754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35715000", "totalShareholderEquity": "114465000", "capitalLeaseObligations": "437000", "otherCurrentLiabilities": "8767000", "totalCurrentLiabilities": "14502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36232000", "cashAndShortTermInvestments": "16126000", "commonStockSharesOutstanding": "18323542", "intangibleAssetsExcludingGoodwill": "46479000", "cashAndCashEquivalentsAtCarryingValue": "16126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1791000", "capitalExpenditures": "92000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532000", "cashflowFromInvestment": "-92000", "stockBasedCompensation": "2603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21309000, "cost_of_revenue": 7862000, "gross_profit": 13447000, "research_and_development": 91000, "selling_general_admin": 13425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8417000, "depreciation_amortisation": 1095000, "ebitda": -7322000, "interest_expense": 1524000, "interest_income": null, "other_non_operating": null, "pretax_income": -9941000, "tax_provision": -817000, "effective_tax_rate": null, "net_income": -9124000, "net_income_continuing_ops": -9124000, "net_income_to_common": -9124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16126000, "short_term_investments": null, "net_receivables": 26391000, "inventory": -4389000, "other_current_assets": null, "total_current_assets": 46906000, "net_ppe": null, "goodwill": 70869000, "intangible_assets": 46479000, "goodwill_and_intangibles": 117348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118293000, "total_assets": 165199000, "short_term_debt": 2195000, "accounts_payable": 2754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14502000, "long_term_debt": 33278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36232000, "total_liabilities": 50734000, "total_debt": 35473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84290000, "total_equity": 114465000, "shares_outstanding": 18323542, "operating_cash_flow": 1791000, "stock_based_compensation": 2603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -532000, "free_cash_flow": 1883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8417000", "ebitda": "-7322000", "netIncome": "-9124000", "grossProfit": "13447000", "depreciation": "None", "totalRevenue": "21309000", "costOfRevenue": "7862000", "interestIncome": "107000", "incomeBeforeTax": "-9941000", "interestExpense": "1524000", "operatingIncome": "-8562000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-817000", "reportedCurrency": "USD", "netInterestIncome": "-1417000", "nonInterestIncome": "None", "operatingExpenses": "22009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1095000", "sellingGeneralAndAdministrative": "13425000", "netIncomeFromContinuingOperations": "-9124000" }, "balance": { "goodwill": "70869000", "inventory": "-4389000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "165199000", "longTermDebt": "33278000", "shortTermDebt": "2195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46479000", "reportedCurrency": "USD", "retainedEarnings": "-84290000", "totalLiabilities": "50734000", "otherCurrentAssets": "4389000", "totalCurrentAssets": "46906000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118293000", "currentAccountsPayable": "2754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35715000", "totalShareholderEquity": "114465000", "capitalLeaseObligations": "437000", "otherCurrentLiabilities": "8767000", "totalCurrentLiabilities": "14502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36232000", "cashAndShortTermInvestments": "16126000", "commonStockSharesOutstanding": "18323542", "intangibleAssetsExcludingGoodwill": "46479000", "cashAndCashEquivalentsAtCarryingValue": "16126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1791000", "capitalExpenditures": "92000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532000", "cashflowFromInvestment": "-92000", "stockBasedCompensation": "2603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 18812000, "cost_of_revenue": 7108000, "gross_profit": 11704000, "ebit": -3568000, "ebitda": -2495000, "pretax_income": -5096000, "tax_provision": -1088000, "net_income": -4008000, "net_income_to_common": -4008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14959000, "total_current_assets": 45969000, "total_assets": 172876000, "short_term_debt": 3519000, "long_term_debt": 32296000, "total_debt": 35815000, "total_liabilities": 51860000, "total_equity": 121016000, "shares_outstanding": 18257879, "goodwill_and_intangibles": 125830000 }, "cash_flow": { "operating_cash_flow": 782000, "capital_expenditure": 85000, "free_cash_flow": 867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140229, "ticker_id": 7527, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3568000", "ebitda": "-2495000", "netIncome": "-4008000", "grossProfit": "11704000", "depreciation": "None", "totalRevenue": "18812000", "costOfRevenue": "7108000", "interestIncome": "106000", "incomeBeforeTax": "-5096000", "interestExpense": "1528000", "operatingIncome": "-3749000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1088000", "reportedCurrency": "USD", "netInterestIncome": "-1422000", "nonInterestIncome": "None", "operatingExpenses": "15453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1073000", "sellingGeneralAndAdministrative": "14380000", "netIncomeFromContinuingOperations": "-4008000" }, "balance": { "goodwill": "78357000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "172876000", "longTermDebt": "32296000", "shortTermDebt": "3519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47473000", "reportedCurrency": "USD", "retainedEarnings": "-75166000", "totalLiabilities": "51860000", "otherCurrentAssets": "4647000", "totalCurrentAssets": "45969000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126907000", "currentAccountsPayable": "2980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36086000", "totalShareholderEquity": "121016000", "capitalLeaseObligations": "490000", "otherCurrentLiabilities": "7404000", "totalCurrentLiabilities": "14956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36904000", "cashAndShortTermInvestments": "14959000", "commonStockSharesOutstanding": "18257879", "intangibleAssetsExcludingGoodwill": "47473000", "cashAndCashEquivalentsAtCarryingValue": "14959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "782000", "capitalExpenditures": "85000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-915000", "cashflowFromInvestment": "-85000", "stockBasedCompensation": "2903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18812000, "cost_of_revenue": 7108000, "gross_profit": 11704000, "research_and_development": 71000, "selling_general_admin": 14380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3568000, "depreciation_amortisation": 1073000, "ebitda": -2495000, "interest_expense": 1528000, "interest_income": null, "other_non_operating": null, "pretax_income": -5096000, "tax_provision": -1088000, "effective_tax_rate": null, "net_income": -4008000, "net_income_continuing_ops": -4008000, "net_income_to_common": -4008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14959000, "short_term_investments": null, "net_receivables": 26363000, "inventory": null, "other_current_assets": null, "total_current_assets": 45969000, "net_ppe": null, "goodwill": 78357000, "intangible_assets": 47473000, "goodwill_and_intangibles": 125830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126907000, "total_assets": 172876000, "short_term_debt": 3519000, "accounts_payable": 2980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14956000, "long_term_debt": 32296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36904000, "total_liabilities": 51860000, "total_debt": 35815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75166000, "total_equity": 121016000, "shares_outstanding": 18257879, "operating_cash_flow": 782000, "stock_based_compensation": 2903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -915000, "free_cash_flow": 867000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3568000", "ebitda": "-2495000", "netIncome": "-4008000", "grossProfit": "11704000", "depreciation": "None", "totalRevenue": "18812000", "costOfRevenue": "7108000", "interestIncome": "106000", "incomeBeforeTax": "-5096000", "interestExpense": "1528000", "operatingIncome": "-3749000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1088000", "reportedCurrency": "USD", "netInterestIncome": "-1422000", "nonInterestIncome": "None", "operatingExpenses": "15453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1073000", "sellingGeneralAndAdministrative": "14380000", "netIncomeFromContinuingOperations": "-4008000" }, "balance": { "goodwill": "78357000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "172876000", "longTermDebt": "32296000", "shortTermDebt": "3519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47473000", "reportedCurrency": "USD", "retainedEarnings": "-75166000", "totalLiabilities": "51860000", "otherCurrentAssets": "4647000", "totalCurrentAssets": "45969000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126907000", "currentAccountsPayable": "2980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36086000", "totalShareholderEquity": "121016000", "capitalLeaseObligations": "490000", "otherCurrentLiabilities": "7404000", "totalCurrentLiabilities": "14956000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36904000", "cashAndShortTermInvestments": "14959000", "commonStockSharesOutstanding": "18257879", "intangibleAssetsExcludingGoodwill": "47473000", "cashAndCashEquivalentsAtCarryingValue": "14959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "782000", "capitalExpenditures": "85000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-915000", "cashflowFromInvestment": "-85000", "stockBasedCompensation": "2903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 19690000, "cost_of_revenue": 7486000, "gross_profit": 12204000, "ebit": -5009000, "ebitda": -3942000, "pretax_income": -6555000, "tax_provision": 344000, "net_income": -6899000, "net_income_to_common": -6899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15177000, "total_current_assets": 48351000, "total_assets": 176367000, "short_term_debt": 3733000, "long_term_debt": 32413000, "total_debt": 36146000, "total_liabilities": 53829000, "total_equity": 122538000, "shares_outstanding": 18170108, "goodwill_and_intangibles": 126835000 }, "cash_flow": { "operating_cash_flow": 2118000, "capital_expenditure": 153000, "free_cash_flow": 2271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140230, "ticker_id": 7527, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5009000", "ebitda": "-3942000", "netIncome": "-6899000", "grossProfit": "12204000", "depreciation": "None", "totalRevenue": "19690000", "costOfRevenue": "7486000", "interestIncome": "20000", "incomeBeforeTax": "-6555000", "interestExpense": "1546000", "operatingIncome": "-5029000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-1526000", "nonInterestIncome": "None", "operatingExpenses": "17233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1067000", "sellingGeneralAndAdministrative": "16166000", "netIncomeFromContinuingOperations": "-6899000" }, "balance": { "goodwill": "78357000", "inventory": "1", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "176367000", "longTermDebt": "32413000", "shortTermDebt": "3733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48478000", "reportedCurrency": "USD", "retainedEarnings": "-71157000", "totalLiabilities": "53829000", "otherCurrentAssets": "2390000", "totalCurrentAssets": "48351000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128016000", "currentAccountsPayable": "1665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36460000", "totalShareholderEquity": "122538000", "capitalLeaseObligations": "547000", "otherCurrentLiabilities": "10092000", "totalCurrentLiabilities": "16765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37064000", "cashAndShortTermInvestments": "15177000", "commonStockSharesOutstanding": "18170108", "intangibleAssetsExcludingGoodwill": "48478000", "cashAndCashEquivalentsAtCarryingValue": "15177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6899000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1990934", "operatingCashflow": "2118000", "capitalExpenditures": "153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-640000", "cashflowFromInvestment": "-153000", "stockBasedCompensation": "3024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19690000, "cost_of_revenue": 7486000, "gross_profit": 12204000, "research_and_development": 71000, "selling_general_admin": 16166000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5009000, "depreciation_amortisation": 1067000, "ebitda": -3942000, "interest_expense": 1546000, "interest_income": null, "other_non_operating": null, "pretax_income": -6555000, "tax_provision": 344000, "effective_tax_rate": null, "net_income": -6899000, "net_income_continuing_ops": -6899000, "net_income_to_common": -6899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15177000, "short_term_investments": null, "net_receivables": 30784000, "inventory": 1, "other_current_assets": null, "total_current_assets": 48351000, "net_ppe": null, "goodwill": 78357000, "intangible_assets": 48478000, "goodwill_and_intangibles": 126835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128016000, "total_assets": 176367000, "short_term_debt": 3733000, "accounts_payable": 1665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16765000, "long_term_debt": 32413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37064000, "total_liabilities": 53829000, "total_debt": 36146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71157000, "total_equity": 122538000, "shares_outstanding": 18170108, "operating_cash_flow": 2118000, "stock_based_compensation": 3024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -640000, "free_cash_flow": 2271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5009000", "ebitda": "-3942000", "netIncome": "-6899000", "grossProfit": "12204000", "depreciation": "None", "totalRevenue": "19690000", "costOfRevenue": "7486000", "interestIncome": "20000", "incomeBeforeTax": "-6555000", "interestExpense": "1546000", "operatingIncome": "-5029000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-1526000", "nonInterestIncome": "None", "operatingExpenses": "17233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1067000", "sellingGeneralAndAdministrative": "16166000", "netIncomeFromContinuingOperations": "-6899000" }, "balance": { "goodwill": "78357000", "inventory": "1", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "176367000", "longTermDebt": "32413000", "shortTermDebt": "3733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48478000", "reportedCurrency": "USD", "retainedEarnings": "-71157000", "totalLiabilities": "53829000", "otherCurrentAssets": "2390000", "totalCurrentAssets": "48351000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128016000", "currentAccountsPayable": "1665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36460000", "totalShareholderEquity": "122538000", "capitalLeaseObligations": "547000", "otherCurrentLiabilities": "10092000", "totalCurrentLiabilities": "16765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37064000", "cashAndShortTermInvestments": "15177000", "commonStockSharesOutstanding": "18170108", "intangibleAssetsExcludingGoodwill": "48478000", "cashAndCashEquivalentsAtCarryingValue": "15177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6899000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1990934", "operatingCashflow": "2118000", "capitalExpenditures": "153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-640000", "cashflowFromInvestment": "-153000", "stockBasedCompensation": "3024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 28368946, "cost_of_revenue": 10527640, "gross_profit": 17841306, "ebit": -2023274, "ebitda": null, "pretax_income": -11739328, "tax_provision": null, "net_income": -4141406, "net_income_to_common": -4141406, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13852000, "total_current_assets": 54331000, "total_assets": 183374000, "short_term_debt": null, "long_term_debt": 34231000, "total_debt": 34231000, "total_liabilities": 56821000, "total_equity": 126553000, "shares_outstanding": 18158282, "goodwill_and_intangibles": 127753000 }, "cash_flow": { "operating_cash_flow": -6257218, "capital_expenditure": 0, "free_cash_flow": -6257218, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140231, "ticker_id": 7527, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4141406", "grossProfit": "17841306", "depreciation": "None", "totalRevenue": "28368946", "costOfRevenue": "10527640", "interestIncome": "117608", "incomeBeforeTax": "-11739328", "interestExpense": "None", "operatingIncome": "-2023274", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1336156", "nonInterestIncome": "None", "operatingExpenses": "30392220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10527640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "18858352", "netIncomeFromContinuingOperations": "-4141406" }, "balance": { "goodwill": "78357000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "183374000", "longTermDebt": "34231000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49396000", "reportedCurrency": "USD", "retainedEarnings": "-64258000", "totalLiabilities": "56821000", "otherCurrentAssets": "405000", "totalCurrentAssets": "54331000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "36253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129043000", "currentAccountsPayable": "2227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "126553000", "capitalLeaseObligations": "593000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17882000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38939000", "cashAndShortTermInvestments": "13852000", "commonStockSharesOutstanding": "18158282", "intangibleAssetsExcludingGoodwill": "49396000", "cashAndCashEquivalentsAtCarryingValue": "13852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4141410", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6257218", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36189298", "cashflowFromInvestment": "None", "stockBasedCompensation": "2627480", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1006228", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28368946, "cost_of_revenue": 10527640, "gross_profit": 17841306, "research_and_development": null, "selling_general_admin": 18858352, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2023274, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -11739328, "tax_provision": null, "effective_tax_rate": null, "net_income": -4141406, "net_income_continuing_ops": -4141406, "net_income_to_common": -4141406, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13852000, "short_term_investments": 0, "net_receivables": 36253000, "inventory": null, "other_current_assets": null, "total_current_assets": 54331000, "net_ppe": null, "goodwill": 78357000, "intangible_assets": 49396000, "goodwill_and_intangibles": 127753000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 129043000, "total_assets": 183374000, "short_term_debt": null, "accounts_payable": 2227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17882000, "long_term_debt": 34231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38939000, "total_liabilities": 56821000, "total_debt": 34231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64258000, "total_equity": 126553000, "shares_outstanding": 18158282, "operating_cash_flow": -6257218, "stock_based_compensation": 2627480, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36189298, "free_cash_flow": -6257218, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4141406", "grossProfit": "17841306", "depreciation": "None", "totalRevenue": "28368946", "costOfRevenue": "10527640", "interestIncome": "117608", "incomeBeforeTax": "-11739328", "interestExpense": "None", "operatingIncome": "-2023274", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1336156", "nonInterestIncome": "None", "operatingExpenses": "30392220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10527640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "18858352", "netIncomeFromContinuingOperations": "-4141406" }, "balance": { "goodwill": "78357000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "183374000", "longTermDebt": "34231000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49396000", "reportedCurrency": "USD", "retainedEarnings": "-64258000", "totalLiabilities": "56821000", "otherCurrentAssets": "405000", "totalCurrentAssets": "54331000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "36253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129043000", "currentAccountsPayable": "2227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "126553000", "capitalLeaseObligations": "593000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17882000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38939000", "cashAndShortTermInvestments": "13852000", "commonStockSharesOutstanding": "18158282", "intangibleAssetsExcludingGoodwill": "49396000", "cashAndCashEquivalentsAtCarryingValue": "13852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4141410", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6257218", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36189298", "cashflowFromInvestment": "None", "stockBasedCompensation": "2627480", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1006228", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 16331000, "cost_of_revenue": 6531000, "gross_profit": 9800000, "ebit": -3553000, "ebitda": -3147000, "pretax_income": -2865000, "tax_provision": 3, "net_income": -2865000, "net_income_to_common": -2865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9921475, "total_current_assets": 87389671, "total_assets": 123929152, "short_term_debt": 27687, "long_term_debt": null, "total_debt": 27687, "total_liabilities": 7822493, "total_equity": 116106659, "shares_outstanding": 16637606, "goodwill_and_intangibles": 35141535 }, "cash_flow": { "operating_cash_flow": 1472554, "capital_expenditure": 321236, "free_cash_flow": 1793790, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140233, "ticker_id": 7527, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3553000", "ebitda": "-3147000", "netIncome": "-2865000", "grossProfit": "9800000", "depreciation": "None", "totalRevenue": "16331000", "costOfRevenue": "6531000", "interestIncome": "688190", "incomeBeforeTax": "-2865000", "interestExpense": "0", "operatingIncome": "-3553000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3", "reportedCurrency": "USD", "netInterestIncome": "688190", "nonInterestIncome": "None", "operatingExpenses": "13353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406000", "sellingGeneralAndAdministrative": "12856000", "netIncomeFromContinuingOperations": "-2865297" }, "balance": { "goodwill": "22673820", "inventory": "None", "commonStock": "18387", "currentDebt": "None", "investments": "None", "totalAssets": "123929152", "longTermDebt": "None", "shortTermDebt": "27687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12467715", "reportedCurrency": "USD", "retainedEarnings": "-60116559", "totalLiabilities": "7822493", "otherCurrentAssets": "3008858", "totalCurrentAssets": "87389671", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53620576", "currentNetReceivables": "20838762", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36539481", "currentAccountsPayable": "691159", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148642", "totalShareholderEquity": "116106659", "capitalLeaseObligations": "148642", "otherCurrentLiabilities": "6794298", "totalCurrentLiabilities": "7701538", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "120955", "cashAndShortTermInvestments": "9921475", "commonStockSharesOutstanding": "16637606", "intangibleAssetsExcludingGoodwill": "12467715", "cashAndCashEquivalentsAtCarryingValue": "9921475", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2865297", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2649298", "operatingCashflow": "1472554", "capitalExpenditures": "321236", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349428", "cashflowFromInvestment": "-1009980", "stockBasedCompensation": "3206227", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-426", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466705", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16331000, "cost_of_revenue": 6531000, "gross_profit": 9800000, "research_and_development": 48000, "selling_general_admin": 12856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3553000, "depreciation_amortisation": 406000, "ebitda": -3147000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -2865000, "tax_provision": 3, "effective_tax_rate": null, "net_income": -2865000, "net_income_continuing_ops": -2865297, "net_income_to_common": -2865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9921475, "short_term_investments": 53620576, "net_receivables": 20838762, "inventory": null, "other_current_assets": null, "total_current_assets": 87389671, "net_ppe": null, "goodwill": 22673820, "intangible_assets": 12467715, "goodwill_and_intangibles": 35141535, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36539481, "total_assets": 123929152, "short_term_debt": 27687, "accounts_payable": 691159, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7701538, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120955, "total_liabilities": 7822493, "total_debt": 27687, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60116559, "total_equity": 116106659, "shares_outstanding": 16637606, "operating_cash_flow": 1472554, "stock_based_compensation": 3206227, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 321236, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1009980, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -349428, "free_cash_flow": 1793790, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3553000", "ebitda": "-3147000", "netIncome": "-2865000", "grossProfit": "9800000", "depreciation": "None", "totalRevenue": "16331000", "costOfRevenue": "6531000", "interestIncome": "688190", "incomeBeforeTax": "-2865000", "interestExpense": "0", "operatingIncome": "-3553000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3", "reportedCurrency": "USD", "netInterestIncome": "688190", "nonInterestIncome": "None", "operatingExpenses": "13353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406000", "sellingGeneralAndAdministrative": "12856000", "netIncomeFromContinuingOperations": "-2865297" }, "balance": { "goodwill": "22673820", "inventory": "None", "commonStock": "18387", "currentDebt": "None", "investments": "None", "totalAssets": "123929152", "longTermDebt": "None", "shortTermDebt": "27687", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12467715", "reportedCurrency": "USD", "retainedEarnings": "-60116559", "totalLiabilities": "7822493", "otherCurrentAssets": "3008858", "totalCurrentAssets": "87389671", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53620576", "currentNetReceivables": "20838762", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36539481", "currentAccountsPayable": "691159", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148642", "totalShareholderEquity": "116106659", "capitalLeaseObligations": "148642", "otherCurrentLiabilities": "6794298", "totalCurrentLiabilities": "7701538", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "120955", "cashAndShortTermInvestments": "9921475", "commonStockSharesOutstanding": "16637606", "intangibleAssetsExcludingGoodwill": "12467715", "cashAndCashEquivalentsAtCarryingValue": "9921475", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2865297", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2649298", "operatingCashflow": "1472554", "capitalExpenditures": "321236", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349428", "cashflowFromInvestment": "-1009980", "stockBasedCompensation": "3206227", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-426", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466705", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "income_statement": { "revenue": 13818000, "cost_of_revenue": 5993000, "gross_profit": 7825000, "ebit": -4128000, "ebitda": -3663000, "pretax_income": -4128000, "tax_provision": 33000, "net_income": -4161000, "net_income_to_common": -4161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9808330, "total_current_assets": 85074023, "total_assets": 121324874, "short_term_debt": 14545, "long_term_debt": null, "total_debt": 14545, "total_liabilities": 5509715, "total_equity": 115815159, "shares_outstanding": 16992100, "goodwill_and_intangibles": 36095339 }, "cash_flow": { "operating_cash_flow": -2368159, "capital_expenditure": 19981, "free_cash_flow": -2348178, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140234, "ticker_id": 7527, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:19.350136+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4128000", "ebitda": "-3663000", "netIncome": "-4161000", "grossProfit": "7825000", "depreciation": "None", "totalRevenue": "13818000", "costOfRevenue": "5993000", "interestIncome": "720419", "incomeBeforeTax": "-4128000", "interestExpense": "0", "operatingIncome": "-4849000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "720419", "nonInterestIncome": "None", "operatingExpenses": "12674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "720419", "costofGoodsAndServicesSold": "5993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000", "sellingGeneralAndAdministrative": "12209000", "netIncomeFromContinuingOperations": "-4161449" }, "balance": { "goodwill": "22673820", "inventory": "1", "commonStock": "18377", "currentDebt": "None", "investments": "None", "totalAssets": "121324874", "longTermDebt": "None", "shortTermDebt": "14545", "treasuryStock": "-1741", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13421519", "reportedCurrency": "USD", "retainedEarnings": "-57251261", "totalLiabilities": "5509715", "otherCurrentAssets": "4052729", "totalCurrentAssets": "85074023", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52931831", "currentNetReceivables": "18281133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36250851", "currentAccountsPayable": "817779", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140968", "shortLongTermDebtTotal": "14545", "totalShareholderEquity": "115815159", "capitalLeaseObligations": "14545", "otherCurrentLiabilities": "4225604", "totalCurrentLiabilities": "5509715", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "9808330", "commonStockSharesOutstanding": "16992100", "intangibleAssetsExcludingGoodwill": "13421519", "cashAndCashEquivalentsAtCarryingValue": "9808330", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4161449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-658364", "operatingCashflow": "-2368159", "capitalExpenditures": "19981", "changeInReceivables": "-227016", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7490287", "cashflowFromInvestment": "3223109", "stockBasedCompensation": "3502626", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6635337", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7522426", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464761", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13818000, "cost_of_revenue": 5993000, "gross_profit": 7825000, "research_and_development": null, "selling_general_admin": 12209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4128000, "depreciation_amortisation": 465000, "ebitda": -3663000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -4128000, "tax_provision": 33000, "effective_tax_rate": null, "net_income": -4161000, "net_income_continuing_ops": -4161449, "net_income_to_common": -4161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9808330, "short_term_investments": 52931831, "net_receivables": 18281133, "inventory": 1, "other_current_assets": null, "total_current_assets": 85074023, "net_ppe": null, "goodwill": 22673820, "intangible_assets": 13421519, "goodwill_and_intangibles": 36095339, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36250851, "total_assets": 121324874, "short_term_debt": 14545, "accounts_payable": 817779, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5509715, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 5509715, "total_debt": 14545, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57251261, "total_equity": 115815159, "shares_outstanding": 16992100, "operating_cash_flow": -2368159, "stock_based_compensation": 3502626, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19981, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3223109, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7490287, "free_cash_flow": -2348178, "net_change_in_cash": -6635337 }, "raw_data": { "income": { "ebit": "-4128000", "ebitda": "-3663000", "netIncome": "-4161000", "grossProfit": "7825000", "depreciation": "None", "totalRevenue": "13818000", "costOfRevenue": "5993000", "interestIncome": "720419", "incomeBeforeTax": "-4128000", "interestExpense": "0", "operatingIncome": "-4849000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "720419", "nonInterestIncome": "None", "operatingExpenses": "12674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "720419", "costofGoodsAndServicesSold": "5993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000", "sellingGeneralAndAdministrative": "12209000", "netIncomeFromContinuingOperations": "-4161449" }, "balance": { "goodwill": "22673820", "inventory": "1", "commonStock": "18377", "currentDebt": "None", "investments": "None", "totalAssets": "121324874", "longTermDebt": "None", "shortTermDebt": "14545", "treasuryStock": "-1741", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13421519", "reportedCurrency": "USD", "retainedEarnings": "-57251261", "totalLiabilities": "5509715", "otherCurrentAssets": "4052729", "totalCurrentAssets": "85074023", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52931831", "currentNetReceivables": "18281133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36250851", "currentAccountsPayable": "817779", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140968", "shortLongTermDebtTotal": "14545", "totalShareholderEquity": "115815159", "capitalLeaseObligations": "14545", "otherCurrentLiabilities": "4225604", "totalCurrentLiabilities": "5509715", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "9808330", "commonStockSharesOutstanding": "16992100", "intangibleAssetsExcludingGoodwill": "13421519", "cashAndCashEquivalentsAtCarryingValue": "9808330", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4161449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-658364", "operatingCashflow": "-2368159", "capitalExpenditures": "19981", "changeInReceivables": "-227016", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7490287", "cashflowFromInvestment": "3223109", "stockBasedCompensation": "3502626", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6635337", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7522426", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464761", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }