{ "ticker": { "uuid": "14cb1212-38d7-4a53-843c-76133edf4c5c", "symbol": "STRS", "name": "Stratus Properties Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/14cb1212-38d7-4a53-843c-76133edf4c5c/", "api_url": "https://sharemaestro.com/factors/api/tickers/14cb1212-38d7-4a53-843c-76133edf4c5c/" }, "ticker_metadata": { "id": 8410, "uuid": "14cb1212-38d7-4a53-843c-76133edf4c5c", "symbol": "STRS", "name": "Stratus Properties Inc", "asset_type": "equity", "market_cap": 231499000, "stock_exchange_id": 2, "industry": "Real Estate - Diversified", "sector": "Real Estate", "description": "Stratus Properties Inc., a real estate company, engages in the acquisition, licensing, development, management and sale of commercial residential and multi-family and single-family real estate primarily in Texas. The company is headquartered in Austin, Texas.", "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": "14cb1212-38d7-4a53-843c-76133edf4c5c", "symbol": "STRS", "name": "Stratus Properties Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/14cb1212-38d7-4a53-843c-76133edf4c5c/", "api_url": "https://sharemaestro.com/factors/api/tickers/14cb1212-38d7-4a53-843c-76133edf4c5c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.7, "quality": 0.05, "momentum": 0.83, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 27.61, "market_cap": 222398550, "pe_ratio": 10.3518, "earnings_yield": 0.0966, "ebitda_to_ev": 0.0867, "shareholder_yield": 0.0, "roe": 0.1015, "piotroski_f_score": 5, "momentum_12_1": 0.5642, "volatility_252d": 0.4377 }, "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": "2026-06-07T06:50:47.746411+00:00", "batch_id": "" }, "size": { "price_close": 27.61, "market_cap": 222398550, "market_cap_usd": 222398550, "enterprise_value": 367433550, "shares_outstanding": 8055000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.3518, "pb_ratio": 1.0505, "ptbv_ratio": 1.0505, "ps_ratio": 7.7594, "pcf_ratio": null, "pfcf_ratio": -6.6316, "ev_ebitda": 11.5404, "ev_ebit": 14.8075, "ev_sales": 12.8195, "ev_fcf": -10.9564, "earnings_yield": 0.0966, "fcf_yield": -0.0913, "price_to_sales": 7.7594, "price_to_book": 1.0505, "price_to_cashflow": null, "ebitda_to_ev": 0.0867, "sales_yield": 0.078 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": -0.3033, "operating_margin": 0.8657, "net_margin": 0.7496, "ebitda_margin": 1.1108, "fcf_margin": -1.1701, "roe": 0.1015, "roa": 0.0403, "roic": 0.0509, "roc_greenblatt": null, "asset_turnover": 0.0538, "cash_conversion": -1.561, "accruals_ratio": 0.1102, "sbc_to_revenue": 0.0822, "piotroski_f_score": 5, "altman_z_score": 1.0618, "earnings_stability_5y": 3.9226, "revenue_stability_5y": 0.5668, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0163, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.86, "net_debt_to_ebitda": 4.5553, "debt_to_assets": 0.4119, "interest_coverage": 15.7549, "current_ratio": 0.9831, "quick_ratio": 0.8709, "net_debt": 145035000, "local_beta": -0.0002, "volatility_252d": 0.4377, "volatility_60d": 0.9111, "max_drawdown_12m": -0.2272, "risk_adjusted_momentum": 1.2892 }, "growth": { "revenue_growth_1y": -0.124, "revenue_growth_3y_cagr": -0.0726, "revenue_growth_5y_cagr": -0.0757, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4902, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0556, "revenue_growth": -0.124, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0744, "price_return_3m": -0.1116, "price_return_6m": 0.3129, "price_return_9m": 0.4395, "price_return_12m": 0.4478, "price_return_12m_ex1m": 0.5642, "momentum_6m": 0.3129, "momentum_12m": 0.4478, "momentum_12_1": 0.5642, "distance_from_52w_high": -0.1463, "distance_from_52w_low": 0.753, "relative_strength": 0.2899 }, "raw_ttm": { "revenue_ttm": 28662000, "gross_profit_ttm": -8693000, "ebit_ttm": 24814001, "ebitda_ttm": 31839001, "net_income_ttm": 21484000, "eps_diluted_ttm": 2.6672, "operating_cash_flow_ttm": -37196000, "capital_expenditure_ttm": 3660000, "fcf_ttm": -33536000, "dividends_paid_ttm": 10000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1575000, "cash_and_equivalents": 74296000, "total_current_assets": 74296000, "total_current_liabilities": 75572000, "net_ppe": null, "total_assets": 532493000, "total_debt": 219331000, "total_equity": 211715000, "net_working_capital": 0, "book_value_per_share": 26.2837, "retained_earnings": 47210000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 26.2837 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 23, "rank_ptbv": 19, "rank_ps": 87, "rank_pcf": 50, "rank_ev_ebitda": 48, "rank_ev_ebit": 57, "rank_earnings_yield": 21, "rank_fcf_yield": 93, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 44, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 98, "rank_fcf_margin": 95, "rank_piotroski": 56, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 28 }, "composites": { "value_composite": 30, "quality_composite": 95, "momentum_composite": 17, "growth_composite": 86, "yield_composite": 72, "svqf_composite": 11, "vc1_composite": 30, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.1871, "os_score": 0.66, "value_percentile": 0.7, "quality_percentile": 0.05, "momentum_percentile": 0.83, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 40, "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": 2862, "ticker_id": 8410, "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": "2026-06-07T06:50:47.746411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.61, "market_cap": 222398550, "market_cap_usd": 222398550, "enterprise_value": 367433550, "shares_outstanding": 8055000, "fx_rate_to_usd": null, "pe_ratio": 10.35182229, "pb_ratio": 1.05046194, "ptbv_ratio": 1.05046194, "ps_ratio": 7.7593521, "pcf_ratio": null, "pfcf_ratio": -6.63163615, "ev_ebitda": 11.54036052, "ev_ebit": 14.80750928, "ev_sales": 12.81953632, "ev_fcf": -10.95639164, "earnings_yield": 0.09660135, "fcf_yield": -0.09127093, "dividend_yield": 4.496e-05, "buyback_yield": 0, "shareholder_yield": 4.496e-05, "debt_paydown_yield": null, "total_yield": 4.496e-05, "gross_margin": -0.30329356, "operating_margin": 0.86574562, "net_margin": 0.74956388, "ebitda_margin": 1.11084366, "fcf_margin": -1.17005094, "roe": 0.10147604, "roa": 0.04034607, "roic": 0.05087959, "roc_greenblatt": null, "asset_turnover": 0.05382606, "cash_conversion": -1.56097561, "accruals_ratio": 0.11019863, "sbc_to_revenue": 0.08216454, "debt_to_equity": 0.85995324, "net_debt_to_ebitda": 4.55526227, "debt_to_assets": 0.41189462, "interest_coverage": 15.75492127, "current_ratio": 0.98311544, "quick_ratio": 0.87094427, "net_debt": 145035000, "revenue_growth_1y": -0.12399523, "revenue_growth_3y_cagr": -0.07255365, "revenue_growth_5y_cagr": -0.07566484, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.49018572, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.05564922, "piotroski_f_score": 5, "altman_z_score": 1.06177155, "earnings_stability_5y": 3.922573, "revenue_stability_5y": 0.566773, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07442172, "price_return_3m": -0.11164736, "price_return_6m": 0.31288635, "price_return_9m": 0.43952033, "price_return_12m": 0.44782381, "price_return_12m_ex1m": 0.56423702, "distance_from_52w_high": -0.1462585, "distance_from_52w_low": 0.75301587, "relative_strength": 0.28988276, "local_beta": -0.0002, "volatility_252d": 0.437679, "volatility_60d": 0.911142, "max_drawdown_12m": -0.22718351, "revenue_ttm": 28662000, "gross_profit_ttm": -8693000, "ebit_ttm": 24814001, "ebitda_ttm": 31839001, "net_income_ttm": 21484000, "eps_diluted_ttm": 2.66716325, "operating_cash_flow_ttm": -37196000, "capital_expenditure_ttm": 3660000, "fcf_ttm": -33536000, "dividends_paid_ttm": 10000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1575000, "cash_and_equivalents": 74296000, "total_current_assets": 74296000, "total_current_liabilities": 75572000, "net_ppe": null, "total_assets": 532493000, "total_debt": 219331000, "total_equity": 211715000, "net_working_capital": 0, "book_value_per_share": 26.28367474, "retained_earnings": 47210000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 26.28367474, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 21, "rank_pb": 23, "rank_ptbv": 19, "rank_ps": 87, "rank_pcf": 50, "rank_ev_ebitda": 48, "rank_ev_ebit": 57, "rank_earnings_yield": 21, "rank_fcf_yield": 93, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 44, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 98, "rank_fcf_margin": 95, "rank_piotroski": 56, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 28, "value_composite": 30, "quality_composite": 95, "momentum_composite": 17, "growth_composite": 86, "yield_composite": 72, "svqf_composite": 11, "vc1_composite": 30, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 40, "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": 27.61, "os": 0.66, "value": 0.7, "quality": 0.05, "momentum": 0.83, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.3518, "earnings_yield": 0.0966, "shareholder_yield": 0.0, "roe": 0.1015, "momentum_12_1": 0.5642, "complete_fields": { "id": 2862, "ticker_id": 8410, "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": "2026-06-07T06:50:47.746411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.61, "market_cap": 222398550, "market_cap_usd": 222398550, "enterprise_value": 367433550, "shares_outstanding": 8055000, "fx_rate_to_usd": null, "pe_ratio": 10.35182229, "pb_ratio": 1.05046194, "ptbv_ratio": 1.05046194, "ps_ratio": 7.7593521, "pcf_ratio": null, "pfcf_ratio": -6.63163615, "ev_ebitda": 11.54036052, "ev_ebit": 14.80750928, "ev_sales": 12.81953632, "ev_fcf": -10.95639164, "earnings_yield": 0.09660135, "fcf_yield": -0.09127093, "dividend_yield": 4.496e-05, "buyback_yield": 0, "shareholder_yield": 4.496e-05, "debt_paydown_yield": null, "total_yield": 4.496e-05, "gross_margin": -0.30329356, "operating_margin": 0.86574562, "net_margin": 0.74956388, "ebitda_margin": 1.11084366, "fcf_margin": -1.17005094, "roe": 0.10147604, "roa": 0.04034607, "roic": 0.05087959, "roc_greenblatt": null, "asset_turnover": 0.05382606, "cash_conversion": -1.56097561, "accruals_ratio": 0.11019863, "sbc_to_revenue": 0.08216454, "debt_to_equity": 0.85995324, "net_debt_to_ebitda": 4.55526227, "debt_to_assets": 0.41189462, "interest_coverage": 15.75492127, "current_ratio": 0.98311544, "quick_ratio": 0.87094427, "net_debt": 145035000, "revenue_growth_1y": -0.12399523, "revenue_growth_3y_cagr": -0.07255365, "revenue_growth_5y_cagr": -0.07566484, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.49018572, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.05564922, "piotroski_f_score": 5, "altman_z_score": 1.06177155, "earnings_stability_5y": 3.922573, "revenue_stability_5y": 0.566773, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07442172, "price_return_3m": -0.11164736, "price_return_6m": 0.31288635, "price_return_9m": 0.43952033, "price_return_12m": 0.44782381, "price_return_12m_ex1m": 0.56423702, "distance_from_52w_high": -0.1462585, "distance_from_52w_low": 0.75301587, "relative_strength": 0.28988276, "local_beta": -0.0002, "volatility_252d": 0.437679, "volatility_60d": 0.911142, "max_drawdown_12m": -0.22718351, "revenue_ttm": 28662000, "gross_profit_ttm": -8693000, "ebit_ttm": 24814001, "ebitda_ttm": 31839001, "net_income_ttm": 21484000, "eps_diluted_ttm": 2.66716325, "operating_cash_flow_ttm": -37196000, "capital_expenditure_ttm": 3660000, "fcf_ttm": -33536000, "dividends_paid_ttm": 10000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1575000, "cash_and_equivalents": 74296000, "total_current_assets": 74296000, "total_current_liabilities": 75572000, "net_ppe": null, "total_assets": 532493000, "total_debt": 219331000, "total_equity": 211715000, "net_working_capital": 0, "book_value_per_share": 26.28367474, "retained_earnings": 47210000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 26.28367474, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 21, "rank_pb": 23, "rank_ptbv": 19, "rank_ps": 87, "rank_pcf": 50, "rank_ev_ebitda": 48, "rank_ev_ebit": 57, "rank_earnings_yield": 21, "rank_fcf_yield": 93, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 44, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 98, "rank_fcf_margin": 95, "rank_piotroski": 56, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 28, "value_composite": 30, "quality_composite": 95, "momentum_composite": 17, "growth_composite": 86, "yield_composite": 72, "svqf_composite": 11, "vc1_composite": 30, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 40, "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 29914000, "cost_of_revenue": 44038000, "gross_profit": -14124000, "ebit": 9600000, "ebitda": 16570000, "pretax_income": 8085000, "tax_provision": 5281000, "net_income": 11982000, "net_income_to_common": 11982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74288000, "total_current_assets": 120201000, "total_assets": 563428000, "short_term_debt": 76497000, "long_term_debt": 142957000, "total_debt": 219454000, "total_liabilities": 216349000, "total_equity": 204486000, "shares_outstanding": 8147000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -29896000, "capital_expenditure": 8145000, "free_cash_flow": -21751000, "dividends_paid": 246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177862, "ticker_id": 8410, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9600000", "ebitda": "16570000", "netIncome": "11982000", "grossProfit": "-14124000", "depreciation": "None", "totalRevenue": "29914000", "costOfRevenue": "44038000", "interestIncome": "None", "incomeBeforeTax": "8085000", "interestExpense": "1515000", "operatingIncome": "-21963000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5281000", "reportedCurrency": "USD", "netInterestIncome": "-1515000", "nonInterestIncome": "None", "operatingExpenses": "7839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6970000", "sellingGeneralAndAdministrative": "14786000", "netIncomeFromContinuingOperations": "2804000" }, "balance": { "goodwill": "None", "inventory": "8476000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "563428000", "longTermDebt": "142957000", "shortTermDebt": "76497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "40583000", "totalLiabilities": "216349000", "otherCurrentAssets": "37437000", "totalCurrentAssets": "120201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443227000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158990000", "totalShareholderEquity": "204486000", "capitalLeaseObligations": "16033000", "otherCurrentLiabilities": "43505000", "totalCurrentLiabilities": "52927000", "otherNonCurrentLiabilities": "4432000", "totalNonCurrentLiabilities": "163422000", "cashAndShortTermInvestments": "74288000", "commonStockSharesOutstanding": "8147000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2804000", "profitLoss": "None", "dividendPayout": "246000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29896000", "capitalExpenditures": "8145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22339000", "cashflowFromInvestment": "61026000", "stockBasedCompensation": "1261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29914000, "cost_of_revenue": 44038000, "gross_profit": -14124000, "research_and_development": null, "selling_general_admin": 14786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9600000, "depreciation_amortisation": 6970000, "ebitda": 16570000, "interest_expense": 1515000, "interest_income": null, "other_non_operating": null, "pretax_income": 8085000, "tax_provision": 5281000, "effective_tax_rate": null, "net_income": 11982000, "net_income_continuing_ops": 2804000, "net_income_to_common": 11982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74288000, "short_term_investments": null, "net_receivables": null, "inventory": 8476000, "other_current_assets": null, "total_current_assets": 120201000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 443227000, "total_assets": 563428000, "short_term_debt": 76497000, "accounts_payable": 8589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52927000, "long_term_debt": 142957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163422000, "total_liabilities": 216349000, "total_debt": 219454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 40583000, "total_equity": 204486000, "shares_outstanding": 8147000, "operating_cash_flow": -29896000, "stock_based_compensation": 1261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 61026000, "dividends_paid": 246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22339000, "free_cash_flow": -21751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9600000", "ebitda": "16570000", "netIncome": "11982000", "grossProfit": "-14124000", "depreciation": "None", "totalRevenue": "29914000", "costOfRevenue": "44038000", "interestIncome": "None", "incomeBeforeTax": "8085000", "interestExpense": "1515000", "operatingIncome": "-21963000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5281000", "reportedCurrency": "USD", "netInterestIncome": "-1515000", "nonInterestIncome": "None", "operatingExpenses": "7839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6970000", "sellingGeneralAndAdministrative": "14786000", "netIncomeFromContinuingOperations": "2804000" }, "balance": { "goodwill": "None", "inventory": "8476000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "563428000", "longTermDebt": "142957000", "shortTermDebt": "76497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "40583000", "totalLiabilities": "216349000", "otherCurrentAssets": "37437000", "totalCurrentAssets": "120201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443227000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158990000", "totalShareholderEquity": "204486000", "capitalLeaseObligations": "16033000", "otherCurrentLiabilities": "43505000", "totalCurrentLiabilities": "52927000", "otherNonCurrentLiabilities": "4432000", "totalNonCurrentLiabilities": "163422000", "cashAndShortTermInvestments": "74288000", "commonStockSharesOutstanding": "8147000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2804000", "profitLoss": "None", "dividendPayout": "246000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29896000", "capitalExpenditures": "8145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22339000", "cashflowFromInvestment": "61026000", "stockBasedCompensation": "1261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6970000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 54183000, "cost_of_revenue": 43012000, "gross_profit": 11171000, "ebit": -3781000, "ebitda": 1782000, "pretax_income": -1466000, "tax_provision": 442000, "net_income": 1956000, "net_income_to_common": 1956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20178000, "total_current_assets": 32365000, "total_assets": 532606000, "short_term_debt": 27140000, "long_term_debt": 167713000, "total_debt": 194853000, "total_liabilities": 235039000, "total_equity": 194705000, "shares_outstanding": 8189000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5840000, "capital_expenditure": 29136000, "free_cash_flow": 23296000, "dividends_paid": 376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177867, "ticker_id": 8410, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3781000", "ebitda": "1782000", "netIncome": "1956000", "grossProfit": "11171000", "depreciation": "None", "totalRevenue": "54183000", "costOfRevenue": "43012000", "interestIncome": "None", "incomeBeforeTax": "-1466000", "interestExpense": "0", "operatingIncome": "-2155000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "442000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "13326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5563000", "sellingGeneralAndAdministrative": "14952000", "netIncomeFromContinuingOperations": "-1908000" }, "balance": { "goodwill": "None", "inventory": "11211000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "532606000", "longTermDebt": "167713000", "shortTermDebt": "27140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28601000", "totalLiabilities": "235039000", "otherCurrentAssets": "976000", "totalCurrentAssets": "32365000", "currentLongTermDebt": "27140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500241000", "currentAccountsPayable": "10061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210289000", "totalShareholderEquity": "194705000", "capitalLeaseObligations": "15436000", "otherCurrentLiabilities": "7291000", "totalCurrentLiabilities": "46302000", "otherNonCurrentLiabilities": "5588000", "totalNonCurrentLiabilities": "188737000", "cashAndShortTermInvestments": "20178000", "commonStockSharesOutstanding": "8189000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1908000", "profitLoss": "None", "dividendPayout": "376000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5840000", "capitalExpenditures": "29136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16102000", "cashflowFromInvestment": "-21540000", "stockBasedCompensation": "1722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54183000, "cost_of_revenue": 43012000, "gross_profit": 11171000, "research_and_development": null, "selling_general_admin": 14952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3781000, "depreciation_amortisation": 5563000, "ebitda": 1782000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1466000, "tax_provision": 442000, "effective_tax_rate": null, "net_income": 1956000, "net_income_continuing_ops": -1908000, "net_income_to_common": 1956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20178000, "short_term_investments": null, "net_receivables": null, "inventory": 11211000, "other_current_assets": null, "total_current_assets": 32365000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 500241000, "total_assets": 532606000, "short_term_debt": 27140000, "accounts_payable": 10061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46302000, "long_term_debt": 167713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 188737000, "total_liabilities": 235039000, "total_debt": 194853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28601000, "total_equity": 194705000, "shares_outstanding": 8189000, "operating_cash_flow": -5840000, "stock_based_compensation": 1722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21540000, "dividends_paid": 376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16102000, "free_cash_flow": 23296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3781000", "ebitda": "1782000", "netIncome": "1956000", "grossProfit": "11171000", "depreciation": "None", "totalRevenue": "54183000", "costOfRevenue": "43012000", "interestIncome": "None", "incomeBeforeTax": "-1466000", "interestExpense": "0", "operatingIncome": "-2155000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "442000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "13326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5563000", "sellingGeneralAndAdministrative": "14952000", "netIncomeFromContinuingOperations": "-1908000" }, "balance": { "goodwill": "None", "inventory": "11211000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "532606000", "longTermDebt": "167713000", "shortTermDebt": "27140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28601000", "totalLiabilities": "235039000", "otherCurrentAssets": "976000", "totalCurrentAssets": "32365000", "currentLongTermDebt": "27140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500241000", "currentAccountsPayable": "10061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210289000", "totalShareholderEquity": "194705000", "capitalLeaseObligations": "15436000", "otherCurrentLiabilities": "7291000", "totalCurrentLiabilities": "46302000", "otherNonCurrentLiabilities": "5588000", "totalNonCurrentLiabilities": "188737000", "cashAndShortTermInvestments": "20178000", "commonStockSharesOutstanding": "8189000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1908000", "profitLoss": "None", "dividendPayout": "376000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5840000", "capitalExpenditures": "29136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16102000", "cashflowFromInvestment": "-21540000", "stockBasedCompensation": "1722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5563000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 17270000, "cost_of_revenue": 19049000, "gross_profit": -1779000, "ebit": -16946000, "ebitda": -12689000, "pretax_income": -14969000, "tax_provision": 1524000, "net_income": -14807000, "net_income_to_common": -14807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31397000, "total_current_assets": 39814000, "total_assets": 517766000, "short_term_debt": 15682000, "long_term_debt": 159486000, "total_debt": 175168000, "total_liabilities": 223161000, "total_equity": 191479000, "shares_outstanding": 7996000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -51254000, "capital_expenditure": 45962000, "free_cash_flow": -5292000, "dividends_paid": 678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177872, "ticker_id": 8410, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16946000", "ebitda": "-12689000", "netIncome": "-14807000", "grossProfit": "-1779000", "depreciation": "None", "totalRevenue": "17270000", "costOfRevenue": "19049000", "interestIncome": "None", "incomeBeforeTax": "-14969000", "interestExpense": "0", "operatingIncome": "-16946000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1524000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "15167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.87", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4257000", "sellingGeneralAndAdministrative": "15167000", "netIncomeFromContinuingOperations": "-21646000" }, "balance": { "goodwill": "None", "inventory": "7382000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "517766000", "longTermDebt": "159486000", "shortTermDebt": "15682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "26645000", "totalLiabilities": "223161000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "39814000", "currentLongTermDebt": "15682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169859000", "currentAccountsPayable": "15629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191034000", "totalShareholderEquity": "191479000", "capitalLeaseObligations": "15866000", "otherCurrentLiabilities": "9381000", "totalCurrentLiabilities": "40692000", "otherNonCurrentLiabilities": "7117000", "totalNonCurrentLiabilities": "182469000", "cashAndShortTermInvestments": "31397000", "commonStockSharesOutstanding": "7996000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16493000", "profitLoss": "None", "dividendPayout": "678000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51254000", "capitalExpenditures": "45962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84931000", "cashflowFromInvestment": "-46954000", "stockBasedCompensation": "1941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17270000, "cost_of_revenue": 19049000, "gross_profit": -1779000, "research_and_development": 0.87, "selling_general_admin": 15167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16946000, "depreciation_amortisation": 4257000, "ebitda": -12689000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -14969000, "tax_provision": 1524000, "effective_tax_rate": null, "net_income": -14807000, "net_income_continuing_ops": -21646000, "net_income_to_common": -14807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31397000, "short_term_investments": null, "net_receivables": 32432000, "inventory": 7382000, "other_current_assets": null, "total_current_assets": 39814000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 169859000, "total_assets": 517766000, "short_term_debt": 15682000, "accounts_payable": 15629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40692000, "long_term_debt": 159486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182469000, "total_liabilities": 223161000, "total_debt": 175168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26645000, "total_equity": 191479000, "shares_outstanding": 7996000, "operating_cash_flow": -51254000, "stock_based_compensation": 1941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46954000, "dividends_paid": 678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84931000, "free_cash_flow": -5292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16946000", "ebitda": "-12689000", "netIncome": "-14807000", "grossProfit": "-1779000", "depreciation": "None", "totalRevenue": "17270000", "costOfRevenue": "19049000", "interestIncome": "None", "incomeBeforeTax": "-14969000", "interestExpense": "0", "operatingIncome": "-16946000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1524000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "15167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.87", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4257000", "sellingGeneralAndAdministrative": "15167000", "netIncomeFromContinuingOperations": "-21646000" }, "balance": { "goodwill": "None", "inventory": "7382000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "517766000", "longTermDebt": "159486000", "shortTermDebt": "15682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "26645000", "totalLiabilities": "223161000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "39814000", "currentLongTermDebt": "15682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169859000", "currentAccountsPayable": "15629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191034000", "totalShareholderEquity": "191479000", "capitalLeaseObligations": "15866000", "otherCurrentLiabilities": "9381000", "totalCurrentLiabilities": "40692000", "otherNonCurrentLiabilities": "7117000", "totalNonCurrentLiabilities": "182469000", "cashAndShortTermInvestments": "31397000", "commonStockSharesOutstanding": "7996000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16493000", "profitLoss": "None", "dividendPayout": "678000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51254000", "capitalExpenditures": "45962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84931000", "cashflowFromInvestment": "-46954000", "stockBasedCompensation": "1941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4257000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 37498000, "cost_of_revenue": 31786000, "gross_profit": 5712000, "ebit": -6660000, "ebitda": -3074000, "pretax_income": -6688000, "tax_provision": 389000, "net_income": 90426000, "net_income_to_common": 90426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37666000, "total_current_assets": 47482000, "total_assets": 445140000, "short_term_debt": 5366000, "long_term_debt": 117399000, "total_debt": 122765000, "total_liabilities": 173067000, "total_equity": 207248000, "shares_outstanding": 8228000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55260000, "capital_expenditure": 54813000, "free_cash_flow": -447000, "dividends_paid": 38693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177877, "ticker_id": 8410, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6660000", "ebitda": "-3074000", "netIncome": "90426000", "grossProfit": "5712000", "depreciation": "None", "totalRevenue": "37498000", "costOfRevenue": "31786000", "interestIncome": "None", "incomeBeforeTax": "-6688000", "interestExpense": "15000", "operatingIncome": "-7763000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "389000", "reportedCurrency": "USD", "netInterestIncome": "-15000", "nonInterestIncome": "None", "operatingExpenses": "13475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3586000", "sellingGeneralAndAdministrative": "17567000", "netIncomeFromContinuingOperations": "-7077000" }, "balance": { "goodwill": "None", "inventory": "1773000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "445140000", "longTermDebt": "117399000", "shortTermDebt": "5366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "41452000", "totalLiabilities": "173067000", "otherCurrentAssets": "8043000", "totalCurrentAssets": "47482000", "currentLongTermDebt": "5366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397658000", "currentAccountsPayable": "15244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137613000", "totalShareholderEquity": "207248000", "capitalLeaseObligations": "14848000", "otherCurrentLiabilities": "7049000", "totalCurrentLiabilities": "31178000", "otherNonCurrentLiabilities": "9642000", "totalNonCurrentLiabilities": "141889000", "cashAndShortTermInvestments": "37666000", "commonStockSharesOutstanding": "8228000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89743000", "profitLoss": "None", "dividendPayout": "38693000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55260000", "capitalExpenditures": "54813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19173000", "cashflowFromInvestment": "50003000", "stockBasedCompensation": "2824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37498000, "cost_of_revenue": 31786000, "gross_profit": 5712000, "research_and_development": 0.18, "selling_general_admin": 17567000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6660000, "depreciation_amortisation": 3586000, "ebitda": -3074000, "interest_expense": 15000, "interest_income": null, "other_non_operating": null, "pretax_income": -6688000, "tax_provision": 389000, "effective_tax_rate": null, "net_income": 90426000, "net_income_continuing_ops": -7077000, "net_income_to_common": 90426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37666000, "short_term_investments": null, "net_receivables": 53752000, "inventory": 1773000, "other_current_assets": null, "total_current_assets": 47482000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 397658000, "total_assets": 445140000, "short_term_debt": 5366000, "accounts_payable": 15244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31178000, "long_term_debt": 117399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 141889000, "total_liabilities": 173067000, "total_debt": 122765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41452000, "total_equity": 207248000, "shares_outstanding": 8228000, "operating_cash_flow": -55260000, "stock_based_compensation": 2824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50003000, "dividends_paid": 38693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19173000, "free_cash_flow": -447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6660000", "ebitda": "-3074000", "netIncome": "90426000", "grossProfit": "5712000", "depreciation": "None", "totalRevenue": "37498000", "costOfRevenue": "31786000", "interestIncome": "None", "incomeBeforeTax": "-6688000", "interestExpense": "15000", "operatingIncome": "-7763000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "389000", "reportedCurrency": "USD", "netInterestIncome": "-15000", "nonInterestIncome": "None", "operatingExpenses": "13475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3586000", "sellingGeneralAndAdministrative": "17567000", "netIncomeFromContinuingOperations": "-7077000" }, "balance": { "goodwill": "None", "inventory": "1773000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "445140000", "longTermDebt": "117399000", "shortTermDebt": "5366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "41452000", "totalLiabilities": "173067000", "otherCurrentAssets": "8043000", "totalCurrentAssets": "47482000", "currentLongTermDebt": "5366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397658000", "currentAccountsPayable": "15244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137613000", "totalShareholderEquity": "207248000", "capitalLeaseObligations": "14848000", "otherCurrentLiabilities": "7049000", "totalCurrentLiabilities": "31178000", "otherNonCurrentLiabilities": "9642000", "totalNonCurrentLiabilities": "141889000", "cashAndShortTermInvestments": "37666000", "commonStockSharesOutstanding": "8228000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89743000", "profitLoss": "None", "dividendPayout": "38693000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55260000", "capitalExpenditures": "54813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19173000", "cashflowFromInvestment": "50003000", "stockBasedCompensation": "2824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3586000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 28236000, "cost_of_revenue": 18763000, "gross_profit": 9473000, "ebit": -20485000, "ebitda": -10521000, "pretax_income": 82034000, "tax_provision": 12577000, "net_income": 57394000, "net_income_to_common": 57394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24229000, "total_current_assets": 195349000, "total_assets": 541226000, "short_term_debt": 1605000, "long_term_debt": 105043000, "total_debt": 106648000, "total_liabilities": 332613000, "total_equity": 158137000, "shares_outstanding": 8313000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -53610000, "capital_expenditure": 19562000, "free_cash_flow": -34048000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177882, "ticker_id": 8410, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20485000", "ebitda": "-10521000", "netIncome": "57394000", "grossProfit": "9473000", "depreciation": "None", "totalRevenue": "28236000", "costOfRevenue": "18763000", "interestIncome": "None", "incomeBeforeTax": "82034000", "interestExpense": "3193000", "operatingIncome": "83660000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12577000", "reportedCurrency": "USD", "netInterestIncome": "-3193000", "nonInterestIncome": "None", "operatingExpenses": "-74187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2.91", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9964000", "sellingGeneralAndAdministrative": "24509000", "netIncomeFromContinuingOperations": "69457000" }, "balance": { "goodwill": "None", "inventory": "1773000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "541226000", "longTermDebt": "105043000", "shortTermDebt": "1605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8963000", "totalLiabilities": "332613000", "otherCurrentAssets": "169347000", "totalCurrentAssets": "195349000", "currentLongTermDebt": "1605000", "longTermInvestments": "None", "shortTermInvestments": "90284000", "currentNetReceivables": "211870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345877000", "currentAccountsPayable": "14118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100771000", "shortLongTermDebtTotal": "120634000", "totalShareholderEquity": "158137000", "capitalLeaseObligations": "13986000", "otherCurrentLiabilities": "175166000", "totalCurrentLiabilities": "195690000", "otherNonCurrentLiabilities": "17894000", "totalNonCurrentLiabilities": "136923000", "cashAndShortTermInvestments": "24229000", "commonStockSharesOutstanding": "8313000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63249000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53610000", "capitalExpenditures": "19562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99374000", "cashflowFromInvestment": "188940000", "stockBasedCompensation": "795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28236000, "cost_of_revenue": 18763000, "gross_profit": 9473000, "research_and_development": 2.91, "selling_general_admin": 24509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20485000, "depreciation_amortisation": 9964000, "ebitda": -10521000, "interest_expense": 3193000, "interest_income": null, "other_non_operating": null, "pretax_income": 82034000, "tax_provision": 12577000, "effective_tax_rate": null, "net_income": 57394000, "net_income_continuing_ops": 69457000, "net_income_to_common": 57394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24229000, "short_term_investments": 90284000, "net_receivables": 211870000, "inventory": 1773000, "other_current_assets": null, "total_current_assets": 195349000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 345877000, "total_assets": 541226000, "short_term_debt": 1605000, "accounts_payable": 14118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195690000, "long_term_debt": 105043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 136923000, "total_liabilities": 332613000, "total_debt": 106648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8963000, "total_equity": 158137000, "shares_outstanding": 8313000, "operating_cash_flow": -53610000, "stock_based_compensation": 795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 188940000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99374000, "free_cash_flow": -34048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20485000", "ebitda": "-10521000", "netIncome": "57394000", "grossProfit": "9473000", "depreciation": "None", "totalRevenue": "28236000", "costOfRevenue": "18763000", "interestIncome": "None", "incomeBeforeTax": "82034000", "interestExpense": "3193000", "operatingIncome": "83660000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12577000", "reportedCurrency": "USD", "netInterestIncome": "-3193000", "nonInterestIncome": "None", "operatingExpenses": "-74187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2.91", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9964000", "sellingGeneralAndAdministrative": "24509000", "netIncomeFromContinuingOperations": "69457000" }, "balance": { "goodwill": "None", "inventory": "1773000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "541226000", "longTermDebt": "105043000", "shortTermDebt": "1605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8963000", "totalLiabilities": "332613000", "otherCurrentAssets": "169347000", "totalCurrentAssets": "195349000", "currentLongTermDebt": "1605000", "longTermInvestments": "None", "shortTermInvestments": "90284000", "currentNetReceivables": "211870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345877000", "currentAccountsPayable": "14118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100771000", "shortLongTermDebtTotal": "120634000", "totalShareholderEquity": "158137000", "capitalLeaseObligations": "13986000", "otherCurrentLiabilities": "175166000", "totalCurrentLiabilities": "195690000", "otherNonCurrentLiabilities": "17894000", "totalNonCurrentLiabilities": "136923000", "cashAndShortTermInvestments": "24229000", "commonStockSharesOutstanding": "8313000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63249000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53610000", "capitalExpenditures": "19562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99374000", "cashflowFromInvestment": "188940000", "stockBasedCompensation": "795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9964000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 44333000, "cost_of_revenue": 29829000, "gross_profit": 14504000, "ebit": -6655000, "ebitda": 7015000, "pretax_income": -13168000, "tax_provision": 4840000, "net_income": -22790000, "net_income_to_common": -22790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12434000, "total_current_assets": 74903000, "total_assets": 544016000, "short_term_debt": 44413000, "long_term_debt": 351055000, "total_debt": 395468000, "total_liabilities": 434252000, "total_equity": 109764000, "shares_outstanding": 8211000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4058000, "capital_expenditure": 6191000, "free_cash_flow": 2133000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177887, "ticker_id": 8410, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6655000", "ebitda": "7015000", "netIncome": "-22790000", "grossProfit": "14504000", "depreciation": "None", "totalRevenue": "44333000", "costOfRevenue": "29829000", "interestIncome": "None", "incomeBeforeTax": "-13168000", "interestExpense": "6697000", "operatingIncome": "-6655000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4840000", "reportedCurrency": "USD", "netInterestIncome": "-14827000", "nonInterestIncome": "None", "operatingExpenses": "21159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "-14789000", "costofGoodsAndServicesSold": "29829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13670000", "sellingGeneralAndAdministrative": "13578000", "netIncomeFromContinuingOperations": "-24475000" }, "balance": { "goodwill": "None", "inventory": "4204000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "544016000", "longTermDebt": "351055000", "shortTermDebt": "44413000", "treasuryStock": "-21600000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66357000", "totalLiabilities": "434252000", "otherCurrentAssets": "-18208000", "totalCurrentAssets": "74903000", "currentLongTermDebt": "44413000", "longTermInvestments": "4204000", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469113000", "currentAccountsPayable": "8047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "297400000", "shortLongTermDebtTotal": "395468000", "totalShareholderEquity": "109764000", "capitalLeaseObligations": "13269000", "otherCurrentLiabilities": "-5938000", "totalCurrentLiabilities": "52695000", "otherNonCurrentLiabilities": "17233000", "totalNonCurrentLiabilities": "381557000", "cashAndShortTermInvestments": "12434000", "commonStockSharesOutstanding": "8211000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24475000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4058000", "capitalExpenditures": "6191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7472000", "cashflowFromInvestment": "-7822000", "stockBasedCompensation": "13581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44333000, "cost_of_revenue": 29829000, "gross_profit": 14504000, "research_and_development": 0.3, "selling_general_admin": 13578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6655000, "depreciation_amortisation": 13670000, "ebitda": 7015000, "interest_expense": 6697000, "interest_income": null, "other_non_operating": null, "pretax_income": -13168000, "tax_provision": 4840000, "effective_tax_rate": null, "net_income": -22790000, "net_income_continuing_ops": -24475000, "net_income_to_common": -22790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12434000, "short_term_investments": null, "net_receivables": 1, "inventory": 4204000, "other_current_assets": null, "total_current_assets": 74903000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 469113000, "total_assets": 544016000, "short_term_debt": 44413000, "accounts_payable": 8047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52695000, "long_term_debt": 351055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381557000, "total_liabilities": 434252000, "total_debt": 395468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66357000, "total_equity": 109764000, "shares_outstanding": 8211000, "operating_cash_flow": -4058000, "stock_based_compensation": 13581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7822000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7472000, "free_cash_flow": 2133000, "net_change_in_cash": -4408000 }, "raw_data": { "income": { "ebit": "-6655000", "ebitda": "7015000", "netIncome": "-22790000", "grossProfit": "14504000", "depreciation": "None", "totalRevenue": "44333000", "costOfRevenue": "29829000", "interestIncome": "None", "incomeBeforeTax": "-13168000", "interestExpense": "6697000", "operatingIncome": "-6655000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4840000", "reportedCurrency": "USD", "netInterestIncome": "-14827000", "nonInterestIncome": "None", "operatingExpenses": "21159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "-14789000", "costofGoodsAndServicesSold": "29829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13670000", "sellingGeneralAndAdministrative": "13578000", "netIncomeFromContinuingOperations": "-24475000" }, "balance": { "goodwill": "None", "inventory": "4204000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "544016000", "longTermDebt": "351055000", "shortTermDebt": "44413000", "treasuryStock": "-21600000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66357000", "totalLiabilities": "434252000", "otherCurrentAssets": "-18208000", "totalCurrentAssets": "74903000", "currentLongTermDebt": "44413000", "longTermInvestments": "4204000", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469113000", "currentAccountsPayable": "8047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "297400000", "shortLongTermDebtTotal": "395468000", "totalShareholderEquity": "109764000", "capitalLeaseObligations": "13269000", "otherCurrentLiabilities": "-5938000", "totalCurrentLiabilities": "52695000", "otherNonCurrentLiabilities": "17233000", "totalNonCurrentLiabilities": "381557000", "cashAndShortTermInvestments": "12434000", "commonStockSharesOutstanding": "8211000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24475000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4058000", "capitalExpenditures": "6191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7472000", "cashflowFromInvestment": "-7822000", "stockBasedCompensation": "13581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13670000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 92178000, "cost_of_revenue": 64308000, "gross_profit": 27870000, "ebit": 4480000, "ebitda": 15486000, "pretax_income": -2350000, "tax_provision": 117000, "net_income": -2464000, "net_income_to_common": -2464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8765000, "total_current_assets": 188229000, "total_assets": 561368000, "short_term_debt": 48002000, "long_term_debt": 224565000, "total_debt": 272567000, "total_liabilities": 427286000, "total_equity": 134082000, "shares_outstanding": 8182000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2360000, "capital_expenditure": 62550000, "free_cash_flow": 60190000, "dividends_paid": 31000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177892, "ticker_id": 8410, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4480000", "ebitda": "15486000", "netIncome": "-2464000", "grossProfit": "27870000", "depreciation": "None", "totalRevenue": "92178000", "costOfRevenue": "64308000", "interestIncome": "4455000", "incomeBeforeTax": "-2350000", "interestExpense": "12483000", "operatingIncome": "10163000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "117000", "reportedCurrency": "USD", "netInterestIncome": "-4248000", "nonInterestIncome": "None", "operatingExpenses": "17707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-30000", "costofGoodsAndServicesSold": "64308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11006000", "sellingGeneralAndAdministrative": "12384000", "netIncomeFromContinuingOperations": "-2787000" }, "balance": { "goodwill": "None", "inventory": "14872000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "561368000", "longTermDebt": "224565000", "shortTermDebt": "48002000", "treasuryStock": "-21509000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43567000", "totalLiabilities": "427286000", "otherCurrentAssets": "-38591000", "totalCurrentAssets": "188229000", "currentLongTermDebt": "42482000", "longTermInvestments": "14872000", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373139000", "currentAccountsPayable": "14459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "338382000", "shortLongTermDebtTotal": "272567000", "totalShareholderEquity": "134082000", "capitalLeaseObligations": "12636000", "otherCurrentLiabilities": "113392000", "totalCurrentLiabilities": "183507000", "otherNonCurrentLiabilities": "174439000", "totalNonCurrentLiabilities": "243779000", "cashAndShortTermInvestments": "8765000", "commonStockSharesOutstanding": "8182000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2467000", "profitLoss": "None", "dividendPayout": "31000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2360000", "capitalExpenditures": "62550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65915000", "cashflowFromInvestment": "-63882000", "stockBasedCompensation": "1981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-327000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92178000, "cost_of_revenue": 64308000, "gross_profit": 27870000, "research_and_development": 0.03, "selling_general_admin": 12384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4480000, "depreciation_amortisation": 11006000, "ebitda": 15486000, "interest_expense": 12483000, "interest_income": null, "other_non_operating": null, "pretax_income": -2350000, "tax_provision": 117000, "effective_tax_rate": null, "net_income": -2464000, "net_income_continuing_ops": -2787000, "net_income_to_common": -2464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8765000, "short_term_investments": null, "net_receivables": 1, "inventory": 14872000, "other_current_assets": null, "total_current_assets": 188229000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 373139000, "total_assets": 561368000, "short_term_debt": 48002000, "accounts_payable": 14459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183507000, "long_term_debt": 224565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243779000, "total_liabilities": 427286000, "total_debt": 272567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43567000, "total_equity": 134082000, "shares_outstanding": 8182000, "operating_cash_flow": -2360000, "stock_based_compensation": 1981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63882000, "dividends_paid": 31000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65915000, "free_cash_flow": 60190000, "net_change_in_cash": -327000 }, "raw_data": { "income": { "ebit": "4480000", "ebitda": "15486000", "netIncome": "-2464000", "grossProfit": "27870000", "depreciation": "None", "totalRevenue": "92178000", "costOfRevenue": "64308000", "interestIncome": "4455000", "incomeBeforeTax": "-2350000", "interestExpense": "12483000", "operatingIncome": "10163000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "117000", "reportedCurrency": "USD", "netInterestIncome": "-4248000", "nonInterestIncome": "None", "operatingExpenses": "17707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-30000", "costofGoodsAndServicesSold": "64308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11006000", "sellingGeneralAndAdministrative": "12384000", "netIncomeFromContinuingOperations": "-2787000" }, "balance": { "goodwill": "None", "inventory": "14872000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "561368000", "longTermDebt": "224565000", "shortTermDebt": "48002000", "treasuryStock": "-21509000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43567000", "totalLiabilities": "427286000", "otherCurrentAssets": "-38591000", "totalCurrentAssets": "188229000", "currentLongTermDebt": "42482000", "longTermInvestments": "14872000", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373139000", "currentAccountsPayable": "14459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "338382000", "shortLongTermDebtTotal": "272567000", "totalShareholderEquity": "134082000", "capitalLeaseObligations": "12636000", "otherCurrentLiabilities": "113392000", "totalCurrentLiabilities": "183507000", "otherNonCurrentLiabilities": "174439000", "totalNonCurrentLiabilities": "243779000", "cashAndShortTermInvestments": "8765000", "commonStockSharesOutstanding": "8182000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2467000", "profitLoss": "None", "dividendPayout": "31000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2360000", "capitalExpenditures": "62550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65915000", "cashflowFromInvestment": "-63882000", "stockBasedCompensation": "1981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-327000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11006000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 87600000, "cost_of_revenue": 74153000, "gross_profit": 13447000, "ebit": -29866000, "ebitda": 2173000, "pretax_income": -4291000, "tax_provision": -305000, "net_income": -3982000, "net_income_to_common": -3982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19004000, "total_current_assets": 55315000, "total_assets": 496493000, "short_term_debt": 53547000, "long_term_debt": 295531000, "total_debt": 349078000, "total_liabilities": 349842000, "total_equity": 146651000, "shares_outstanding": 8153000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31889000, "capital_expenditure": 61932000, "free_cash_flow": 30043000, "dividends_paid": 32000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177897, "ticker_id": 8410, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29866000", "ebitda": "2173000", "netIncome": "-3982000", "grossProfit": "13447000", "depreciation": "None", "totalRevenue": "87600000", "costOfRevenue": "74153000", "interestIncome": "1139000", "incomeBeforeTax": "-4291000", "interestExpense": "7856000", "operatingIncome": "2173000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-305000", "reportedCurrency": "USD", "netInterestIncome": "-7856000", "nonInterestIncome": "None", "operatingExpenses": "11274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "1392000", "costofGoodsAndServicesSold": "74153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32039000", "sellingGeneralAndAdministrative": "11274000", "netIncomeFromContinuingOperations": "-3986000" }, "balance": { "goodwill": "None", "inventory": "16396000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "496493000", "longTermDebt": "295531000", "shortTermDebt": "53547000", "treasuryStock": "-21260000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-41103000", "totalLiabilities": "349842000", "otherCurrentAssets": "19915000", "totalCurrentAssets": "55315000", "currentLongTermDebt": "50221000", "longTermInvestments": "16396000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441178000", "currentAccountsPayable": "20602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117679000", "shortLongTermDebtTotal": "349078000", "totalShareholderEquity": "146651000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-41633000", "totalCurrentLiabilities": "41786000", "otherNonCurrentLiabilities": "12525000", "totalNonCurrentLiabilities": "308056000", "cashAndShortTermInvestments": "19004000", "commonStockSharesOutstanding": "8153000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3986000", "profitLoss": "None", "dividendPayout": "32000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31889000", "capitalExpenditures": "61932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95436000", "cashflowFromInvestment": "-64018000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87600000, "cost_of_revenue": 74153000, "gross_profit": 13447000, "research_and_development": 0.24, "selling_general_admin": 11274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29866000, "depreciation_amortisation": 32039000, "ebitda": 2173000, "interest_expense": 7856000, "interest_income": null, "other_non_operating": null, "pretax_income": -4291000, "tax_provision": -305000, "effective_tax_rate": null, "net_income": -3982000, "net_income_continuing_ops": -3986000, "net_income_to_common": -3982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19004000, "short_term_investments": null, "net_receivables": null, "inventory": 16396000, "other_current_assets": null, "total_current_assets": 55315000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 441178000, "total_assets": 496493000, "short_term_debt": 53547000, "accounts_payable": 20602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41786000, "long_term_debt": 295531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 308056000, "total_liabilities": 349842000, "total_debt": 349078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41103000, "total_equity": 146651000, "shares_outstanding": 8153000, "operating_cash_flow": -31889000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64018000, "dividends_paid": 32000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95436000, "free_cash_flow": 30043000, "net_change_in_cash": -471000 }, "raw_data": { "income": { "ebit": "-29866000", "ebitda": "2173000", "netIncome": "-3982000", "grossProfit": "13447000", "depreciation": "None", "totalRevenue": "87600000", "costOfRevenue": "74153000", "interestIncome": "1139000", "incomeBeforeTax": "-4291000", "interestExpense": "7856000", "operatingIncome": "2173000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-305000", "reportedCurrency": "USD", "netInterestIncome": "-7856000", "nonInterestIncome": "None", "operatingExpenses": "11274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "1392000", "costofGoodsAndServicesSold": "74153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32039000", "sellingGeneralAndAdministrative": "11274000", "netIncomeFromContinuingOperations": "-3986000" }, "balance": { "goodwill": "None", "inventory": "16396000", "commonStock": "93000", "currentDebt": "None", "investments": "None", "totalAssets": "496493000", "longTermDebt": "295531000", "shortTermDebt": "53547000", "treasuryStock": "-21260000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-41103000", "totalLiabilities": "349842000", "otherCurrentAssets": "19915000", "totalCurrentAssets": "55315000", "currentLongTermDebt": "50221000", "longTermInvestments": "16396000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441178000", "currentAccountsPayable": "20602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117679000", "shortLongTermDebtTotal": "349078000", "totalShareholderEquity": "146651000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-41633000", "totalCurrentLiabilities": "41786000", "otherNonCurrentLiabilities": "12525000", "totalNonCurrentLiabilities": "308056000", "cashAndShortTermInvestments": "19004000", "commonStockSharesOutstanding": "8153000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3986000", "profitLoss": "None", "dividendPayout": "32000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31889000", "capitalExpenditures": "61932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95436000", "cashflowFromInvestment": "-64018000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8571000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 3791000, "cost_of_revenue": 7146000, "gross_profit": -3355000, "ebit": 15685000, "ebitda": 17134000, "pretax_income": 15625000, "tax_provision": 2116000, "net_income": 6627000, "net_income_to_common": 6627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74296000, "total_current_assets": 74296000, "total_assets": 532493000, "short_term_debt": 75572000, "long_term_debt": 143759000, "total_debt": 219331000, "total_liabilities": 182065000, "total_equity": 211715000, "shares_outstanding": 8055000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15595000, "capital_expenditure": 42000, "free_cash_flow": -15553000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177860, "ticker_id": 8410, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15685000", "ebitda": "17134000", "netIncome": "6627000", "grossProfit": "-3355000", "depreciation": "None", "totalRevenue": "3791000", "costOfRevenue": "7146000", "interestIncome": "None", "incomeBeforeTax": "15625000", "interestExpense": "60000", "operatingIncome": "-7574000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2116000", "reportedCurrency": "USD", "netInterestIncome": "-60000", "nonInterestIncome": "None", "operatingExpenses": "4219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1449000", "sellingGeneralAndAdministrative": "5590000", "netIncomeFromContinuingOperations": "13509000" }, "balance": { "goodwill": "None", "inventory": "8477000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "532493000", "longTermDebt": "143759000", "shortTermDebt": "75572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47210000", "totalLiabilities": "182065000", "otherCurrentAssets": "None", "totalCurrentAssets": "74296000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458197000", "currentAccountsPayable": "9891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159745000", "totalShareholderEquity": "211715000", "capitalLeaseObligations": "15986000", "otherCurrentLiabilities": "-9891000", "totalCurrentLiabilities": "75572000", "otherNonCurrentLiabilities": "1541000", "totalNonCurrentLiabilities": "106493000", "cashAndShortTermInvestments": "74296000", "commonStockSharesOutstanding": "8055000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6627000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15595000", "capitalExpenditures": "42000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44530000", "cashflowFromInvestment": "59798000", "stockBasedCompensation": "1463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3791000, "cost_of_revenue": 7146000, "gross_profit": -3355000, "research_and_development": null, "selling_general_admin": 5590000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15685000, "depreciation_amortisation": 1449000, "ebitda": 17134000, "interest_expense": 60000, "interest_income": null, "other_non_operating": null, "pretax_income": 15625000, "tax_provision": 2116000, "effective_tax_rate": null, "net_income": 6627000, "net_income_continuing_ops": 13509000, "net_income_to_common": 6627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74296000, "short_term_investments": null, "net_receivables": null, "inventory": 8477000, "other_current_assets": null, "total_current_assets": 74296000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 458197000, "total_assets": 532493000, "short_term_debt": 75572000, "accounts_payable": 9891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75572000, "long_term_debt": 143759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106493000, "total_liabilities": 182065000, "total_debt": 219331000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47210000, "total_equity": 211715000, "shares_outstanding": 8055000, "operating_cash_flow": -15595000, "stock_based_compensation": 1463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 59798000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44530000, "free_cash_flow": -15553000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15685000", "ebitda": "17134000", "netIncome": "6627000", "grossProfit": "-3355000", "depreciation": "None", "totalRevenue": "3791000", "costOfRevenue": "7146000", "interestIncome": "None", "incomeBeforeTax": "15625000", "interestExpense": "60000", "operatingIncome": "-7574000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2116000", "reportedCurrency": "USD", "netInterestIncome": "-60000", "nonInterestIncome": "None", "operatingExpenses": "4219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1449000", "sellingGeneralAndAdministrative": "5590000", "netIncomeFromContinuingOperations": "13509000" }, "balance": { "goodwill": "None", "inventory": "8477000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "532493000", "longTermDebt": "143759000", "shortTermDebt": "75572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47210000", "totalLiabilities": "182065000", "otherCurrentAssets": "None", "totalCurrentAssets": "74296000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458197000", "currentAccountsPayable": "9891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159745000", "totalShareholderEquity": "211715000", "capitalLeaseObligations": "15986000", "otherCurrentLiabilities": "-9891000", "totalCurrentLiabilities": "75572000", "otherNonCurrentLiabilities": "1541000", "totalNonCurrentLiabilities": "106493000", "cashAndShortTermInvestments": "74296000", "commonStockSharesOutstanding": "8055000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6627000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15595000", "capitalExpenditures": "42000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44530000", "cashflowFromInvestment": "59798000", "stockBasedCompensation": "1463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1449000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 8297000, "cost_of_revenue": 9278000, "gross_profit": -981000, "ebit": 22467000, "ebitda": 24595000, "pretax_income": 21978000, "tax_provision": 5115000, "net_income": 19575000, "net_income_to_common": 19575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74288000, "total_current_assets": 120201000, "total_assets": 563428000, "short_term_debt": 76497000, "long_term_debt": 142957000, "total_debt": 219454000, "total_liabilities": 216349000, "total_equity": 204486000, "shares_outstanding": 8147000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5756000, "capital_expenditure": 70000, "free_cash_flow": -5686000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177861, "ticker_id": 8410, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22467000", "ebitda": "24595000", "netIncome": "19575000", "grossProfit": "-981000", "depreciation": "None", "totalRevenue": "8297000", "costOfRevenue": "9278000", "interestIncome": "None", "incomeBeforeTax": "21978000", "interestExpense": "489000", "operatingIncome": "-4293000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5115000", "reportedCurrency": "USD", "netInterestIncome": "-489000", "nonInterestIncome": "None", "operatingExpenses": "3312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2128000", "sellingGeneralAndAdministrative": "3312000", "netIncomeFromContinuingOperations": "16863000" }, "balance": { "goodwill": "None", "inventory": "8476000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "563428000", "longTermDebt": "142957000", "shortTermDebt": "76497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "40583000", "totalLiabilities": "216349000", "otherCurrentAssets": "37437000", "totalCurrentAssets": "120201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443227000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158990000", "totalShareholderEquity": "204486000", "capitalLeaseObligations": "16033000", "otherCurrentLiabilities": "43505000", "totalCurrentLiabilities": "52927000", "otherNonCurrentLiabilities": "4432000", "totalNonCurrentLiabilities": "163422000", "cashAndShortTermInvestments": "74288000", "commonStockSharesOutstanding": "8147000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16863000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5756000", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31525000", "cashflowFromInvestment": "56381000", "stockBasedCompensation": "291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8297000, "cost_of_revenue": 9278000, "gross_profit": -981000, "research_and_development": null, "selling_general_admin": 3312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22467000, "depreciation_amortisation": 2128000, "ebitda": 24595000, "interest_expense": 489000, "interest_income": null, "other_non_operating": null, "pretax_income": 21978000, "tax_provision": 5115000, "effective_tax_rate": null, "net_income": 19575000, "net_income_continuing_ops": 16863000, "net_income_to_common": 19575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74288000, "short_term_investments": null, "net_receivables": null, "inventory": 8476000, "other_current_assets": null, "total_current_assets": 120201000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 443227000, "total_assets": 563428000, "short_term_debt": 76497000, "accounts_payable": 8589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52927000, "long_term_debt": 142957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163422000, "total_liabilities": 216349000, "total_debt": 219454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 40583000, "total_equity": 204486000, "shares_outstanding": 8147000, "operating_cash_flow": -5756000, "stock_based_compensation": 291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56381000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31525000, "free_cash_flow": -5686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22467000", "ebitda": "24595000", "netIncome": "19575000", "grossProfit": "-981000", "depreciation": "None", "totalRevenue": "8297000", "costOfRevenue": "9278000", "interestIncome": "None", "incomeBeforeTax": "21978000", "interestExpense": "489000", "operatingIncome": "-4293000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5115000", "reportedCurrency": "USD", "netInterestIncome": "-489000", "nonInterestIncome": "None", "operatingExpenses": "3312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2128000", "sellingGeneralAndAdministrative": "3312000", "netIncomeFromContinuingOperations": "16863000" }, "balance": { "goodwill": "None", "inventory": "8476000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "563428000", "longTermDebt": "142957000", "shortTermDebt": "76497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "40583000", "totalLiabilities": "216349000", "otherCurrentAssets": "37437000", "totalCurrentAssets": "120201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443227000", "currentAccountsPayable": "8589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158990000", "totalShareholderEquity": "204486000", "capitalLeaseObligations": "16033000", "otherCurrentLiabilities": "43505000", "totalCurrentLiabilities": "52927000", "otherNonCurrentLiabilities": "4432000", "totalNonCurrentLiabilities": "163422000", "cashAndShortTermInvestments": "74288000", "commonStockSharesOutstanding": "8147000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16863000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5756000", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31525000", "cashflowFromInvestment": "56381000", "stockBasedCompensation": "291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2128000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 4969000, "cost_of_revenue": 7124000, "gross_profit": -2155000, "ebit": -7578999, "ebitda": -5506999, "pretax_income": -8327999, "tax_provision": -321000, "net_income": -4978000, "net_income_to_common": -4978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55040000, "total_current_assets": 55040000, "total_assets": 572562000, "short_term_debt": 21096000, "long_term_debt": 174447000, "total_debt": 195543000, "total_liabilities": 240476000, "total_equity": 185791000, "shares_outstanding": 8033000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14161000, "capital_expenditure": 914000, "free_cash_flow": -13247000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177863, "ticker_id": 8410, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7578999", "ebitda": "-5506999", "netIncome": "-4978000", "grossProfit": "-2155000", "depreciation": "None", "totalRevenue": "4969000", "costOfRevenue": "7124000", "interestIncome": "None", "incomeBeforeTax": "-8327999", "interestExpense": "749000", "operatingIncome": "-8093000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-321000", "reportedCurrency": "USD", "netInterestIncome": "-749000", "nonInterestIncome": "None", "operatingExpenses": "5938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2072000", "sellingGeneralAndAdministrative": "3866000", "netIncomeFromContinuingOperations": "-8007000" }, "balance": { "goodwill": "None", "inventory": "11584000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "572562000", "longTermDebt": "174447000", "shortTermDebt": "21096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "21008000", "totalLiabilities": "240476000", "otherCurrentAssets": "None", "totalCurrentAssets": "55040000", "currentLongTermDebt": "29451000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9690000", "currentAccountsPayable": "8480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219117000", "totalShareholderEquity": "185791000", "capitalLeaseObligations": "15219000", "otherCurrentLiabilities": "-9567000", "totalCurrentLiabilities": "21096000", "otherNonCurrentLiabilities": "5135000", "totalNonCurrentLiabilities": "219380000", "cashAndShortTermInvestments": "55040000", "commonStockSharesOutstanding": "8033000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4978000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14161000", "capitalExpenditures": "914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2359000", "cashflowFromInvestment": "1742000", "stockBasedCompensation": "302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4969000, "cost_of_revenue": 7124000, "gross_profit": -2155000, "research_and_development": null, "selling_general_admin": 3866000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7578999, "depreciation_amortisation": 2072000, "ebitda": -5506999, "interest_expense": 749000, "interest_income": null, "other_non_operating": null, "pretax_income": -8327999, "tax_provision": -321000, "effective_tax_rate": null, "net_income": -4978000, "net_income_continuing_ops": -8007000, "net_income_to_common": -4978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55040000, "short_term_investments": null, "net_receivables": null, "inventory": 11584000, "other_current_assets": null, "total_current_assets": 55040000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9690000, "total_assets": 572562000, "short_term_debt": 21096000, "accounts_payable": 8480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21096000, "long_term_debt": 174447000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 219380000, "total_liabilities": 240476000, "total_debt": 195543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21008000, "total_equity": 185791000, "shares_outstanding": 8033000, "operating_cash_flow": -14161000, "stock_based_compensation": 302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1742000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2359000, "free_cash_flow": -13247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7578999", "ebitda": "-5506999", "netIncome": "-4978000", "grossProfit": "-2155000", "depreciation": "None", "totalRevenue": "4969000", "costOfRevenue": "7124000", "interestIncome": "None", "incomeBeforeTax": "-8327999", "interestExpense": "749000", "operatingIncome": "-8093000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-321000", "reportedCurrency": "USD", "netInterestIncome": "-749000", "nonInterestIncome": "None", "operatingExpenses": "5938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2072000", "sellingGeneralAndAdministrative": "3866000", "netIncomeFromContinuingOperations": "-8007000" }, "balance": { "goodwill": "None", "inventory": "11584000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "572562000", "longTermDebt": "174447000", "shortTermDebt": "21096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "21008000", "totalLiabilities": "240476000", "otherCurrentAssets": "None", "totalCurrentAssets": "55040000", "currentLongTermDebt": "29451000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9690000", "currentAccountsPayable": "8480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219117000", "totalShareholderEquity": "185791000", "capitalLeaseObligations": "15219000", "otherCurrentLiabilities": "-9567000", "totalCurrentLiabilities": "21096000", "otherNonCurrentLiabilities": "5135000", "totalNonCurrentLiabilities": "219380000", "cashAndShortTermInvestments": "55040000", "commonStockSharesOutstanding": "8033000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4978000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14161000", "capitalExpenditures": "914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2359000", "cashflowFromInvestment": "1742000", "stockBasedCompensation": "302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2072000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 11605000, "cost_of_revenue": 13807000, "gross_profit": -2202000, "ebit": -5759000, "ebitda": -4383000, "pretax_income": -1838000, "tax_provision": 457000, "net_income": 260000, "net_income_to_common": 260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59386000, "total_current_assets": 324538000, "total_assets": 574821000, "short_term_debt": 43931000, "long_term_debt": 170009000, "total_debt": 213940000, "total_liabilities": 236497000, "total_equity": 191908000, "shares_outstanding": 8176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1684000, "capital_expenditure": 2634000, "free_cash_flow": 950000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177864, "ticker_id": 8410, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5759000", "ebitda": "-4383000", "netIncome": "260000", "grossProfit": "-2202000", "depreciation": "None", "totalRevenue": "11605000", "costOfRevenue": "13807000", "interestIncome": "None", "incomeBeforeTax": "-1838000", "interestExpense": "277000", "operatingIncome": "-759000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "457000", "reportedCurrency": "USD", "netInterestIncome": "-277000", "nonInterestIncome": "None", "operatingExpenses": "-1443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1376000", "sellingGeneralAndAdministrative": "3557000", "netIncomeFromContinuingOperations": "-2295000" }, "balance": { "goodwill": "None", "inventory": "264154000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "574821000", "longTermDebt": "170009000", "shortTermDebt": "43931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25986000", "totalLiabilities": "236497000", "otherCurrentAssets": "997000", "totalCurrentAssets": "324538000", "currentLongTermDebt": "29425000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250283000", "currentAccountsPayable": "10687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214728000", "totalShareholderEquity": "191908000", "capitalLeaseObligations": "15294000", "otherCurrentLiabilities": "7223000", "totalCurrentLiabilities": "61841000", "otherNonCurrentLiabilities": "4541000", "totalNonCurrentLiabilities": "174656000", "cashAndShortTermInvestments": "59386000", "commonStockSharesOutstanding": "8176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2295000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1684000", "capitalExpenditures": "2634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38606000", "cashflowFromInvestment": "10504000", "stockBasedCompensation": "299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11605000, "cost_of_revenue": 13807000, "gross_profit": -2202000, "research_and_development": null, "selling_general_admin": 3557000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5759000, "depreciation_amortisation": 1376000, "ebitda": -4383000, "interest_expense": 277000, "interest_income": null, "other_non_operating": null, "pretax_income": -1838000, "tax_provision": 457000, "effective_tax_rate": null, "net_income": 260000, "net_income_continuing_ops": -2295000, "net_income_to_common": 260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59386000, "short_term_investments": null, "net_receivables": null, "inventory": 264154000, "other_current_assets": null, "total_current_assets": 324538000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250283000, "total_assets": 574821000, "short_term_debt": 43931000, "accounts_payable": 10687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61841000, "long_term_debt": 170009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174656000, "total_liabilities": 236497000, "total_debt": 213940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25986000, "total_equity": 191908000, "shares_outstanding": 8176000, "operating_cash_flow": -1684000, "stock_based_compensation": 299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10504000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38606000, "free_cash_flow": 950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5759000", "ebitda": "-4383000", "netIncome": "260000", "grossProfit": "-2202000", "depreciation": "None", "totalRevenue": "11605000", "costOfRevenue": "13807000", "interestIncome": "None", "incomeBeforeTax": "-1838000", "interestExpense": "277000", "operatingIncome": "-759000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "457000", "reportedCurrency": "USD", "netInterestIncome": "-277000", "nonInterestIncome": "None", "operatingExpenses": "-1443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1376000", "sellingGeneralAndAdministrative": "3557000", "netIncomeFromContinuingOperations": "-2295000" }, "balance": { "goodwill": "None", "inventory": "264154000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "574821000", "longTermDebt": "170009000", "shortTermDebt": "43931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25986000", "totalLiabilities": "236497000", "otherCurrentAssets": "997000", "totalCurrentAssets": "324538000", "currentLongTermDebt": "29425000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250283000", "currentAccountsPayable": "10687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214728000", "totalShareholderEquity": "191908000", "capitalLeaseObligations": "15294000", "otherCurrentLiabilities": "7223000", "totalCurrentLiabilities": "61841000", "otherNonCurrentLiabilities": "4541000", "totalNonCurrentLiabilities": "174656000", "cashAndShortTermInvestments": "59386000", "commonStockSharesOutstanding": "8176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2295000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1684000", "capitalExpenditures": "2634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38606000", "cashflowFromInvestment": "10504000", "stockBasedCompensation": "299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1376000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 5043000, "cost_of_revenue": 4787000, "gross_profit": 256000, "ebit": -3795000, "ebitda": -2401000, "pretax_income": -3727000, "tax_provision": 30000, "net_income": -2875000, "net_income_to_common": -2875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12006000, "total_current_assets": 24316000, "total_assets": 534581000, "short_term_debt": 35062000, "long_term_debt": 172776000, "total_debt": 207838000, "total_liabilities": 241998000, "total_equity": 191459000, "shares_outstanding": 8037000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13495000, "capital_expenditure": 4527000, "free_cash_flow": -8968000, "dividends_paid": 236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177865, "ticker_id": 8410, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3795000", "ebitda": "-2401000", "netIncome": "-2875000", "grossProfit": "256000", "depreciation": "None", "totalRevenue": "5043000", "costOfRevenue": "4787000", "interestIncome": "None", "incomeBeforeTax": "-3727000", "interestExpense": "0", "operatingIncome": "-3595000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1394000", "sellingGeneralAndAdministrative": "4051000", "netIncomeFromContinuingOperations": "-3757000" }, "balance": { "goodwill": "None", "inventory": "11359000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "534581000", "longTermDebt": "172776000", "shortTermDebt": "35062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25726000", "totalLiabilities": "241998000", "otherCurrentAssets": "951000", "totalCurrentAssets": "24316000", "currentLongTermDebt": "35062000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510265000", "currentAccountsPayable": "8949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223311000", "totalShareholderEquity": "191459000", "capitalLeaseObligations": "15473000", "otherCurrentLiabilities": "3526000", "totalCurrentLiabilities": "49085000", "otherNonCurrentLiabilities": "4664000", "totalNonCurrentLiabilities": "192913000", "cashAndShortTermInvestments": "12006000", "commonStockSharesOutstanding": "8037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3757000", "profitLoss": "None", "dividendPayout": "236000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13495000", "capitalExpenditures": "4527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9991000", "cashflowFromInvestment": "-4693000", "stockBasedCompensation": "369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5043000, "cost_of_revenue": 4787000, "gross_profit": 256000, "research_and_development": null, "selling_general_admin": 4051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3795000, "depreciation_amortisation": 1394000, "ebitda": -2401000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -3727000, "tax_provision": 30000, "effective_tax_rate": null, "net_income": -2875000, "net_income_continuing_ops": -3757000, "net_income_to_common": -2875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12006000, "short_term_investments": null, "net_receivables": null, "inventory": 11359000, "other_current_assets": null, "total_current_assets": 24316000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 510265000, "total_assets": 534581000, "short_term_debt": 35062000, "accounts_payable": 8949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49085000, "long_term_debt": 172776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 192913000, "total_liabilities": 241998000, "total_debt": 207838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25726000, "total_equity": 191459000, "shares_outstanding": 8037000, "operating_cash_flow": -13495000, "stock_based_compensation": 369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4693000, "dividends_paid": 236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9991000, "free_cash_flow": -8968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3795000", "ebitda": "-2401000", "netIncome": "-2875000", "grossProfit": "256000", "depreciation": "None", "totalRevenue": "5043000", "costOfRevenue": "4787000", "interestIncome": "None", "incomeBeforeTax": "-3727000", "interestExpense": "0", "operatingIncome": "-3595000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1394000", "sellingGeneralAndAdministrative": "4051000", "netIncomeFromContinuingOperations": "-3757000" }, "balance": { "goodwill": "None", "inventory": "11359000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "534581000", "longTermDebt": "172776000", "shortTermDebt": "35062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25726000", "totalLiabilities": "241998000", "otherCurrentAssets": "951000", "totalCurrentAssets": "24316000", "currentLongTermDebt": "35062000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510265000", "currentAccountsPayable": "8949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223311000", "totalShareholderEquity": "191459000", "capitalLeaseObligations": "15473000", "otherCurrentLiabilities": "3526000", "totalCurrentLiabilities": "49085000", "otherNonCurrentLiabilities": "4664000", "totalNonCurrentLiabilities": "192913000", "cashAndShortTermInvestments": "12006000", "commonStockSharesOutstanding": "8037000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3757000", "profitLoss": "None", "dividendPayout": "236000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13495000", "capitalExpenditures": "4527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9991000", "cashflowFromInvestment": "-4693000", "stockBasedCompensation": "369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1394000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 10295000, "cost_of_revenue": 8414000, "gross_profit": 1881000, "ebit": -1401000, "ebitda": -6000, "pretax_income": -1175000, "tax_provision": 238000, "net_income": -507000, "net_income_to_common": -507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20178000, "total_current_assets": 32365000, "total_assets": 532606000, "short_term_debt": 27140000, "long_term_debt": 167713000, "total_debt": 194853000, "total_liabilities": 235039000, "total_equity": 194705000, "shares_outstanding": 8023000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3438000, "capital_expenditure": 6174000, "free_cash_flow": 2736000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177866, "ticker_id": 8410, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1401000", "ebitda": "-6000", "netIncome": "-507000", "grossProfit": "1881000", "depreciation": "None", "totalRevenue": "10295000", "costOfRevenue": "8414000", "interestIncome": "None", "incomeBeforeTax": "-1175000", "interestExpense": "None", "operatingIncome": "-1401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "238000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1395000", "sellingGeneralAndAdministrative": "3282000", "netIncomeFromContinuingOperations": "-1413000" }, "balance": { "goodwill": "None", "inventory": "11211000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "532606000", "longTermDebt": "167713000", "shortTermDebt": "27140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28601000", "totalLiabilities": "235039000", "otherCurrentAssets": "976000", "totalCurrentAssets": "32365000", "currentLongTermDebt": "27140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500241000", "currentAccountsPayable": "10061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210289000", "totalShareholderEquity": "194705000", "capitalLeaseObligations": "15436000", "otherCurrentLiabilities": "7291000", "totalCurrentLiabilities": "46302000", "otherNonCurrentLiabilities": "5588000", "totalNonCurrentLiabilities": "188737000", "cashAndShortTermInvestments": "20178000", "commonStockSharesOutstanding": "8023000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1908000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3438000", "capitalExpenditures": "6174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10771000", "cashflowFromInvestment": "-6515000", "stockBasedCompensation": "408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10295000, "cost_of_revenue": 8414000, "gross_profit": 1881000, "research_and_development": null, "selling_general_admin": 3282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1401000, "depreciation_amortisation": 1395000, "ebitda": -6000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1175000, "tax_provision": 238000, "effective_tax_rate": null, "net_income": -507000, "net_income_continuing_ops": -1413000, "net_income_to_common": -507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20178000, "short_term_investments": null, "net_receivables": null, "inventory": 11211000, "other_current_assets": null, "total_current_assets": 32365000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 500241000, "total_assets": 532606000, "short_term_debt": 27140000, "accounts_payable": 10061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46302000, "long_term_debt": 167713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 188737000, "total_liabilities": 235039000, "total_debt": 194853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28601000, "total_equity": 194705000, "shares_outstanding": 8023000, "operating_cash_flow": -3438000, "stock_based_compensation": 408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6515000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10771000, "free_cash_flow": 2736000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1401000", "ebitda": "-6000", "netIncome": "-507000", "grossProfit": "1881000", "depreciation": "None", "totalRevenue": "10295000", "costOfRevenue": "8414000", "interestIncome": "None", "incomeBeforeTax": "-1175000", "interestExpense": "None", "operatingIncome": "-1401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "238000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1395000", "sellingGeneralAndAdministrative": "3282000", "netIncomeFromContinuingOperations": "-1413000" }, "balance": { "goodwill": "None", "inventory": "11211000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "532606000", "longTermDebt": "167713000", "shortTermDebt": "27140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28601000", "totalLiabilities": "235039000", "otherCurrentAssets": "976000", "totalCurrentAssets": "32365000", "currentLongTermDebt": "27140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500241000", "currentAccountsPayable": "10061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210289000", "totalShareholderEquity": "194705000", "capitalLeaseObligations": "15436000", "otherCurrentLiabilities": "7291000", "totalCurrentLiabilities": "46302000", "otherNonCurrentLiabilities": "5588000", "totalNonCurrentLiabilities": "188737000", "cashAndShortTermInvestments": "20178000", "commonStockSharesOutstanding": "8023000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1908000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3438000", "capitalExpenditures": "6174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10771000", "cashflowFromInvestment": "-6515000", "stockBasedCompensation": "408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1395000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 8891000, "cost_of_revenue": 8673000, "gross_profit": 218000, "ebit": -3145000, "ebitda": -1780000, "pretax_income": -1356000, "tax_provision": 58000, "net_income": -364000, "net_income_to_common": -364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19638000, "total_current_assets": 25220000, "total_assets": 523180000, "short_term_debt": 22402000, "long_term_debt": 159138000, "total_debt": 181540000, "total_liabilities": 223045000, "total_equity": 196367000, "shares_outstanding": 8080000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -686000, "capital_expenditure": 6820000, "free_cash_flow": 6134000, "dividends_paid": 356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177868, "ticker_id": 8410, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3145000", "ebitda": "-1780000", "netIncome": "-364000", "grossProfit": "218000", "depreciation": "None", "totalRevenue": "8891000", "costOfRevenue": "8673000", "interestIncome": "None", "incomeBeforeTax": "-1356000", "interestExpense": "0", "operatingIncome": "-1519000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1365000", "sellingGeneralAndAdministrative": "3363000", "netIncomeFromContinuingOperations": "-1414000" }, "balance": { "goodwill": "None", "inventory": "4884000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "523180000", "longTermDebt": "159138000", "shortTermDebt": "22402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "29108000", "totalLiabilities": "223045000", "otherCurrentAssets": "698000", "totalCurrentAssets": "25220000", "currentLongTermDebt": "22402000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10541000", "currentAccountsPayable": "12341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197104000", "totalShareholderEquity": "196367000", "capitalLeaseObligations": "15564000", "otherCurrentLiabilities": "6283000", "totalCurrentLiabilities": "43157000", "otherNonCurrentLiabilities": "5186000", "totalNonCurrentLiabilities": "179888000", "cashAndShortTermInvestments": "19638000", "commonStockSharesOutstanding": "8080000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3381000", "profitLoss": "None", "dividendPayout": "356000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-686000", "capitalExpenditures": "6820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5544000", "cashflowFromInvestment": "1517000", "stockBasedCompensation": "438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8891000, "cost_of_revenue": 8673000, "gross_profit": 218000, "research_and_development": null, "selling_general_admin": 3363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3145000, "depreciation_amortisation": 1365000, "ebitda": -1780000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1356000, "tax_provision": 58000, "effective_tax_rate": null, "net_income": -364000, "net_income_continuing_ops": -1414000, "net_income_to_common": -364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19638000, "short_term_investments": null, "net_receivables": null, "inventory": 4884000, "other_current_assets": null, "total_current_assets": 25220000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10541000, "total_assets": 523180000, "short_term_debt": 22402000, "accounts_payable": 12341000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43157000, "long_term_debt": 159138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179888000, "total_liabilities": 223045000, "total_debt": 181540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 29108000, "total_equity": 196367000, "shares_outstanding": 8080000, "operating_cash_flow": -686000, "stock_based_compensation": 438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1517000, "dividends_paid": 356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5544000, "free_cash_flow": 6134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3145000", "ebitda": "-1780000", "netIncome": "-364000", "grossProfit": "218000", "depreciation": "None", "totalRevenue": "8891000", "costOfRevenue": "8673000", "interestIncome": "None", "incomeBeforeTax": "-1356000", "interestExpense": "0", "operatingIncome": "-1519000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1365000", "sellingGeneralAndAdministrative": "3363000", "netIncomeFromContinuingOperations": "-1414000" }, "balance": { "goodwill": "None", "inventory": "4884000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "523180000", "longTermDebt": "159138000", "shortTermDebt": "22402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "29108000", "totalLiabilities": "223045000", "otherCurrentAssets": "698000", "totalCurrentAssets": "25220000", "currentLongTermDebt": "22402000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10541000", "currentAccountsPayable": "12341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197104000", "totalShareholderEquity": "196367000", "capitalLeaseObligations": "15564000", "otherCurrentLiabilities": "6283000", "totalCurrentLiabilities": "43157000", "otherNonCurrentLiabilities": "5186000", "totalNonCurrentLiabilities": "179888000", "cashAndShortTermInvestments": "19638000", "commonStockSharesOutstanding": "8080000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3381000", "profitLoss": "None", "dividendPayout": "356000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-686000", "capitalExpenditures": "6820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5544000", "cashflowFromInvestment": "1517000", "stockBasedCompensation": "438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1365000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 8490000, "cost_of_revenue": 7568000, "gross_profit": 922000, "ebit": -2920000, "ebitda": -1518000, "pretax_income": -2734000, "tax_provision": 44000, "net_income": -1725000, "net_income_to_common": -1725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13498000, "total_current_assets": 18421000, "total_assets": 514016000, "short_term_debt": 22377000, "long_term_debt": 155938000, "total_debt": 178315000, "total_liabilities": 216510000, "total_equity": 196288000, "shares_outstanding": 8071999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8263000, "capital_expenditure": 8001000, "free_cash_flow": -262000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177869, "ticker_id": 8410, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2920000", "ebitda": "-1518000", "netIncome": "-1725000", "grossProfit": "922000", "depreciation": "None", "totalRevenue": "8490000", "costOfRevenue": "7568000", "interestIncome": "None", "incomeBeforeTax": "-2734000", "interestExpense": "0", "operatingIncome": "-2920000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1402000", "sellingGeneralAndAdministrative": "3842000", "netIncomeFromContinuingOperations": "-2778000" }, "balance": { "goodwill": "None", "inventory": "4460000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "514016000", "longTermDebt": "155938000", "shortTermDebt": "22377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "29472000", "totalLiabilities": "216510000", "otherCurrentAssets": "463000", "totalCurrentAssets": "18421000", "currentLongTermDebt": "22377000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495595000", "currentAccountsPayable": "10676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193991000", "totalShareholderEquity": "196288000", "capitalLeaseObligations": "15676000", "otherCurrentLiabilities": "4800000", "totalCurrentLiabilities": "40212000", "otherNonCurrentLiabilities": "4684000", "totalNonCurrentLiabilities": "176298000", "cashAndShortTermInvestments": "13498000", "commonStockSharesOutstanding": "8071999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2778000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8263000", "capitalExpenditures": "8001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8846000", "cashflowFromInvestment": "-8150000", "stockBasedCompensation": "434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8490000, "cost_of_revenue": 7568000, "gross_profit": 922000, "research_and_development": null, "selling_general_admin": 3842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2920000, "depreciation_amortisation": 1402000, "ebitda": -1518000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -2734000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -1725000, "net_income_continuing_ops": -2778000, "net_income_to_common": -1725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13498000, "short_term_investments": null, "net_receivables": 13961000, "inventory": 4460000, "other_current_assets": null, "total_current_assets": 18421000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 495595000, "total_assets": 514016000, "short_term_debt": 22377000, "accounts_payable": 10676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40212000, "long_term_debt": 155938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176298000, "total_liabilities": 216510000, "total_debt": 178315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 29472000, "total_equity": 196288000, "shares_outstanding": 8071999, "operating_cash_flow": -8263000, "stock_based_compensation": 434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8150000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8846000, "free_cash_flow": -262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2920000", "ebitda": "-1518000", "netIncome": "-1725000", "grossProfit": "922000", "depreciation": "None", "totalRevenue": "8490000", "costOfRevenue": "7568000", "interestIncome": "None", "incomeBeforeTax": "-2734000", "interestExpense": "0", "operatingIncome": "-2920000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1402000", "sellingGeneralAndAdministrative": "3842000", "netIncomeFromContinuingOperations": "-2778000" }, "balance": { "goodwill": "None", "inventory": "4460000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "514016000", "longTermDebt": "155938000", "shortTermDebt": "22377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "29472000", "totalLiabilities": "216510000", "otherCurrentAssets": "463000", "totalCurrentAssets": "18421000", "currentLongTermDebt": "22377000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495595000", "currentAccountsPayable": "10676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193991000", "totalShareholderEquity": "196288000", "capitalLeaseObligations": "15676000", "otherCurrentLiabilities": "4800000", "totalCurrentLiabilities": "40212000", "otherNonCurrentLiabilities": "4684000", "totalNonCurrentLiabilities": "176298000", "cashAndShortTermInvestments": "13498000", "commonStockSharesOutstanding": "8071999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2778000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8263000", "capitalExpenditures": "8001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8846000", "cashflowFromInvestment": "-8150000", "stockBasedCompensation": "434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1402000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 26507000, "cost_of_revenue": 18357000, "gross_profit": 8150000, "ebit": 3685000, "ebitda": 5086000, "pretax_income": 3799000, "tax_provision": 102000, "net_income": 4552000, "net_income_to_common": 4552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20741000, "total_current_assets": 342022000, "total_assets": 509517000, "short_term_debt": 79639000, "long_term_debt": 158286000, "total_debt": 237925000, "total_liabilities": 209673001, "total_equity": 197572999, "shares_outstanding": 8151000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6547000, "capital_expenditure": 8141000, "free_cash_flow": 14688000, "dividends_paid": 356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177870, "ticker_id": 8410, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3685000", "ebitda": "5086000", "netIncome": "4552000", "grossProfit": "8150000", "depreciation": "None", "totalRevenue": "26507000", "costOfRevenue": "18357000", "interestIncome": "None", "incomeBeforeTax": "3799000", "interestExpense": "None", "operatingIncome": "3685000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1401000", "sellingGeneralAndAdministrative": "4465000", "netIncomeFromContinuingOperations": "3697000" }, "balance": { "goodwill": "None", "inventory": "320494000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "509517000", "longTermDebt": "158286000", "shortTermDebt": "79639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "31197000", "totalLiabilities": "209673001", "otherCurrentAssets": "787000", "totalCurrentAssets": "342022000", "currentLongTermDebt": "9888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167495000", "currentAccountsPayable": "14869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183966000", "totalShareholderEquity": "197572999", "capitalLeaseObligations": "15792000", "otherCurrentLiabilities": "5469000", "totalCurrentLiabilities": "99977000", "otherNonCurrentLiabilities": "4681000", "totalNonCurrentLiabilities": "109696001", "cashAndShortTermInvestments": "20741000", "commonStockSharesOutstanding": "8151000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3697000", "profitLoss": "None", "dividendPayout": "356000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6547000", "capitalExpenditures": "8141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9059000", "cashflowFromInvestment": "-8392000", "stockBasedCompensation": "442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26507000, "cost_of_revenue": 18357000, "gross_profit": 8150000, "research_and_development": null, "selling_general_admin": 4465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3685000, "depreciation_amortisation": 1401000, "ebitda": 5086000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3799000, "tax_provision": 102000, "effective_tax_rate": null, "net_income": 4552000, "net_income_continuing_ops": 3697000, "net_income_to_common": 4552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20741000, "short_term_investments": null, "net_receivables": 1, "inventory": 320494000, "other_current_assets": null, "total_current_assets": 342022000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 167495000, "total_assets": 509517000, "short_term_debt": 79639000, "accounts_payable": 14869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99977000, "long_term_debt": 158286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109696001, "total_liabilities": 209673001, "total_debt": 237925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31197000, "total_equity": 197572999, "shares_outstanding": 8151000, "operating_cash_flow": 6547000, "stock_based_compensation": 442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8392000, "dividends_paid": 356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9059000, "free_cash_flow": 14688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3685000", "ebitda": "5086000", "netIncome": "4552000", "grossProfit": "8150000", "depreciation": "None", "totalRevenue": "26507000", "costOfRevenue": "18357000", "interestIncome": "None", "incomeBeforeTax": "3799000", "interestExpense": "None", "operatingIncome": "3685000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1401000", "sellingGeneralAndAdministrative": "4465000", "netIncomeFromContinuingOperations": "3697000" }, "balance": { "goodwill": "None", "inventory": "320494000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "509517000", "longTermDebt": "158286000", "shortTermDebt": "79639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "31197000", "totalLiabilities": "209673001", "otherCurrentAssets": "787000", "totalCurrentAssets": "342022000", "currentLongTermDebt": "9888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167495000", "currentAccountsPayable": "14869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183966000", "totalShareholderEquity": "197572999", "capitalLeaseObligations": "15792000", "otherCurrentLiabilities": "5469000", "totalCurrentLiabilities": "99977000", "otherNonCurrentLiabilities": "4681000", "totalNonCurrentLiabilities": "109696001", "cashAndShortTermInvestments": "20741000", "commonStockSharesOutstanding": "8151000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3697000", "profitLoss": "None", "dividendPayout": "356000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6547000", "capitalExpenditures": "8141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9059000", "cashflowFromInvestment": "-8392000", "stockBasedCompensation": "442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1401000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 4269000, "cost_of_revenue": 3747000, "gross_profit": 522000, "ebit": -2672000, "ebitda": -1280000, "pretax_income": -2186000, "tax_provision": -492000, "net_income": -861000, "net_income_to_common": -861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31397000, "total_current_assets": 39814000, "total_assets": 517766000, "short_term_debt": 15682000, "long_term_debt": 159486000, "total_debt": 175168000, "total_liabilities": 223161000, "total_equity": 191479000, "shares_outstanding": 8003000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11954000, "capital_expenditure": 9784000, "free_cash_flow": -2170000, "dividends_paid": 678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177871, "ticker_id": 8410, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2672000", "ebitda": "-1280000", "netIncome": "-861000", "grossProfit": "522000", "depreciation": "None", "totalRevenue": "4269000", "costOfRevenue": "3747000", "interestIncome": "None", "incomeBeforeTax": "-2186000", "interestExpense": "3800000", "operatingIncome": "-2672000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-492000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1392000", "sellingGeneralAndAdministrative": "3194000", "netIncomeFromContinuingOperations": "-1694000" }, "balance": { "goodwill": "None", "inventory": "7382000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "517766000", "longTermDebt": "159486000", "shortTermDebt": "15682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "26645000", "totalLiabilities": "223161000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "39814000", "currentLongTermDebt": "15682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169859000", "currentAccountsPayable": "15629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191034000", "totalShareholderEquity": "191479000", "capitalLeaseObligations": "15866000", "otherCurrentLiabilities": "9381000", "totalCurrentLiabilities": "40692000", "otherNonCurrentLiabilities": "7117000", "totalNonCurrentLiabilities": "182469000", "cashAndShortTermInvestments": "31397000", "commonStockSharesOutstanding": "8003000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1694000", "profitLoss": "None", "dividendPayout": "678000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11954000", "capitalExpenditures": "9784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18047000", "cashflowFromInvestment": "-10051000", "stockBasedCompensation": "1857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4269000, "cost_of_revenue": 3747000, "gross_profit": 522000, "research_and_development": null, "selling_general_admin": 3194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2672000, "depreciation_amortisation": 1392000, "ebitda": -1280000, "interest_expense": 3800000, "interest_income": null, "other_non_operating": null, "pretax_income": -2186000, "tax_provision": -492000, "effective_tax_rate": null, "net_income": -861000, "net_income_continuing_ops": -1694000, "net_income_to_common": -861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31397000, "short_term_investments": null, "net_receivables": 32432000, "inventory": 7382000, "other_current_assets": null, "total_current_assets": 39814000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 169859000, "total_assets": 517766000, "short_term_debt": 15682000, "accounts_payable": 15629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40692000, "long_term_debt": 159486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182469000, "total_liabilities": 223161000, "total_debt": 175168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26645000, "total_equity": 191479000, "shares_outstanding": 8003000, "operating_cash_flow": -11954000, "stock_based_compensation": 1857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10051000, "dividends_paid": 678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18047000, "free_cash_flow": -2170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2672000", "ebitda": "-1280000", "netIncome": "-861000", "grossProfit": "522000", "depreciation": "None", "totalRevenue": "4269000", "costOfRevenue": "3747000", "interestIncome": "None", "incomeBeforeTax": "-2186000", "interestExpense": "3800000", "operatingIncome": "-2672000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-492000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1392000", "sellingGeneralAndAdministrative": "3194000", "netIncomeFromContinuingOperations": "-1694000" }, "balance": { "goodwill": "None", "inventory": "7382000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "517766000", "longTermDebt": "159486000", "shortTermDebt": "15682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "26645000", "totalLiabilities": "223161000", "otherCurrentAssets": "1035000", "totalCurrentAssets": "39814000", "currentLongTermDebt": "15682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169859000", "currentAccountsPayable": "15629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191034000", "totalShareholderEquity": "191479000", "capitalLeaseObligations": "15866000", "otherCurrentLiabilities": "9381000", "totalCurrentLiabilities": "40692000", "otherNonCurrentLiabilities": "7117000", "totalNonCurrentLiabilities": "182469000", "cashAndShortTermInvestments": "31397000", "commonStockSharesOutstanding": "8003000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1694000", "profitLoss": "None", "dividendPayout": "678000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11954000", "capitalExpenditures": "9784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18047000", "cashflowFromInvestment": "-10051000", "stockBasedCompensation": "1857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1392000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 3669000, "cost_of_revenue": 3815000, "gross_profit": -146000, "ebit": -2857000, "ebitda": -1890000, "pretax_income": -2861000, "tax_provision": 356000, "net_income": -2844000, "net_income_to_common": -2844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35162000, "total_current_assets": 331448000, "total_assets": 502021000, "short_term_debt": 42065000, "long_term_debt": 156068000, "total_debt": 198133000, "total_liabilities": 206078000, "total_equity": 191971000, "shares_outstanding": 8240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12546000, "capital_expenditure": 12701000, "free_cash_flow": 155000, "dividends_paid": 62000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177873, "ticker_id": 8410, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2857000", "ebitda": "-1890000", "netIncome": "-2844000", "grossProfit": "-146000", "depreciation": "None", "totalRevenue": "3669000", "costOfRevenue": "3815000", "interestIncome": "None", "incomeBeforeTax": "-2861000", "interestExpense": "3400000", "operatingIncome": "-3329000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "356000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "967000", "sellingGeneralAndAdministrative": "3183000", "netIncomeFromContinuingOperations": "-3217000" }, "balance": { "goodwill": "None", "inventory": "295058000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "502021000", "longTermDebt": "156068000", "shortTermDebt": "42065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "27506000", "totalLiabilities": "206078000", "otherCurrentAssets": "1228000", "totalCurrentAssets": "331448000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170573000", "currentAccountsPayable": "17136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172038000", "totalShareholderEquity": "191971000", "capitalLeaseObligations": "15970000", "otherCurrentLiabilities": "10472000", "totalCurrentLiabilities": "69673000", "otherNonCurrentLiabilities": "6784000", "totalNonCurrentLiabilities": "136405000", "cashAndShortTermInvestments": "35162000", "commonStockSharesOutstanding": "8240000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3217000", "profitLoss": "None", "dividendPayout": "62000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12546000", "capitalExpenditures": "12701000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16747000", "cashflowFromInvestment": "-12951000", "stockBasedCompensation": "-205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3669000, "cost_of_revenue": 3815000, "gross_profit": -146000, "research_and_development": null, "selling_general_admin": 3183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2857000, "depreciation_amortisation": 967000, "ebitda": -1890000, "interest_expense": 3400000, "interest_income": null, "other_non_operating": null, "pretax_income": -2861000, "tax_provision": 356000, "effective_tax_rate": null, "net_income": -2844000, "net_income_continuing_ops": -3217000, "net_income_to_common": -2844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35162000, "short_term_investments": null, "net_receivables": 37618000, "inventory": 295058000, "other_current_assets": null, "total_current_assets": 331448000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170573000, "total_assets": 502021000, "short_term_debt": 42065000, "accounts_payable": 17136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69673000, "long_term_debt": 156068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 136405000, "total_liabilities": 206078000, "total_debt": 198133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27506000, "total_equity": 191971000, "shares_outstanding": 8240000, "operating_cash_flow": -12546000, "stock_based_compensation": -205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12701000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12951000, "dividends_paid": 62000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16747000, "free_cash_flow": 155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2857000", "ebitda": "-1890000", "netIncome": "-2844000", "grossProfit": "-146000", "depreciation": "None", "totalRevenue": "3669000", "costOfRevenue": "3815000", "interestIncome": "None", "incomeBeforeTax": "-2861000", "interestExpense": "3400000", "operatingIncome": "-3329000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "356000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "3183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "967000", "sellingGeneralAndAdministrative": "3183000", "netIncomeFromContinuingOperations": "-3217000" }, "balance": { "goodwill": "None", "inventory": "295058000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "502021000", "longTermDebt": "156068000", "shortTermDebt": "42065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "27506000", "totalLiabilities": "206078000", "otherCurrentAssets": "1228000", "totalCurrentAssets": "331448000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170573000", "currentAccountsPayable": "17136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172038000", "totalShareholderEquity": "191971000", "capitalLeaseObligations": "15970000", "otherCurrentLiabilities": "10472000", "totalCurrentLiabilities": "69673000", "otherNonCurrentLiabilities": "6784000", "totalNonCurrentLiabilities": "136405000", "cashAndShortTermInvestments": "35162000", "commonStockSharesOutstanding": "8240000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3217000", "profitLoss": "None", "dividendPayout": "62000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12546000", "capitalExpenditures": "12701000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16747000", "cashflowFromInvestment": "-12951000", "stockBasedCompensation": "-205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "967000", "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": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "income_statement": { "revenue": 3530000, "cost_of_revenue": 4811000, "gross_profit": -1281000, "ebit": -5352000, "ebitda": -4382000, "pretax_income": -4811000, "tax_provision": 498000, "net_income": -5301000, "net_income_to_common": -5301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44145000, "total_current_assets": 365623000, "total_assets": 485755000, "short_term_debt": 42171000, "long_term_debt": 137432000, "total_debt": 179603000, "total_liabilities": 186594000, "total_equity": 194816000, "shares_outstanding": 8227000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8350000, "capital_expenditure": 13471000, "free_cash_flow": 5121000, "dividends_paid": 432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177874, "ticker_id": 8410, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:49.050239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5352000", "ebitda": "-4382000", "netIncome": "-5301000", "grossProfit": "-1281000", "depreciation": "None", "totalRevenue": "3530000", "costOfRevenue": "4811000", "interestIncome": "None", "incomeBeforeTax": "-4811000", "interestExpense": "2900000", "operatingIncome": "-5352000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "498000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "4071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "541000", "costofGoodsAndServicesSold": "4811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970000", "sellingGeneralAndAdministrative": "4071000", "netIncomeFromContinuingOperations": "-5309000" }, "balance": { "goodwill": "None", "inventory": "320483000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "485755000", "longTermDebt": "137432000", "shortTermDebt": "42171000", "treasuryStock": "-32449000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "30350000", "totalLiabilities": "186594000", "otherCurrentAssets": "995000", "totalCurrentAssets": "365623000", "currentLongTermDebt": "10951000", "longTermInvestments": "1773000", "shortTermInvestments": "None", "currentNetReceivables": "46135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120132000", "currentAccountsPayable": "18107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "413188000", "shortLongTermDebtTotal": "153729000", "totalShareholderEquity": "194816000", "capitalLeaseObligations": "16297000", "otherCurrentLiabilities": "8693000", "totalCurrentLiabilities": "68971000", "otherNonCurrentLiabilities": "22596000", "totalNonCurrentLiabilities": "117623000", "cashAndShortTermInvestments": "44145000", "commonStockSharesOutstanding": "8227000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5309000", "profitLoss": "None", "dividendPayout": "432000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8350000", "capitalExpenditures": "13471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7426000", "cashflowFromInvestment": "-13720000", "stockBasedCompensation": "146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14644000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3530000, "cost_of_revenue": 4811000, "gross_profit": -1281000, "research_and_development": null, "selling_general_admin": 4071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5352000, "depreciation_amortisation": 970000, "ebitda": -4382000, "interest_expense": 2900000, "interest_income": null, "other_non_operating": null, "pretax_income": -4811000, "tax_provision": 498000, "effective_tax_rate": null, "net_income": -5301000, "net_income_continuing_ops": -5309000, "net_income_to_common": -5301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44145000, "short_term_investments": null, "net_receivables": 46135000, "inventory": 320483000, "other_current_assets": null, "total_current_assets": 365623000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120132000, "total_assets": 485755000, "short_term_debt": 42171000, "accounts_payable": 18107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68971000, "long_term_debt": 137432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117623000, "total_liabilities": 186594000, "total_debt": 179603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30350000, "total_equity": 194816000, "shares_outstanding": 8227000, "operating_cash_flow": -8350000, "stock_based_compensation": 146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13471000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13720000, "dividends_paid": 432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7426000, "free_cash_flow": 5121000, "net_change_in_cash": -14644000 }, "raw_data": { "income": { "ebit": "-5352000", "ebitda": "-4382000", "netIncome": "-5301000", "grossProfit": "-1281000", "depreciation": "None", "totalRevenue": "3530000", "costOfRevenue": "4811000", "interestIncome": "None", "incomeBeforeTax": "-4811000", "interestExpense": "2900000", "operatingIncome": "-5352000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "498000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "4071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "541000", "costofGoodsAndServicesSold": "4811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "970000", "sellingGeneralAndAdministrative": "4071000", "netIncomeFromContinuingOperations": "-5309000" }, "balance": { "goodwill": "None", "inventory": "320483000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "485755000", "longTermDebt": "137432000", "shortTermDebt": "42171000", "treasuryStock": "-32449000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "30350000", "totalLiabilities": "186594000", "otherCurrentAssets": "995000", "totalCurrentAssets": "365623000", "currentLongTermDebt": "10951000", "longTermInvestments": "1773000", "shortTermInvestments": "None", "currentNetReceivables": "46135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120132000", "currentAccountsPayable": "18107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "413188000", "shortLongTermDebtTotal": "153729000", "totalShareholderEquity": "194816000", "capitalLeaseObligations": "16297000", "otherCurrentLiabilities": "8693000", "totalCurrentLiabilities": "68971000", "otherNonCurrentLiabilities": "22596000", "totalNonCurrentLiabilities": "117623000", "cashAndShortTermInvestments": "44145000", "commonStockSharesOutstanding": "8227000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5309000", "profitLoss": "None", "dividendPayout": "432000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8350000", "capitalExpenditures": "13471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7426000", "cashflowFromInvestment": "-13720000", "stockBasedCompensation": "146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14644000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": "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" ] } } }