{ "ticker": { "uuid": "1550b176-b23a-4c2e-9adf-ac7c667f6249", "symbol": "SEG", "name": "Seaport Entertainment Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/1550b176-b23a-4c2e-9adf-ac7c667f6249/", "api_url": "https://sharemaestro.com/factors/api/tickers/1550b176-b23a-4c2e-9adf-ac7c667f6249/" }, "ticker_metadata": { "id": 3565, "uuid": "1550b176-b23a-4c2e-9adf-ac7c667f6249", "symbol": "SEG", "name": "Seaport Entertainment Group Inc.", "asset_type": "equity", "market_cap": 323248000, "stock_exchange_id": 3, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Seaport Entertainment Group Inc. develops, owns, and operates a portfolio of entertainment and real estate assets primarily in the New York City and Las Vegas. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1550b176-b23a-4c2e-9adf-ac7c667f6249", "symbol": "SEG", "name": "Seaport Entertainment Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/1550b176-b23a-4c2e-9adf-ac7c667f6249/", "api_url": "https://sharemaestro.com/factors/api/tickers/1550b176-b23a-4c2e-9adf-ac7c667f6249/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.75, "quality": 0.04, "momentum": 0.32, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 23.94, "market_cap": 304588620, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.3123, "piotroski_f_score": 4, "momentum_12_1": 0.0807, "volatility_252d": 0.3712 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:32.096657+00:00", "batch_id": "" }, "size": { "price_close": 23.94, "market_cap": 304588620, "market_cap_usd": 304588620, "enterprise_value": 200677620, "shares_outstanding": 12723000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7376, "ptbv_ratio": 0.7624, "ps_ratio": 2.3969, "pcf_ratio": null, "pfcf_ratio": -42.7013, "ev_ebitda": null, "ev_ebit": -1.7179, "ev_sales": 1.5792, "ev_fcf": -28.1337, "earnings_yield": null, "fcf_yield": -0.0355, "price_to_sales": 2.3969, "price_to_book": 0.7376, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.6332 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.1798, "operating_margin": -0.9193, "net_margin": -1.0148, "ebitda_margin": -0.5714, "fcf_margin": -0.0561, "roe": -0.3123, "roa": -0.238, "roic": -0.2835, "roc_greenblatt": null, "asset_turnover": 0.2345, "cash_conversion": 0.0553, "accruals_ratio": -0.1741, "sbc_to_revenue": 0.1119, "piotroski_f_score": 4, "altman_z_score": 0.7872, "earnings_stability_5y": 0.2617, "revenue_stability_5y": 0.1591, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0422, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2881, "net_debt_to_ebitda": 1.4311, "debt_to_assets": 0.0753, "interest_coverage": -48.4726, "current_ratio": 5.7348, "quick_ratio": 5.6665, "net_debt": -103911000, "local_beta": 0.0004, "volatility_252d": 0.3712, "volatility_60d": 0.72, "max_drawdown_12m": -0.2967, "risk_adjusted_momentum": 0.2175 }, "growth": { "revenue_growth_1y": 0.1291, "revenue_growth_3y_cagr": 0.0309, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.4178, "revenue_growth": 0.1291, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0774, "price_return_3m": 0.1063, "price_return_6m": 0.0947, "price_return_9m": -0.0156, "price_return_12m": 0.1644, "price_return_12m_ex1m": 0.0807, "momentum_6m": 0.0947, "momentum_12m": 0.1644, "momentum_12_1": 0.0807, "distance_from_52w_high": -0.1087, "distance_from_52w_low": 0.3352, "relative_strength": 0.0644 }, "raw_ttm": { "revenue_ttm": 127076000, "gross_profit_ttm": -22849000, "ebit_ttm": -116818999, "ebitda_ttm": -72606999, "net_income_ttm": -128957000, "eps_diluted_ttm": -10.1357, "operating_cash_flow_ttm": -34633000, "capital_expenditure_ttm": 27500000, "fcf_ttm": -7133000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2410000, "cash_and_equivalents": 144695000, "total_current_assets": 151581000, "total_current_liabilities": 26432000, "net_ppe": null, "total_assets": 541805000, "total_debt": 40784000, "total_equity": 412930000, "net_working_capital": -17123000, "book_value_per_share": 32.4554, "retained_earnings": -212505000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 399495000, "tangible_book_per_share": 31.3994 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 55, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 88, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 98, "rank_fcf_margin": 89, "rank_piotroski": 82, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 47 }, "composites": { "value_composite": 25, "quality_composite": 96, "momentum_composite": 68, "growth_composite": 27, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 27, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.1732, "os_score": 0.46, "value_percentile": 0.75, "quality_percentile": 0.04, "momentum_percentile": 0.32, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4914, "ticker_id": 3565, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:32.096657+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.94, "market_cap": 304588620, "market_cap_usd": 304588620, "enterprise_value": 200677620, "shares_outstanding": 12723000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.73762773, "ptbv_ratio": 0.76243412, "ps_ratio": 2.39690122, "pcf_ratio": null, "pfcf_ratio": -42.70133464, "ev_ebitda": null, "ev_ebit": -1.71785088, "ev_sales": 1.57919371, "ev_fcf": -28.13369129, "earnings_yield": null, "fcf_yield": -0.03554457, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.17980579, "operating_margin": -0.91928451, "net_margin": -1.01480217, "ebitda_margin": -0.57136673, "fcf_margin": -0.05613176, "roe": -0.31229748, "roa": -0.23801368, "roic": -0.28352383, "roc_greenblatt": null, "asset_turnover": 0.23454195, "cash_conversion": 0.05531301, "accruals_ratio": -0.17409215, "sbc_to_revenue": 0.11191728, "debt_to_equity": 0.2881239, "net_debt_to_ebitda": 1.43114302, "debt_to_assets": 0.07527431, "interest_coverage": -48.47261369, "current_ratio": 5.73475333, "quick_ratio": 5.66654056, "net_debt": -103911000, "revenue_growth_1y": 0.12905261, "revenue_growth_3y_cagr": 0.03085237, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.41778732, "piotroski_f_score": 4, "altman_z_score": 0.78716894, "earnings_stability_5y": 0.261668, "revenue_stability_5y": 0.159141, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07740774, "price_return_3m": 0.10628466, "price_return_6m": 0.09465021, "price_return_9m": -0.015625, "price_return_12m": 0.16439689, "price_return_12m_ex1m": 0.0807393, "distance_from_52w_high": -0.10871184, "distance_from_52w_low": 0.33519241, "relative_strength": 0.06443331, "local_beta": 0.0004, "volatility_252d": 0.371182, "volatility_60d": 0.720019, "max_drawdown_12m": -0.29672375, "revenue_ttm": 127076000, "gross_profit_ttm": -22849000, "ebit_ttm": -116818999, "ebitda_ttm": -72606999, "net_income_ttm": -128957000, "eps_diluted_ttm": -10.13573843, "operating_cash_flow_ttm": -34633000, "capital_expenditure_ttm": 27500000, "fcf_ttm": -7133000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2410000, "cash_and_equivalents": 144695000, "total_current_assets": 151581000, "total_current_liabilities": 26432000, "net_ppe": null, "total_assets": 541805000, "total_debt": 40784000, "total_equity": 412930000, "net_working_capital": -17123000, "book_value_per_share": 32.45539574, "retained_earnings": -212505000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 399495000, "tangible_book_per_share": 31.3994341, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 55, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 88, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 98, "rank_fcf_margin": 89, "rank_piotroski": 82, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 47, "value_composite": 25, "quality_composite": 96, "momentum_composite": 68, "growth_composite": 27, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 27, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 66, "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": 23.94, "os": 0.46, "value": 0.75, "quality": 0.04, "momentum": 0.32, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3123, "momentum_12_1": 0.0807, "complete_fields": { "id": 4914, "ticker_id": 3565, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:32.096657+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.94, "market_cap": 304588620, "market_cap_usd": 304588620, "enterprise_value": 200677620, "shares_outstanding": 12723000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.73762773, "ptbv_ratio": 0.76243412, "ps_ratio": 2.39690122, "pcf_ratio": null, "pfcf_ratio": -42.70133464, "ev_ebitda": null, "ev_ebit": -1.71785088, "ev_sales": 1.57919371, "ev_fcf": -28.13369129, "earnings_yield": null, "fcf_yield": -0.03554457, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.17980579, "operating_margin": -0.91928451, "net_margin": -1.01480217, "ebitda_margin": -0.57136673, "fcf_margin": -0.05613176, "roe": -0.31229748, "roa": -0.23801368, "roic": -0.28352383, "roc_greenblatt": null, "asset_turnover": 0.23454195, "cash_conversion": 0.05531301, "accruals_ratio": -0.17409215, "sbc_to_revenue": 0.11191728, "debt_to_equity": 0.2881239, "net_debt_to_ebitda": 1.43114302, "debt_to_assets": 0.07527431, "interest_coverage": -48.47261369, "current_ratio": 5.73475333, "quick_ratio": 5.66654056, "net_debt": -103911000, "revenue_growth_1y": 0.12905261, "revenue_growth_3y_cagr": 0.03085237, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.41778732, "piotroski_f_score": 4, "altman_z_score": 0.78716894, "earnings_stability_5y": 0.261668, "revenue_stability_5y": 0.159141, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07740774, "price_return_3m": 0.10628466, "price_return_6m": 0.09465021, "price_return_9m": -0.015625, "price_return_12m": 0.16439689, "price_return_12m_ex1m": 0.0807393, "distance_from_52w_high": -0.10871184, "distance_from_52w_low": 0.33519241, "relative_strength": 0.06443331, "local_beta": 0.0004, "volatility_252d": 0.371182, "volatility_60d": 0.720019, "max_drawdown_12m": -0.29672375, "revenue_ttm": 127076000, "gross_profit_ttm": -22849000, "ebit_ttm": -116818999, "ebitda_ttm": -72606999, "net_income_ttm": -128957000, "eps_diluted_ttm": -10.13573843, "operating_cash_flow_ttm": -34633000, "capital_expenditure_ttm": 27500000, "fcf_ttm": -7133000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2410000, "cash_and_equivalents": 144695000, "total_current_assets": 151581000, "total_current_liabilities": 26432000, "net_ppe": null, "total_assets": 541805000, "total_debt": 40784000, "total_equity": 412930000, "net_working_capital": -17123000, "book_value_per_share": 32.45539574, "retained_earnings": -212505000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 399495000, "tangible_book_per_share": 31.3994341, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 55, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 21, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 88, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 98, "rank_fcf_margin": 89, "rank_piotroski": 82, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 47, "value_composite": 25, "quality_composite": 96, "momentum_composite": 68, "growth_composite": 27, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 27, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 130408000, "cost_of_revenue": 128361000, "gross_profit": 2047000, "ebit": -107114000, "ebitda": -74924000, "pretax_income": -115342000, "tax_provision": 1400000, "net_income": -116742000, "net_income_to_common": -116742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77808000, "total_current_assets": 249188000, "total_assets": 650122000, "short_term_debt": 3498000, "long_term_debt": 99648000, "total_debt": 103146000, "total_liabilities": 183715000, "total_equity": 456507000, "shares_outstanding": 12719000, "goodwill_and_intangibles": 14224000 }, "cash_flow": { "operating_cash_flow": -43400000, "capital_expenditure": 25016000, "free_cash_flow": -18384000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327363, "ticker_id": 3565, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107114000", "ebitda": "-74924000", "netIncome": "-116742000", "grossProfit": "2047000", "depreciation": "None", "totalRevenue": "130408000", "costOfRevenue": "128361000", "interestIncome": "2809000", "incomeBeforeTax": "-115342000", "interestExpense": "456000", "operatingIncome": "-107114000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "456000", "nonInterestIncome": "None", "operatingExpenses": "109161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32190000", "sellingGeneralAndAdministrative": "42785000", "netIncomeFromContinuingOperations": "-115342000" }, "balance": { "goodwill": "None", "inventory": "2340000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "650122000", "longTermDebt": "99648000", "shortTermDebt": "3498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14224000", "reportedCurrency": "USD", "retainedEarnings": "-168402000", "totalLiabilities": "183715000", "otherCurrentAssets": "161891000", "totalCurrentAssets": "249188000", "currentLongTermDebt": "None", "longTermInvestments": "16676000", "shortTermInvestments": "None", "currentNetReceivables": "7149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400934000", "currentAccountsPayable": "7950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366180000", "shortLongTermDebtTotal": "156175000", "totalShareholderEquity": "456507000", "capitalLeaseObligations": "56527000", "otherCurrentLiabilities": "5998000", "totalCurrentLiabilities": "27314000", "otherNonCurrentLiabilities": "226000", "totalNonCurrentLiabilities": "156401000", "cashAndShortTermInvestments": "77808000", "commonStockSharesOutstanding": "12719000", "intangibleAssetsExcludingGoodwill": "14224000", "cashAndCashEquivalentsAtCarryingValue": "77808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115342000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-43400000", "capitalExpenditures": "25016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6972000", "cashflowFromInvestment": "-30079000", "stockBasedCompensation": "15080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130408000, "cost_of_revenue": 128361000, "gross_profit": 2047000, "research_and_development": null, "selling_general_admin": 42785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107114000, "depreciation_amortisation": 32190000, "ebitda": -74924000, "interest_expense": 456000, "interest_income": null, "other_non_operating": null, "pretax_income": -115342000, "tax_provision": 1400000, "effective_tax_rate": null, "net_income": -116742000, "net_income_continuing_ops": -115342000, "net_income_to_common": -116742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77808000, "short_term_investments": null, "net_receivables": 7149000, "inventory": 2340000, "other_current_assets": null, "total_current_assets": 249188000, "net_ppe": null, "goodwill": null, "intangible_assets": 14224000, "goodwill_and_intangibles": 14224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400934000, "total_assets": 650122000, "short_term_debt": 3498000, "accounts_payable": 7950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27314000, "long_term_debt": 99648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156401000, "total_liabilities": 183715000, "total_debt": 103146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -168402000, "total_equity": 456507000, "shares_outstanding": 12719000, "operating_cash_flow": -43400000, "stock_based_compensation": 15080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6972000, "free_cash_flow": -18384000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107114000", "ebitda": "-74924000", "netIncome": "-116742000", "grossProfit": "2047000", "depreciation": "None", "totalRevenue": "130408000", "costOfRevenue": "128361000", "interestIncome": "2809000", "incomeBeforeTax": "-115342000", "interestExpense": "456000", "operatingIncome": "-107114000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "456000", "nonInterestIncome": "None", "operatingExpenses": "109161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32190000", "sellingGeneralAndAdministrative": "42785000", "netIncomeFromContinuingOperations": "-115342000" }, "balance": { "goodwill": "None", "inventory": "2340000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "650122000", "longTermDebt": "99648000", "shortTermDebt": "3498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14224000", "reportedCurrency": "USD", "retainedEarnings": "-168402000", "totalLiabilities": "183715000", "otherCurrentAssets": "161891000", "totalCurrentAssets": "249188000", "currentLongTermDebt": "None", "longTermInvestments": "16676000", "shortTermInvestments": "None", "currentNetReceivables": "7149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400934000", "currentAccountsPayable": "7950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366180000", "shortLongTermDebtTotal": "156175000", "totalShareholderEquity": "456507000", "capitalLeaseObligations": "56527000", "otherCurrentLiabilities": "5998000", "totalCurrentLiabilities": "27314000", "otherNonCurrentLiabilities": "226000", "totalNonCurrentLiabilities": "156401000", "cashAndShortTermInvestments": "77808000", "commonStockSharesOutstanding": "12719000", "intangibleAssetsExcludingGoodwill": "14224000", "cashAndCashEquivalentsAtCarryingValue": "77808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115342000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-43400000", "capitalExpenditures": "25016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6972000", "cashflowFromInvestment": "-30079000", "stockBasedCompensation": "15080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 111136000, "cost_of_revenue": 74759000, "gross_profit": 36377000, "ebit": -145874000, "ebitda": -111089000, "pretax_income": -152625000, "tax_provision": 587000, "net_income": -153212000, "net_income_to_common": -153212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165667000, "total_current_assets": 190944000, "total_assets": 743556000, "short_term_debt": 47470000, "long_term_debt": 101593000, "total_debt": 149063000, "total_liabilities": 172174000, "total_equity": 561482000, "shares_outstanding": 9108000, "goodwill_and_intangibles": 17379000 }, "cash_flow": { "operating_cash_flow": -52700000, "capital_expenditure": 6725000, "free_cash_flow": -45975000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327368, "ticker_id": 3565, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-145874000", "ebitda": "-111089000", "netIncome": "-153212000", "grossProfit": "36377000", "depreciation": "None", "totalRevenue": "111136000", "costOfRevenue": "74759000", "interestIncome": "39322000", "incomeBeforeTax": "-152625000", "interestExpense": "6751000", "operatingIncome": "-101740000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "587000", "reportedCurrency": "USD", "netInterestIncome": "-6751000", "nonInterestIncome": "None", "operatingExpenses": "138117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34785000", "sellingGeneralAndAdministrative": "63269000", "netIncomeFromContinuingOperations": "-152625000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "743556000", "longTermDebt": "101593000", "shortTermDebt": "47470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "17379000", "reportedCurrency": "USD", "retainedEarnings": "-51660000", "totalLiabilities": "172174000", "otherCurrentAssets": "18156000", "totalCurrentAssets": "190944000", "currentLongTermDebt": "None", "longTermInvestments": "28326000", "shortTermInvestments": "None", "currentNetReceivables": "5246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552612000", "currentAccountsPayable": "10998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501823000", "shortLongTermDebtTotal": "149063000", "totalShareholderEquity": "561482000", "capitalLeaseObligations": "47470000", "otherCurrentLiabilities": "6118000", "totalCurrentLiabilities": "21744000", "otherNonCurrentLiabilities": "1367000", "totalNonCurrentLiabilities": "150430000", "cashAndShortTermInvestments": "165667000", "commonStockSharesOutstanding": "9108000", "intangibleAssetsExcludingGoodwill": "17379000", "cashAndCashEquivalentsAtCarryingValue": "165667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52700000", "capitalExpenditures": "6725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279581000", "cashflowFromInvestment": "-102881000", "stockBasedCompensation": "3338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "336243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111136000, "cost_of_revenue": 74759000, "gross_profit": 36377000, "research_and_development": null, "selling_general_admin": 63269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -145874000, "depreciation_amortisation": 34785000, "ebitda": -111089000, "interest_expense": 6751000, "interest_income": null, "other_non_operating": null, "pretax_income": -152625000, "tax_provision": 587000, "effective_tax_rate": null, "net_income": -153212000, "net_income_continuing_ops": -152625000, "net_income_to_common": -153212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165667000, "short_term_investments": null, "net_receivables": 5246000, "inventory": 1875000, "other_current_assets": null, "total_current_assets": 190944000, "net_ppe": null, "goodwill": null, "intangible_assets": 17379000, "goodwill_and_intangibles": 17379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552612000, "total_assets": 743556000, "short_term_debt": 47470000, "accounts_payable": 10998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21744000, "long_term_debt": 101593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150430000, "total_liabilities": 172174000, "total_debt": 149063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51660000, "total_equity": 561482000, "shares_outstanding": 9108000, "operating_cash_flow": -52700000, "stock_based_compensation": 3338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102881000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 279581000, "free_cash_flow": -45975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-145874000", "ebitda": "-111089000", "netIncome": "-153212000", "grossProfit": "36377000", "depreciation": "None", "totalRevenue": "111136000", "costOfRevenue": "74759000", "interestIncome": "39322000", "incomeBeforeTax": "-152625000", "interestExpense": "6751000", "operatingIncome": "-101740000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "587000", "reportedCurrency": "USD", "netInterestIncome": "-6751000", "nonInterestIncome": "None", "operatingExpenses": "138117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34785000", "sellingGeneralAndAdministrative": "63269000", "netIncomeFromContinuingOperations": "-152625000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "743556000", "longTermDebt": "101593000", "shortTermDebt": "47470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "17379000", "reportedCurrency": "USD", "retainedEarnings": "-51660000", "totalLiabilities": "172174000", "otherCurrentAssets": "18156000", "totalCurrentAssets": "190944000", "currentLongTermDebt": "None", "longTermInvestments": "28326000", "shortTermInvestments": "None", "currentNetReceivables": "5246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552612000", "currentAccountsPayable": "10998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501823000", "shortLongTermDebtTotal": "149063000", "totalShareholderEquity": "561482000", "capitalLeaseObligations": "47470000", "otherCurrentLiabilities": "6118000", "totalCurrentLiabilities": "21744000", "otherNonCurrentLiabilities": "1367000", "totalNonCurrentLiabilities": "150430000", "cashAndShortTermInvestments": "165667000", "commonStockSharesOutstanding": "9108000", "intangibleAssetsExcludingGoodwill": "17379000", "cashAndCashEquivalentsAtCarryingValue": "165667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52700000", "capitalExpenditures": "6725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279581000", "cashflowFromInvestment": "-102881000", "stockBasedCompensation": "3338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "336243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 115678000, "cost_of_revenue": 78898000, "gross_profit": 36780000, "ebit": -837086000, "ebitda": -788654000, "pretax_income": -840252000, "tax_provision": -2187000, "net_income": -838065000, "net_income_to_common": -838065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1834000, "total_current_assets": 75949000, "total_assets": 616813000, "short_term_debt": 18361092, "long_term_debt": 155628000, "total_debt": 173989092, "total_liabilities": 231920000, "total_equity": 384893000, "shares_outstanding": 14613675, "goodwill_and_intangibles": 20534000 }, "cash_flow": { "operating_cash_flow": -50780000, "capital_expenditure": 18747000, "free_cash_flow": -32033000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327373, "ticker_id": 3565, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-837086000", "ebitda": "-788654000", "netIncome": "-838065000", "grossProfit": "36780000", "depreciation": "None", "totalRevenue": "115678000", "costOfRevenue": "78898000", "interestIncome": "46798000", "incomeBeforeTax": "-840252000", "interestExpense": "3166000", "operatingIncome": "-756406000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2187000", "reportedCurrency": "USD", "netInterestIncome": "-2654000", "nonInterestIncome": "None", "operatingExpenses": "793186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48432000", "sellingGeneralAndAdministrative": "30536000", "netIncomeFromContinuingOperations": "-859571000" }, "balance": { "goodwill": "None", "inventory": "2718000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "616813000", "longTermDebt": "155628000", "shortTermDebt": "18361092", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20534000", "reportedCurrency": "USD", "retainedEarnings": "384893000", "totalLiabilities": "231920000", "otherCurrentAssets": "57725000", "totalCurrentAssets": "75949000", "currentLongTermDebt": "None", "longTermInvestments": "37459000", "shortTermInvestments": "None", "currentNetReceivables": "13672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540864000", "currentAccountsPayable": "4285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "478346000", "shortLongTermDebtTotal": "203781000", "totalShareholderEquity": "384893000", "capitalLeaseObligations": "48153000", "otherCurrentLiabilities": "18362000", "totalCurrentLiabilities": "27231000", "otherNonCurrentLiabilities": "908000", "totalNonCurrentLiabilities": "204689000", "cashAndShortTermInvestments": "1834000", "commonStockSharesOutstanding": "14613675", "intangibleAssetsExcludingGoodwill": "20534000", "cashAndCashEquivalentsAtCarryingValue": "1834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-838065000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50780000", "capitalExpenditures": "18747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136214000", "cashflowFromInvestment": "-108302000", "stockBasedCompensation": "1495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "125277000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115678000, "cost_of_revenue": 78898000, "gross_profit": 36780000, "research_and_development": null, "selling_general_admin": 30536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -837086000, "depreciation_amortisation": 48432000, "ebitda": -788654000, "interest_expense": 3166000, "interest_income": null, "other_non_operating": null, "pretax_income": -840252000, "tax_provision": -2187000, "effective_tax_rate": null, "net_income": -838065000, "net_income_continuing_ops": -859571000, "net_income_to_common": -838065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1834000, "short_term_investments": null, "net_receivables": 13672000, "inventory": 2718000, "other_current_assets": null, "total_current_assets": 75949000, "net_ppe": null, "goodwill": null, "intangible_assets": 20534000, "goodwill_and_intangibles": 20534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540864000, "total_assets": 616813000, "short_term_debt": 18361092, "accounts_payable": 4285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27231000, "long_term_debt": 155628000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204689000, "total_liabilities": 231920000, "total_debt": 173989092, "preferred_stock": null, "minority_interest": null, "retained_earnings": 384893000, "total_equity": 384893000, "shares_outstanding": 14613675, "operating_cash_flow": -50780000, "stock_based_compensation": 1495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 136214000, "free_cash_flow": -32033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-837086000", "ebitda": "-788654000", "netIncome": "-838065000", "grossProfit": "36780000", "depreciation": "None", "totalRevenue": "115678000", "costOfRevenue": "78898000", "interestIncome": "46798000", "incomeBeforeTax": "-840252000", "interestExpense": "3166000", "operatingIncome": "-756406000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2187000", "reportedCurrency": "USD", "netInterestIncome": "-2654000", "nonInterestIncome": "None", "operatingExpenses": "793186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48432000", "sellingGeneralAndAdministrative": "30536000", "netIncomeFromContinuingOperations": "-859571000" }, "balance": { "goodwill": "None", "inventory": "2718000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "616813000", "longTermDebt": "155628000", "shortTermDebt": "18361092", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20534000", "reportedCurrency": "USD", "retainedEarnings": "384893000", "totalLiabilities": "231920000", "otherCurrentAssets": "57725000", "totalCurrentAssets": "75949000", "currentLongTermDebt": "None", "longTermInvestments": "37459000", "shortTermInvestments": "None", "currentNetReceivables": "13672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540864000", "currentAccountsPayable": "4285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "478346000", "shortLongTermDebtTotal": "203781000", "totalShareholderEquity": "384893000", "capitalLeaseObligations": "48153000", "otherCurrentLiabilities": "18362000", "totalCurrentLiabilities": "27231000", "otherNonCurrentLiabilities": "908000", "totalNonCurrentLiabilities": "204689000", "cashAndShortTermInvestments": "1834000", "commonStockSharesOutstanding": "14613675", "intangibleAssetsExcludingGoodwill": "20534000", "cashAndCashEquivalentsAtCarryingValue": "1834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-838065000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50780000", "capitalExpenditures": "18747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136214000", "cashflowFromInvestment": "-108302000", "stockBasedCompensation": "1495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "125277000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 119046000, "cost_of_revenue": 76801000, "gross_profit": 42245000, "ebit": -103795000, "ebitda": -56439000, "pretax_income": -107808000, "tax_provision": 3469000, "net_income": -111277000, "net_income_to_common": -111277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16448000, "total_current_assets": 81680000, "total_assets": 1314515000, "short_term_debt": 14424677, "long_term_debt": 144181000, "total_debt": 158605677, "total_liabilities": 218329000, "total_equity": 1096186000, "shares_outstanding": 12583000, "goodwill_and_intangibles": 23690000 }, "cash_flow": { "operating_cash_flow": -29551000, "capital_expenditure": 12206000, "free_cash_flow": -17345000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327377, "ticker_id": 3565, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-103795000", "ebitda": "-56439000", "netIncome": "-111277000", "grossProfit": "42245000", "depreciation": "None", "totalRevenue": "119046000", "costOfRevenue": "76801000", "interestIncome": "41137000", "incomeBeforeTax": "-107808000", "interestExpense": "4013000", "operatingIncome": "-66671000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3469000", "reportedCurrency": "USD", "netInterestIncome": "-4013000", "nonInterestIncome": "None", "operatingExpenses": "108916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47356000", "sellingGeneralAndAdministrative": "16977000", "netIncomeFromContinuingOperations": "-111277000" }, "balance": { "goodwill": "None", "inventory": "2458000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1314515000", "longTermDebt": "144181000", "shortTermDebt": "14424677", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23690000", "reportedCurrency": "USD", "retainedEarnings": "1096186000", "totalLiabilities": "218329000", "otherCurrentAssets": "54571000", "totalCurrentAssets": "81680000", "currentLongTermDebt": "None", "longTermInvestments": "69814000", "shortTermInvestments": "None", "currentNetReceivables": "8203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232835000", "currentAccountsPayable": "3340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1134359000", "shortLongTermDebtTotal": "190530000", "totalShareholderEquity": "1096186000", "capitalLeaseObligations": "46349000", "otherCurrentLiabilities": "14427000", "totalCurrentLiabilities": "23289000", "otherNonCurrentLiabilities": "2323000", "totalNonCurrentLiabilities": "195040000", "cashAndShortTermInvestments": "16448000", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "23690000", "cashAndCashEquivalentsAtCarryingValue": "16448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29551000", "capitalExpenditures": "12206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237412000", "cashflowFromInvestment": "-198032000", "stockBasedCompensation": "869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "239617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119046000, "cost_of_revenue": 76801000, "gross_profit": 42245000, "research_and_development": null, "selling_general_admin": 16977000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -103795000, "depreciation_amortisation": 47356000, "ebitda": -56439000, "interest_expense": 4013000, "interest_income": null, "other_non_operating": null, "pretax_income": -107808000, "tax_provision": 3469000, "effective_tax_rate": null, "net_income": -111277000, "net_income_continuing_ops": -111277000, "net_income_to_common": -111277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16448000, "short_term_investments": null, "net_receivables": 8203000, "inventory": 2458000, "other_current_assets": null, "total_current_assets": 81680000, "net_ppe": null, "goodwill": null, "intangible_assets": 23690000, "goodwill_and_intangibles": 23690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1232835000, "total_assets": 1314515000, "short_term_debt": 14424677, "accounts_payable": 3340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23289000, "long_term_debt": 144181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195040000, "total_liabilities": 218329000, "total_debt": 158605677, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1096186000, "total_equity": 1096186000, "shares_outstanding": 12583000, "operating_cash_flow": -29551000, "stock_based_compensation": 869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237412000, "free_cash_flow": -17345000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-103795000", "ebitda": "-56439000", "netIncome": "-111277000", "grossProfit": "42245000", "depreciation": "None", "totalRevenue": "119046000", "costOfRevenue": "76801000", "interestIncome": "41137000", "incomeBeforeTax": "-107808000", "interestExpense": "4013000", "operatingIncome": "-66671000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3469000", "reportedCurrency": "USD", "netInterestIncome": "-4013000", "nonInterestIncome": "None", "operatingExpenses": "108916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47356000", "sellingGeneralAndAdministrative": "16977000", "netIncomeFromContinuingOperations": "-111277000" }, "balance": { "goodwill": "None", "inventory": "2458000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1314515000", "longTermDebt": "144181000", "shortTermDebt": "14424677", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23690000", "reportedCurrency": "USD", "retainedEarnings": "1096186000", "totalLiabilities": "218329000", "otherCurrentAssets": "54571000", "totalCurrentAssets": "81680000", "currentLongTermDebt": "None", "longTermInvestments": "69814000", "shortTermInvestments": "None", "currentNetReceivables": "8203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232835000", "currentAccountsPayable": "3340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1134359000", "shortLongTermDebtTotal": "190530000", "totalShareholderEquity": "1096186000", "capitalLeaseObligations": "46349000", "otherCurrentLiabilities": "14427000", "totalCurrentLiabilities": "23289000", "otherNonCurrentLiabilities": "2323000", "totalNonCurrentLiabilities": "195040000", "cashAndShortTermInvestments": "16448000", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "23690000", "cashAndCashEquivalentsAtCarryingValue": "16448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29551000", "capitalExpenditures": "12206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237412000", "cashflowFromInvestment": "-198032000", "stockBasedCompensation": "869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "239617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 82620000, "cost_of_revenue": 56903000, "gross_profit": 25717000, "ebit": -77907000, "ebitda": -36295000, "pretax_income": -84441000, "tax_provision": -3575000, "net_income": -80866000, "net_income_to_common": -80866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 12583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -35812000, "capital_expenditure": 9215000, "free_cash_flow": -26597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327378, "ticker_id": 3565, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77907000", "ebitda": "-36295000", "netIncome": "-80866000", "grossProfit": "25717000", "depreciation": "None", "totalRevenue": "82620000", "costOfRevenue": "56903000", "interestIncome": "None", "incomeBeforeTax": "-84441000", "interestExpense": "6534000", "operatingIncome": "-75919000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3575000", "reportedCurrency": "USD", "netInterestIncome": "-6534000", "nonInterestIncome": "None", "operatingExpenses": "101636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41612000", "sellingGeneralAndAdministrative": "17214000", "netIncomeFromContinuingOperations": "-80866000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80866000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35812000", "capitalExpenditures": "9215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184175000", "cashflowFromInvestment": "-103135000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82620000, "cost_of_revenue": 56903000, "gross_profit": 25717000, "research_and_development": null, "selling_general_admin": 17214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77907000, "depreciation_amortisation": 41612000, "ebitda": -36295000, "interest_expense": 6534000, "interest_income": null, "other_non_operating": null, "pretax_income": -84441000, "tax_provision": -3575000, "effective_tax_rate": null, "net_income": -80866000, "net_income_continuing_ops": -80866000, "net_income_to_common": -80866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 12583000, "operating_cash_flow": -35812000, "stock_based_compensation": 483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 184175000, "free_cash_flow": -26597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77907000", "ebitda": "-36295000", "netIncome": "-80866000", "grossProfit": "25717000", "depreciation": "None", "totalRevenue": "82620000", "costOfRevenue": "56903000", "interestIncome": "None", "incomeBeforeTax": "-84441000", "interestExpense": "6534000", "operatingIncome": "-75919000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3575000", "reportedCurrency": "USD", "netInterestIncome": "-6534000", "nonInterestIncome": "None", "operatingExpenses": "101636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41612000", "sellingGeneralAndAdministrative": "17214000", "netIncomeFromContinuingOperations": "-80866000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80866000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35812000", "capitalExpenditures": "9215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184175000", "cashflowFromInvestment": "-103135000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 12737000, "cost_of_revenue": 37564000, "gross_profit": -24827000, "ebit": -39931000, "ebitda": -19818000, "pretax_income": -43753000, "tax_provision": 350000, "net_income": -44103000, "net_income_to_common": -44103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144695000, "total_current_assets": 151581000, "total_assets": 541805000, "short_term_debt": 2423000, "long_term_debt": 38361000, "total_debt": 40784000, "total_liabilities": 118975000, "total_equity": 412930000, "shares_outstanding": 12723000, "goodwill_and_intangibles": 13435000 }, "cash_flow": { "operating_cash_flow": -10348000, "capital_expenditure": 6099000, "free_cash_flow": -4249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327361, "ticker_id": 3565, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39931000", "ebitda": "-19818000", "netIncome": "-44103000", "grossProfit": "-24827000", "depreciation": "None", "totalRevenue": "12737000", "costOfRevenue": "37564000", "interestIncome": "None", "incomeBeforeTax": "-43753000", "interestExpense": "270000", "operatingIncome": "-39931000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-270000", "nonInterestIncome": "None", "operatingExpenses": "15104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20113000", "sellingGeneralAndAdministrative": "8056000", "netIncomeFromContinuingOperations": "-43753000" }, "balance": { "goodwill": "None", "inventory": "1803000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "541805000", "longTermDebt": "38361000", "shortTermDebt": "2423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "13435000", "reportedCurrency": "USD", "retainedEarnings": "-212505000", "totalLiabilities": "118975000", "otherCurrentAssets": "None", "totalCurrentAssets": "151581000", "currentLongTermDebt": "None", "longTermInvestments": "17061000", "shortTermInvestments": "None", "currentNetReceivables": "6886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390223999", "currentAccountsPayable": "6424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94966000", "totalShareholderEquity": "412930000", "capitalLeaseObligations": "56605000", "otherCurrentLiabilities": "6515000", "totalCurrentLiabilities": "26432000", "otherNonCurrentLiabilities": "174000", "totalNonCurrentLiabilities": "92542999", "cashAndShortTermInvestments": "144695000", "commonStockSharesOutstanding": "12723000", "intangibleAssetsExcludingGoodwill": "13435000", "cashAndCashEquivalentsAtCarryingValue": "144695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10348000", "capitalExpenditures": "6099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62318000", "cashflowFromInvestment": "129967000", "stockBasedCompensation": "1179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12737000, "cost_of_revenue": 37564000, "gross_profit": -24827000, "research_and_development": null, "selling_general_admin": 8056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39931000, "depreciation_amortisation": 20113000, "ebitda": -19818000, "interest_expense": 270000, "interest_income": null, "other_non_operating": null, "pretax_income": -43753000, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -44103000, "net_income_continuing_ops": -43753000, "net_income_to_common": -44103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144695000, "short_term_investments": null, "net_receivables": 6886000, "inventory": 1803000, "other_current_assets": null, "total_current_assets": 151581000, "net_ppe": null, "goodwill": null, "intangible_assets": 13435000, "goodwill_and_intangibles": 13435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 390223999, "total_assets": 541805000, "short_term_debt": 2423000, "accounts_payable": 6424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26432000, "long_term_debt": 38361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92542999, "total_liabilities": 118975000, "total_debt": 40784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -212505000, "total_equity": 412930000, "shares_outstanding": 12723000, "operating_cash_flow": -10348000, "stock_based_compensation": 1179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 129967000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62318000, "free_cash_flow": -4249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39931000", "ebitda": "-19818000", "netIncome": "-44103000", "grossProfit": "-24827000", "depreciation": "None", "totalRevenue": "12737000", "costOfRevenue": "37564000", "interestIncome": "None", "incomeBeforeTax": "-43753000", "interestExpense": "270000", "operatingIncome": "-39931000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-270000", "nonInterestIncome": "None", "operatingExpenses": "15104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20113000", "sellingGeneralAndAdministrative": "8056000", "netIncomeFromContinuingOperations": "-43753000" }, "balance": { "goodwill": "None", "inventory": "1803000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "541805000", "longTermDebt": "38361000", "shortTermDebt": "2423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "13435000", "reportedCurrency": "USD", "retainedEarnings": "-212505000", "totalLiabilities": "118975000", "otherCurrentAssets": "None", "totalCurrentAssets": "151581000", "currentLongTermDebt": "None", "longTermInvestments": "17061000", "shortTermInvestments": "None", "currentNetReceivables": "6886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390223999", "currentAccountsPayable": "6424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94966000", "totalShareholderEquity": "412930000", "capitalLeaseObligations": "56605000", "otherCurrentLiabilities": "6515000", "totalCurrentLiabilities": "26432000", "otherNonCurrentLiabilities": "174000", "totalNonCurrentLiabilities": "92542999", "cashAndShortTermInvestments": "144695000", "commonStockSharesOutstanding": "12723000", "intangibleAssetsExcludingGoodwill": "13435000", "cashAndCashEquivalentsAtCarryingValue": "144695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10348000", "capitalExpenditures": "6099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62318000", "cashflowFromInvestment": "129967000", "stockBasedCompensation": "1179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 29488000, "cost_of_revenue": 32212000, "gross_profit": -2724000, "ebit": -28495000, "ebitda": -17908000, "pretax_income": -36516000, "tax_provision": null, "net_income": -36866000, "net_income_to_common": -36866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77808000, "total_current_assets": 249188000, "total_assets": 650122000, "short_term_debt": 3498000, "long_term_debt": 99648000, "total_debt": 103146000, "total_liabilities": 183715000, "total_equity": 456507000, "shares_outstanding": 12719000, "goodwill_and_intangibles": 14224000 }, "cash_flow": { "operating_cash_flow": -23098000, "capital_expenditure": 2824000, "free_cash_flow": -20274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327362, "ticker_id": 3565, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28495000", "ebitda": "-17908000", "netIncome": "-36866000", "grossProfit": "-2724000", "depreciation": "None", "totalRevenue": "29488000", "costOfRevenue": "32212000", "interestIncome": "972000", "incomeBeforeTax": "-36516000", "interestExpense": "1211000", "operatingIncome": "-28495000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1211000", "nonInterestIncome": "None", "operatingExpenses": "25771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10587000", "sellingGeneralAndAdministrative": "6780000", "netIncomeFromContinuingOperations": "-36516000" }, "balance": { "goodwill": "None", "inventory": "2340000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "650122000", "longTermDebt": "99648000", "shortTermDebt": "3498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14224000", "reportedCurrency": "USD", "retainedEarnings": "-168402000", "totalLiabilities": "183715000", "otherCurrentAssets": "161891000", "totalCurrentAssets": "249188000", "currentLongTermDebt": "None", "longTermInvestments": "16676000", "shortTermInvestments": "None", "currentNetReceivables": "7149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400934000", "currentAccountsPayable": "7950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366180000", "shortLongTermDebtTotal": "156175000", "totalShareholderEquity": "456507000", "capitalLeaseObligations": "56527000", "otherCurrentLiabilities": "5998000", "totalCurrentLiabilities": "27314000", "otherNonCurrentLiabilities": "226000", "totalNonCurrentLiabilities": "156401000", "cashAndShortTermInvestments": "77808000", "commonStockSharesOutstanding": "12719000", "intangibleAssetsExcludingGoodwill": "14224000", "cashAndCashEquivalentsAtCarryingValue": "77808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23098000", "capitalExpenditures": "2824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3559000", "cashflowFromInvestment": "-2749000", "stockBasedCompensation": "1064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29488000, "cost_of_revenue": 32212000, "gross_profit": -2724000, "research_and_development": null, "selling_general_admin": 6780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28495000, "depreciation_amortisation": 10587000, "ebitda": -17908000, "interest_expense": 1211000, "interest_income": null, "other_non_operating": null, "pretax_income": -36516000, "tax_provision": null, "effective_tax_rate": null, "net_income": -36866000, "net_income_continuing_ops": -36516000, "net_income_to_common": -36866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77808000, "short_term_investments": null, "net_receivables": 7149000, "inventory": 2340000, "other_current_assets": null, "total_current_assets": 249188000, "net_ppe": null, "goodwill": null, "intangible_assets": 14224000, "goodwill_and_intangibles": 14224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400934000, "total_assets": 650122000, "short_term_debt": 3498000, "accounts_payable": 7950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27314000, "long_term_debt": 99648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156401000, "total_liabilities": 183715000, "total_debt": 103146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -168402000, "total_equity": 456507000, "shares_outstanding": 12719000, "operating_cash_flow": -23098000, "stock_based_compensation": 1064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3559000, "free_cash_flow": -20274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28495000", "ebitda": "-17908000", "netIncome": "-36866000", "grossProfit": "-2724000", "depreciation": "None", "totalRevenue": "29488000", "costOfRevenue": "32212000", "interestIncome": "972000", "incomeBeforeTax": "-36516000", "interestExpense": "1211000", "operatingIncome": "-28495000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1211000", "nonInterestIncome": "None", "operatingExpenses": "25771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10587000", "sellingGeneralAndAdministrative": "6780000", "netIncomeFromContinuingOperations": "-36516000" }, "balance": { "goodwill": "None", "inventory": "2340000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "650122000", "longTermDebt": "99648000", "shortTermDebt": "3498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14224000", "reportedCurrency": "USD", "retainedEarnings": "-168402000", "totalLiabilities": "183715000", "otherCurrentAssets": "161891000", "totalCurrentAssets": "249188000", "currentLongTermDebt": "None", "longTermInvestments": "16676000", "shortTermInvestments": "None", "currentNetReceivables": "7149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400934000", "currentAccountsPayable": "7950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366180000", "shortLongTermDebtTotal": "156175000", "totalShareholderEquity": "456507000", "capitalLeaseObligations": "56527000", "otherCurrentLiabilities": "5998000", "totalCurrentLiabilities": "27314000", "otherNonCurrentLiabilities": "226000", "totalNonCurrentLiabilities": "156401000", "cashAndShortTermInvestments": "77808000", "commonStockSharesOutstanding": "12719000", "intangibleAssetsExcludingGoodwill": "14224000", "cashAndCashEquivalentsAtCarryingValue": "77808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23098000", "capitalExpenditures": "2824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3559000", "cashflowFromInvestment": "-2749000", "stockBasedCompensation": "1064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 45050000, "cost_of_revenue": 47023000, "gross_profit": -1973000, "ebit": -32385999, "ebitda": -25454999, "pretax_income": -32513999, "tax_provision": 350000, "net_income": -33214000, "net_income_to_common": -33214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106215000, "total_current_assets": 290688000, "total_assets": 699074000, "short_term_debt": 56260000, "long_term_debt": 100645000, "total_debt": 156905000, "total_liabilities": 203333000, "total_equity": 485841000, "shares_outstanding": 12720000, "goodwill_and_intangibles": 15013000 }, "cash_flow": { "operating_cash_flow": -2844000, "capital_expenditure": 4262000, "free_cash_flow": 1418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327364, "ticker_id": 3565, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32385999", "ebitda": "-25454999", "netIncome": "-33214000", "grossProfit": "-1973000", "depreciation": "None", "totalRevenue": "45050000", "costOfRevenue": "47023000", "interestIncome": "1034000", "incomeBeforeTax": "-32513999", "interestExpense": "128000", "operatingIncome": "-27410000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-128000", "nonInterestIncome": "None", "operatingExpenses": "25437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6931000", "sellingGeneralAndAdministrative": "17932000", "netIncomeFromContinuingOperations": "-32864000" }, "balance": { "goodwill": "None", "inventory": "2406000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "699074000", "longTermDebt": "100645000", "shortTermDebt": "56260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15013000", "reportedCurrency": "USD", "retainedEarnings": "-131536000", "totalLiabilities": "203333000", "otherCurrentAssets": "172211000", "totalCurrentAssets": "290688000", "currentLongTermDebt": "None", "longTermInvestments": "16511000", "shortTermInvestments": "None", "currentNetReceivables": "9856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408386000", "currentAccountsPayable": "23535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "372733000", "shortLongTermDebtTotal": "156905000", "totalShareholderEquity": "485841000", "capitalLeaseObligations": "56260000", "otherCurrentLiabilities": "7839000", "totalCurrentLiabilities": "40531000", "otherNonCurrentLiabilities": "5897000", "totalNonCurrentLiabilities": "162802000", "cashAndShortTermInvestments": "106215000", "commonStockSharesOutstanding": "12720000", "intangibleAssetsExcludingGoodwill": "15013000", "cashAndCashEquivalentsAtCarryingValue": "106215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2844000", "capitalExpenditures": "4262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-914000", "cashflowFromInvestment": "-4805000", "stockBasedCompensation": "10380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45050000, "cost_of_revenue": 47023000, "gross_profit": -1973000, "research_and_development": null, "selling_general_admin": 17932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32385999, "depreciation_amortisation": 6931000, "ebitda": -25454999, "interest_expense": 128000, "interest_income": null, "other_non_operating": null, "pretax_income": -32513999, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -33214000, "net_income_continuing_ops": -32864000, "net_income_to_common": -33214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106215000, "short_term_investments": null, "net_receivables": 9856000, "inventory": 2406000, "other_current_assets": null, "total_current_assets": 290688000, "net_ppe": null, "goodwill": null, "intangible_assets": 15013000, "goodwill_and_intangibles": 15013000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 408386000, "total_assets": 699074000, "short_term_debt": 56260000, "accounts_payable": 23535000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40531000, "long_term_debt": 100645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162802000, "total_liabilities": 203333000, "total_debt": 156905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131536000, "total_equity": 485841000, "shares_outstanding": 12720000, "operating_cash_flow": -2844000, "stock_based_compensation": 10380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -914000, "free_cash_flow": 1418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32385999", "ebitda": "-25454999", "netIncome": "-33214000", "grossProfit": "-1973000", "depreciation": "None", "totalRevenue": "45050000", "costOfRevenue": "47023000", "interestIncome": "1034000", "incomeBeforeTax": "-32513999", "interestExpense": "128000", "operatingIncome": "-27410000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-128000", "nonInterestIncome": "None", "operatingExpenses": "25437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6931000", "sellingGeneralAndAdministrative": "17932000", "netIncomeFromContinuingOperations": "-32864000" }, "balance": { "goodwill": "None", "inventory": "2406000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "699074000", "longTermDebt": "100645000", "shortTermDebt": "56260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "15013000", "reportedCurrency": "USD", "retainedEarnings": "-131536000", "totalLiabilities": "203333000", "otherCurrentAssets": "172211000", "totalCurrentAssets": "290688000", "currentLongTermDebt": "None", "longTermInvestments": "16511000", "shortTermInvestments": "None", "currentNetReceivables": "9856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408386000", "currentAccountsPayable": "23535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "372733000", "shortLongTermDebtTotal": "156905000", "totalShareholderEquity": "485841000", "capitalLeaseObligations": "56260000", "otherCurrentLiabilities": "7839000", "totalCurrentLiabilities": "40531000", "otherNonCurrentLiabilities": "5897000", "totalNonCurrentLiabilities": "162802000", "cashAndShortTermInvestments": "106215000", "commonStockSharesOutstanding": "12720000", "intangibleAssetsExcludingGoodwill": "15013000", "cashAndCashEquivalentsAtCarryingValue": "106215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2844000", "capitalExpenditures": "4262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-914000", "cashflowFromInvestment": "-4805000", "stockBasedCompensation": "10380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 39801000, "cost_of_revenue": 33126000, "gross_profit": 6675000, "ebit": -16007000, "ebitda": -9426000, "pretax_income": -14424000, "tax_provision": 350000, "net_income": -14774000, "net_income_to_common": -14774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123276000, "total_current_assets": 153074000, "total_assets": 717226000, "short_term_debt": 55787000, "long_term_debt": 100632000, "total_debt": 156419000, "total_liabilities": 189421000, "total_equity": 517905000, "shares_outstanding": 12695000, "goodwill_and_intangibles": 31602000 }, "cash_flow": { "operating_cash_flow": 1657000, "capital_expenditure": 14315000, "free_cash_flow": 15972000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327365, "ticker_id": 3565, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16007000", "ebitda": "-9426000", "netIncome": "-14774000", "grossProfit": "6675000", "depreciation": "None", "totalRevenue": "39801000", "costOfRevenue": "33126000", "interestIncome": "1583000", "incomeBeforeTax": "-14424000", "interestExpense": "801000", "operatingIncome": "-16007000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "801000", "nonInterestIncome": "None", "operatingExpenses": "22682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6581000", "sellingGeneralAndAdministrative": "8291000", "netIncomeFromContinuingOperations": "-14424000" }, "balance": { "goodwill": "15801000", "inventory": "2849000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "717226000", "longTermDebt": "100632000", "shortTermDebt": "55787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "15801000", "reportedCurrency": "USD", "retainedEarnings": "-98322000", "totalLiabilities": "189421000", "otherCurrentAssets": "18550000", "totalCurrentAssets": "153074000", "currentLongTermDebt": "None", "longTermInvestments": "17832000", "shortTermInvestments": "None", "currentNetReceivables": "8399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564152000", "currentAccountsPayable": "11207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "526004000", "shortLongTermDebtTotal": "156419000", "totalShareholderEquity": "517905000", "capitalLeaseObligations": "55787000", "otherCurrentLiabilities": "5478000", "totalCurrentLiabilities": "32480000", "otherNonCurrentLiabilities": "522000", "totalNonCurrentLiabilities": "156941000", "cashAndShortTermInvestments": "123276000", "commonStockSharesOutstanding": "12695000", "intangibleAssetsExcludingGoodwill": "15801000", "cashAndCashEquivalentsAtCarryingValue": "123276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1657000", "capitalExpenditures": "14315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1629000", "cashflowFromInvestment": "-6665000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39801000, "cost_of_revenue": 33126000, "gross_profit": 6675000, "research_and_development": null, "selling_general_admin": 8291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16007000, "depreciation_amortisation": 6581000, "ebitda": -9426000, "interest_expense": 801000, "interest_income": null, "other_non_operating": null, "pretax_income": -14424000, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -14774000, "net_income_continuing_ops": -14424000, "net_income_to_common": -14774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123276000, "short_term_investments": null, "net_receivables": 8399000, "inventory": 2849000, "other_current_assets": null, "total_current_assets": 153074000, "net_ppe": null, "goodwill": 15801000, "intangible_assets": 15801000, "goodwill_and_intangibles": 31602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 564152000, "total_assets": 717226000, "short_term_debt": 55787000, "accounts_payable": 11207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32480000, "long_term_debt": 100632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156941000, "total_liabilities": 189421000, "total_debt": 156419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98322000, "total_equity": 517905000, "shares_outstanding": 12695000, "operating_cash_flow": 1657000, "stock_based_compensation": 1599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1629000, "free_cash_flow": 15972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16007000", "ebitda": "-9426000", "netIncome": "-14774000", "grossProfit": "6675000", "depreciation": "None", "totalRevenue": "39801000", "costOfRevenue": "33126000", "interestIncome": "1583000", "incomeBeforeTax": "-14424000", "interestExpense": "801000", "operatingIncome": "-16007000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "801000", "nonInterestIncome": "None", "operatingExpenses": "22682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6581000", "sellingGeneralAndAdministrative": "8291000", "netIncomeFromContinuingOperations": "-14424000" }, "balance": { "goodwill": "15801000", "inventory": "2849000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "717226000", "longTermDebt": "100632000", "shortTermDebt": "55787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "15801000", "reportedCurrency": "USD", "retainedEarnings": "-98322000", "totalLiabilities": "189421000", "otherCurrentAssets": "18550000", "totalCurrentAssets": "153074000", "currentLongTermDebt": "None", "longTermInvestments": "17832000", "shortTermInvestments": "None", "currentNetReceivables": "8399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564152000", "currentAccountsPayable": "11207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "526004000", "shortLongTermDebtTotal": "156419000", "totalShareholderEquity": "517905000", "capitalLeaseObligations": "55787000", "otherCurrentLiabilities": "5478000", "totalCurrentLiabilities": "32480000", "otherNonCurrentLiabilities": "522000", "totalNonCurrentLiabilities": "156941000", "cashAndShortTermInvestments": "123276000", "commonStockSharesOutstanding": "12695000", "intangibleAssetsExcludingGoodwill": "15801000", "cashAndCashEquivalentsAtCarryingValue": "123276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1657000", "capitalExpenditures": "14315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1629000", "cashflowFromInvestment": "-6665000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 16069000, "cost_of_revenue": 22819000, "gross_profit": -6750000, "ebit": -32702000, "ebitda": -24611000, "pretax_income": -31538000, "tax_provision": 350000, "net_income": -31888000, "net_income_to_common": -31888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129921000, "total_current_assets": 160611000, "total_assets": 718414000, "short_term_debt": 47308000, "long_term_debt": 101605000, "total_debt": 148913000, "total_liabilities": 177355000, "total_equity": 531159000, "shares_outstanding": 12694000, "goodwill_and_intangibles": 27926000 }, "cash_flow": { "operating_cash_flow": -20478000, "capital_expenditure": 14315000, "free_cash_flow": -6163000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327366, "ticker_id": 3565, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32702000", "ebitda": "-24611000", "netIncome": "-31888000", "grossProfit": "-6750000", "depreciation": "None", "totalRevenue": "16069000", "costOfRevenue": "22819000", "interestIncome": "994000", "incomeBeforeTax": "-31538000", "interestExpense": "994000", "operatingIncome": "-32702000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "994000", "nonInterestIncome": "None", "operatingExpenses": "25952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8091000", "sellingGeneralAndAdministrative": "9782000", "netIncomeFromContinuingOperations": "-31538000" }, "balance": { "goodwill": "16590000", "inventory": "2909000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "718414000", "longTermDebt": "101605000", "shortTermDebt": "47308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11336000", "reportedCurrency": "USD", "retainedEarnings": "-83548000", "totalLiabilities": "177355000", "otherCurrentAssets": "16445000", "totalCurrentAssets": "160611000", "currentLongTermDebt": "None", "longTermInvestments": "19461000", "shortTermInvestments": "None", "currentNetReceivables": "11336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557803000", "currentAccountsPayable": "9149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "517147000", "shortLongTermDebtTotal": "148913000", "totalShareholderEquity": "531159000", "capitalLeaseObligations": "47308000", "otherCurrentLiabilities": "3706000", "totalCurrentLiabilities": "27825000", "otherNonCurrentLiabilities": "617000", "totalNonCurrentLiabilities": "149530000", "cashAndShortTermInvestments": "129921000", "commonStockSharesOutstanding": "12694000", "intangibleAssetsExcludingGoodwill": "11336000", "cashAndCashEquivalentsAtCarryingValue": "129921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20478000", "capitalExpenditures": "14315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870000", "cashflowFromInvestment": "-14497000", "stockBasedCompensation": "2037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16069000, "cost_of_revenue": 22819000, "gross_profit": -6750000, "research_and_development": null, "selling_general_admin": 9782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32702000, "depreciation_amortisation": 8091000, "ebitda": -24611000, "interest_expense": 994000, "interest_income": null, "other_non_operating": null, "pretax_income": -31538000, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -31888000, "net_income_continuing_ops": -31538000, "net_income_to_common": -31888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129921000, "short_term_investments": null, "net_receivables": 11336000, "inventory": 2909000, "other_current_assets": null, "total_current_assets": 160611000, "net_ppe": null, "goodwill": 16590000, "intangible_assets": 11336000, "goodwill_and_intangibles": 27926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 557803000, "total_assets": 718414000, "short_term_debt": 47308000, "accounts_payable": 9149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27825000, "long_term_debt": 101605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149530000, "total_liabilities": 177355000, "total_debt": 148913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83548000, "total_equity": 531159000, "shares_outstanding": 12694000, "operating_cash_flow": -20478000, "stock_based_compensation": 2037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -870000, "free_cash_flow": -6163000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32702000", "ebitda": "-24611000", "netIncome": "-31888000", "grossProfit": "-6750000", "depreciation": "None", "totalRevenue": "16069000", "costOfRevenue": "22819000", "interestIncome": "994000", "incomeBeforeTax": "-31538000", "interestExpense": "994000", "operatingIncome": "-32702000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "994000", "nonInterestIncome": "None", "operatingExpenses": "25952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8091000", "sellingGeneralAndAdministrative": "9782000", "netIncomeFromContinuingOperations": "-31538000" }, "balance": { "goodwill": "16590000", "inventory": "2909000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "718414000", "longTermDebt": "101605000", "shortTermDebt": "47308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11336000", "reportedCurrency": "USD", "retainedEarnings": "-83548000", "totalLiabilities": "177355000", "otherCurrentAssets": "16445000", "totalCurrentAssets": "160611000", "currentLongTermDebt": "None", "longTermInvestments": "19461000", "shortTermInvestments": "None", "currentNetReceivables": "11336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557803000", "currentAccountsPayable": "9149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "517147000", "shortLongTermDebtTotal": "148913000", "totalShareholderEquity": "531159000", "capitalLeaseObligations": "47308000", "otherCurrentLiabilities": "3706000", "totalCurrentLiabilities": "27825000", "otherNonCurrentLiabilities": "617000", "totalNonCurrentLiabilities": "149530000", "cashAndShortTermInvestments": "129921000", "commonStockSharesOutstanding": "12694000", "intangibleAssetsExcludingGoodwill": "11336000", "cashAndCashEquivalentsAtCarryingValue": "129921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20478000", "capitalExpenditures": "14315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870000", "cashflowFromInvestment": "-14497000", "stockBasedCompensation": "2037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 22844000, "cost_of_revenue": 16850000, "gross_profit": 5994000, "ebit": -43414000, "ebitda": -29730000, "pretax_income": -41276000, "tax_provision": null, "net_income": -41626000, "net_income_to_common": -41626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165667000, "total_current_assets": 190944000, "total_assets": 743556000, "short_term_debt": 0, "long_term_debt": 101593000, "total_debt": 101593000, "total_liabilities": 172174000, "total_equity": 561482000, "shares_outstanding": 11474000, "goodwill_and_intangibles": 17379000 }, "cash_flow": { "operating_cash_flow": -4729000, "capital_expenditure": 3745000, "free_cash_flow": -984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327367, "ticker_id": 3565, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43414000", "ebitda": "-29730000", "netIncome": "-41626000", "grossProfit": "5994000", "depreciation": "None", "totalRevenue": "22844000", "costOfRevenue": "16850000", "interestIncome": "16023000", "incomeBeforeTax": "-41276000", "interestExpense": "2138000", "operatingIncome": "-25253000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "2138000", "nonInterestIncome": "None", "operatingExpenses": "31247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13684000", "sellingGeneralAndAdministrative": "9783000", "netIncomeFromContinuingOperations": "-41276000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "743556000", "longTermDebt": "101593000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "17379000", "reportedCurrency": "USD", "retainedEarnings": "-51660000", "totalLiabilities": "172174000", "otherCurrentAssets": "18156000", "totalCurrentAssets": "190944000", "currentLongTermDebt": "None", "longTermInvestments": "28326000", "shortTermInvestments": "None", "currentNetReceivables": "5246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552612000", "currentAccountsPayable": "10998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501823000", "shortLongTermDebtTotal": "149063000", "totalShareholderEquity": "561482000", "capitalLeaseObligations": "47470000", "otherCurrentLiabilities": "6118000", "totalCurrentLiabilities": "21744000", "otherNonCurrentLiabilities": "1367000", "totalNonCurrentLiabilities": "150430000", "cashAndShortTermInvestments": "165667000", "commonStockSharesOutstanding": "11474000", "intangibleAssetsExcludingGoodwill": "17379000", "cashAndCashEquivalentsAtCarryingValue": "165667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41276000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4729000", "capitalExpenditures": "3745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165487000", "cashflowFromInvestment": "-20681000", "stockBasedCompensation": "2380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "336243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22844000, "cost_of_revenue": 16850000, "gross_profit": 5994000, "research_and_development": null, "selling_general_admin": 9783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43414000, "depreciation_amortisation": 13684000, "ebitda": -29730000, "interest_expense": 2138000, "interest_income": null, "other_non_operating": null, "pretax_income": -41276000, "tax_provision": null, "effective_tax_rate": null, "net_income": -41626000, "net_income_continuing_ops": -41276000, "net_income_to_common": -41626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165667000, "short_term_investments": null, "net_receivables": 5246000, "inventory": 1875000, "other_current_assets": null, "total_current_assets": 190944000, "net_ppe": null, "goodwill": null, "intangible_assets": 17379000, "goodwill_and_intangibles": 17379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552612000, "total_assets": 743556000, "short_term_debt": 0, "accounts_payable": 10998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21744000, "long_term_debt": 101593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150430000, "total_liabilities": 172174000, "total_debt": 101593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51660000, "total_equity": 561482000, "shares_outstanding": 11474000, "operating_cash_flow": -4729000, "stock_based_compensation": 2380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 165487000, "free_cash_flow": -984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43414000", "ebitda": "-29730000", "netIncome": "-41626000", "grossProfit": "5994000", "depreciation": "None", "totalRevenue": "22844000", "costOfRevenue": "16850000", "interestIncome": "16023000", "incomeBeforeTax": "-41276000", "interestExpense": "2138000", "operatingIncome": "-25253000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "2138000", "nonInterestIncome": "None", "operatingExpenses": "31247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13684000", "sellingGeneralAndAdministrative": "9783000", "netIncomeFromContinuingOperations": "-41276000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "743556000", "longTermDebt": "101593000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "17379000", "reportedCurrency": "USD", "retainedEarnings": "-51660000", "totalLiabilities": "172174000", "otherCurrentAssets": "18156000", "totalCurrentAssets": "190944000", "currentLongTermDebt": "None", "longTermInvestments": "28326000", "shortTermInvestments": "None", "currentNetReceivables": "5246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552612000", "currentAccountsPayable": "10998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501823000", "shortLongTermDebtTotal": "149063000", "totalShareholderEquity": "561482000", "capitalLeaseObligations": "47470000", "otherCurrentLiabilities": "6118000", "totalCurrentLiabilities": "21744000", "otherNonCurrentLiabilities": "1367000", "totalNonCurrentLiabilities": "150430000", "cashAndShortTermInvestments": "165667000", "commonStockSharesOutstanding": "11474000", "intangibleAssetsExcludingGoodwill": "17379000", "cashAndCashEquivalentsAtCarryingValue": "165667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41276000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4729000", "capitalExpenditures": "3745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165487000", "cashflowFromInvestment": "-20681000", "stockBasedCompensation": "2380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "336243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 39697000, "cost_of_revenue": 26569000, "gross_profit": 13128000, "ebit": -29141000, "ebitda": -21447000, "pretax_income": -32274000, "tax_provision": 237000, "net_income": -32511000, "net_income_to_common": -32511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23727000, "total_current_assets": 54863000, "total_assets": 622804000, "short_term_debt": 47630000, "long_term_debt": 102542000, "total_debt": 150172000, "total_liabilities": 179097000, "total_equity": 433807000, "shares_outstanding": 10845500, "goodwill_and_intangibles": 9351000 }, "cash_flow": { "operating_cash_flow": -8822000, "capital_expenditure": 658000, "free_cash_flow": -8164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327369, "ticker_id": 3565, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29141000", "ebitda": "-21447000", "netIncome": "-32511000", "grossProfit": "13128000", "depreciation": "None", "totalRevenue": "39697000", "costOfRevenue": "26569000", "interestIncome": "10711000", "incomeBeforeTax": "-32274000", "interestExpense": "3133000", "operatingIncome": "-20000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "237000", "reportedCurrency": "USD", "netInterestIncome": "-3133000", "nonInterestIncome": "None", "operatingExpenses": "33128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7694000", "sellingGeneralAndAdministrative": "18319000", "netIncomeFromContinuingOperations": "-32274000" }, "balance": { "goodwill": "None", "inventory": "2493000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "622804000", "longTermDebt": "102542000", "shortTermDebt": "47630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9351000", "reportedCurrency": "USD", "retainedEarnings": "-10033000", "totalLiabilities": "179097000", "otherCurrentAssets": "19292000", "totalCurrentAssets": "54863000", "currentLongTermDebt": "None", "longTermInvestments": "33879000", "shortTermInvestments": "None", "currentNetReceivables": "9351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567941000", "currentAccountsPayable": "16843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "507201000", "shortLongTermDebtTotal": "150172000", "totalShareholderEquity": "433807000", "capitalLeaseObligations": "47630000", "otherCurrentLiabilities": "5930000", "totalCurrentLiabilities": "28330000", "otherNonCurrentLiabilities": "595000", "totalNonCurrentLiabilities": "150767000", "cashAndShortTermInvestments": "23727000", "commonStockSharesOutstanding": "10845500", "intangibleAssetsExcludingGoodwill": "9351000", "cashAndCashEquivalentsAtCarryingValue": "23727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32274000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8822000", "capitalExpenditures": "658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40187000", "cashflowFromInvestment": "-49173000", "stockBasedCompensation": "892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39697000, "cost_of_revenue": 26569000, "gross_profit": 13128000, "research_and_development": null, "selling_general_admin": 18319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29141000, "depreciation_amortisation": 7694000, "ebitda": -21447000, "interest_expense": 3133000, "interest_income": null, "other_non_operating": null, "pretax_income": -32274000, "tax_provision": 237000, "effective_tax_rate": null, "net_income": -32511000, "net_income_continuing_ops": -32274000, "net_income_to_common": -32511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23727000, "short_term_investments": null, "net_receivables": 9351000, "inventory": 2493000, "other_current_assets": null, "total_current_assets": 54863000, "net_ppe": null, "goodwill": null, "intangible_assets": 9351000, "goodwill_and_intangibles": 9351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 567941000, "total_assets": 622804000, "short_term_debt": 47630000, "accounts_payable": 16843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28330000, "long_term_debt": 102542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150767000, "total_liabilities": 179097000, "total_debt": 150172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10033000, "total_equity": 433807000, "shares_outstanding": 10845500, "operating_cash_flow": -8822000, "stock_based_compensation": 892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40187000, "free_cash_flow": -8164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29141000", "ebitda": "-21447000", "netIncome": "-32511000", "grossProfit": "13128000", "depreciation": "None", "totalRevenue": "39697000", "costOfRevenue": "26569000", "interestIncome": "10711000", "incomeBeforeTax": "-32274000", "interestExpense": "3133000", "operatingIncome": "-20000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "237000", "reportedCurrency": "USD", "netInterestIncome": "-3133000", "nonInterestIncome": "None", "operatingExpenses": "33128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7694000", "sellingGeneralAndAdministrative": "18319000", "netIncomeFromContinuingOperations": "-32274000" }, "balance": { "goodwill": "None", "inventory": "2493000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "622804000", "longTermDebt": "102542000", "shortTermDebt": "47630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9351000", "reportedCurrency": "USD", "retainedEarnings": "-10033000", "totalLiabilities": "179097000", "otherCurrentAssets": "19292000", "totalCurrentAssets": "54863000", "currentLongTermDebt": "None", "longTermInvestments": "33879000", "shortTermInvestments": "None", "currentNetReceivables": "9351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567941000", "currentAccountsPayable": "16843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "507201000", "shortLongTermDebtTotal": "150172000", "totalShareholderEquity": "433807000", "capitalLeaseObligations": "47630000", "otherCurrentLiabilities": "5930000", "totalCurrentLiabilities": "28330000", "otherNonCurrentLiabilities": "595000", "totalNonCurrentLiabilities": "150767000", "cashAndShortTermInvestments": "23727000", "commonStockSharesOutstanding": "10845500", "intangibleAssetsExcludingGoodwill": "9351000", "cashAndCashEquivalentsAtCarryingValue": "23727000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32274000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8822000", "capitalExpenditures": "658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40187000", "cashflowFromInvestment": "-49173000", "stockBasedCompensation": "892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "169443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 33941000, "cost_of_revenue": 20911000, "gross_profit": 13030000, "ebit": -31787000, "ebitda": -26454000, "pretax_income": -34997000, "tax_provision": -3342000, "net_income": -34997000, "net_income_to_common": -34997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3344000, "total_current_assets": 78879000, "total_assets": 610095000, "short_term_debt": 47876000, "long_term_debt": 155075000, "total_debt": 202951000, "total_liabilities": 229364000, "total_equity": 380731000, "shares_outstanding": 10845500, "goodwill_and_intangibles": 11282000 }, "cash_flow": { "operating_cash_flow": -20353000, "capital_expenditure": 462000, "free_cash_flow": -19891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327370, "ticker_id": 3565, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31787000", "ebitda": "-26454000", "netIncome": "-34997000", "grossProfit": "13030000", "depreciation": "None", "totalRevenue": "33941000", "costOfRevenue": "20911000", "interestIncome": "None", "incomeBeforeTax": "-34997000", "interestExpense": "3210000", "operatingIncome": "-25235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3342000", "reportedCurrency": "USD", "netInterestIncome": "-3210000", "nonInterestIncome": "None", "operatingExpenses": "38265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5333000", "sellingGeneralAndAdministrative": "18613000", "netIncomeFromContinuingOperations": "-34997000" }, "balance": { "goodwill": "None", "inventory": "2863000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "610095000", "longTermDebt": "155075000", "shortTermDebt": "47876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "11282000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "229364000", "otherCurrentAssets": "61390000", "totalCurrentAssets": "78879000", "currentLongTermDebt": "None", "longTermInvestments": "36396000", "shortTermInvestments": "None", "currentNetReceivables": "11282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531216000", "currentAccountsPayable": "6669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202951000", "totalShareholderEquity": "380731000", "capitalLeaseObligations": "47876000", "otherCurrentLiabilities": "6241000", "totalCurrentLiabilities": "26274000", "otherNonCurrentLiabilities": "139000", "totalNonCurrentLiabilities": "203090000", "cashAndShortTermInvestments": "3344000", "commonStockSharesOutstanding": "10845500", "intangibleAssetsExcludingGoodwill": "11282000", "cashAndCashEquivalentsAtCarryingValue": "3344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34997000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20353000", "capitalExpenditures": "462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26248000", "cashflowFromInvestment": "-4449000", "stockBasedCompensation": "-592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33941000, "cost_of_revenue": 20911000, "gross_profit": 13030000, "research_and_development": null, "selling_general_admin": 18613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31787000, "depreciation_amortisation": 5333000, "ebitda": -26454000, "interest_expense": 3210000, "interest_income": null, "other_non_operating": null, "pretax_income": -34997000, "tax_provision": -3342000, "effective_tax_rate": null, "net_income": -34997000, "net_income_continuing_ops": -34997000, "net_income_to_common": -34997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3344000, "short_term_investments": null, "net_receivables": 11282000, "inventory": 2863000, "other_current_assets": null, "total_current_assets": 78879000, "net_ppe": null, "goodwill": null, "intangible_assets": 11282000, "goodwill_and_intangibles": 11282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 531216000, "total_assets": 610095000, "short_term_debt": 47876000, "accounts_payable": 6669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26274000, "long_term_debt": 155075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203090000, "total_liabilities": 229364000, "total_debt": 202951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 380731000, "shares_outstanding": 10845500, "operating_cash_flow": -20353000, "stock_based_compensation": -592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26248000, "free_cash_flow": -19891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31787000", "ebitda": "-26454000", "netIncome": "-34997000", "grossProfit": "13030000", "depreciation": "None", "totalRevenue": "33941000", "costOfRevenue": "20911000", "interestIncome": "None", "incomeBeforeTax": "-34997000", "interestExpense": "3210000", "operatingIncome": "-25235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3342000", "reportedCurrency": "USD", "netInterestIncome": "-3210000", "nonInterestIncome": "None", "operatingExpenses": "38265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5333000", "sellingGeneralAndAdministrative": "18613000", "netIncomeFromContinuingOperations": "-34997000" }, "balance": { "goodwill": "None", "inventory": "2863000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "610095000", "longTermDebt": "155075000", "shortTermDebt": "47876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "11282000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "229364000", "otherCurrentAssets": "61390000", "totalCurrentAssets": "78879000", "currentLongTermDebt": "None", "longTermInvestments": "36396000", "shortTermInvestments": "None", "currentNetReceivables": "11282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531216000", "currentAccountsPayable": "6669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202951000", "totalShareholderEquity": "380731000", "capitalLeaseObligations": "47876000", "otherCurrentLiabilities": "6241000", "totalCurrentLiabilities": "26274000", "otherNonCurrentLiabilities": "139000", "totalNonCurrentLiabilities": "203090000", "cashAndShortTermInvestments": "3344000", "commonStockSharesOutstanding": "10845500", "intangibleAssetsExcludingGoodwill": "11282000", "cashAndCashEquivalentsAtCarryingValue": "3344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34997000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20353000", "capitalExpenditures": "462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26248000", "cashflowFromInvestment": "-4449000", "stockBasedCompensation": "-592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 14511000, "cost_of_revenue": 12649000, "gross_profit": 1862000, "ebit": -41532000, "ebitda": -33458000, "pretax_income": -44078000, "tax_provision": -8978000, "net_income": -44078000, "net_income_to_common": -44078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200232000, "total_current_assets": 253689000, "total_assets": 809933000, "short_term_debt": null, "long_term_debt": 102225000, "total_debt": 102225000, "total_liabilities": 174000000, "total_equity": 625933000, "shares_outstanding": 12583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18796000, "capital_expenditure": 1860000, "free_cash_flow": -16936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327371, "ticker_id": 3565, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41532000", "ebitda": "-33458000", "netIncome": "-44078000", "grossProfit": "1862000", "depreciation": "None", "totalRevenue": "14511000", "costOfRevenue": "12649000", "interestIncome": "None", "incomeBeforeTax": "-44078000", "interestExpense": "2546000", "operatingIncome": "-31321000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-8978000", "reportedCurrency": "USD", "netInterestIncome": "-1609000", "nonInterestIncome": "None", "operatingExpenses": "33183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8074000", "sellingGeneralAndAdministrative": "16554000", "netIncomeFromContinuingOperations": "-43448000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "809933000", "longTermDebt": "102225000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "174000000", "otherCurrentAssets": "42175000", "totalCurrentAssets": "253689000", "currentLongTermDebt": "None", "longTermInvestments": "41879000", "shortTermInvestments": "None", "currentNetReceivables": "11282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556244000", "currentAccountsPayable": "23760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150240000", "totalShareholderEquity": "625933000", "capitalLeaseObligations": "48015000", "otherCurrentLiabilities": "-23760000", "totalCurrentLiabilities": "23760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150240000", "cashAndShortTermInvestments": "200232000", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18796000", "capitalExpenditures": "1860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47659000", "cashflowFromInvestment": "-28578000", "stockBasedCompensation": "658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14511000, "cost_of_revenue": 12649000, "gross_profit": 1862000, "research_and_development": null, "selling_general_admin": 16554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41532000, "depreciation_amortisation": 8074000, "ebitda": -33458000, "interest_expense": 2546000, "interest_income": null, "other_non_operating": null, "pretax_income": -44078000, "tax_provision": -8978000, "effective_tax_rate": null, "net_income": -44078000, "net_income_continuing_ops": -43448000, "net_income_to_common": -44078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200232000, "short_term_investments": null, "net_receivables": 11282000, "inventory": null, "other_current_assets": null, "total_current_assets": 253689000, "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": 556244000, "total_assets": 809933000, "short_term_debt": null, "accounts_payable": 23760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23760000, "long_term_debt": 102225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150240000, "total_liabilities": 174000000, "total_debt": 102225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 625933000, "shares_outstanding": 12583000, "operating_cash_flow": -18796000, "stock_based_compensation": 658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47659000, "free_cash_flow": -16936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41532000", "ebitda": "-33458000", "netIncome": "-44078000", "grossProfit": "1862000", "depreciation": "None", "totalRevenue": "14511000", "costOfRevenue": "12649000", "interestIncome": "None", "incomeBeforeTax": "-44078000", "interestExpense": "2546000", "operatingIncome": "-31321000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-8978000", "reportedCurrency": "USD", "netInterestIncome": "-1609000", "nonInterestIncome": "None", "operatingExpenses": "33183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8074000", "sellingGeneralAndAdministrative": "16554000", "netIncomeFromContinuingOperations": "-43448000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "809933000", "longTermDebt": "102225000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "174000000", "otherCurrentAssets": "42175000", "totalCurrentAssets": "253689000", "currentLongTermDebt": "None", "longTermInvestments": "41879000", "shortTermInvestments": "None", "currentNetReceivables": "11282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556244000", "currentAccountsPayable": "23760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150240000", "totalShareholderEquity": "625933000", "capitalLeaseObligations": "48015000", "otherCurrentLiabilities": "-23760000", "totalCurrentLiabilities": "23760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150240000", "cashAndShortTermInvestments": "200232000", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18796000", "capitalExpenditures": "1860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47659000", "cashflowFromInvestment": "-28578000", "stockBasedCompensation": "658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 22903000, "cost_of_revenue": 17927000, "gross_profit": 4976000, "ebit": -58896000, "ebitda": -50500000, "pretax_income": -59701000, "tax_provision": -2187000, "net_income": -57514000, "net_income_to_common": -57514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1834000, "total_current_assets": 75949000, "total_assets": 616813000, "short_term_debt": null, "long_term_debt": 155628000, "total_debt": 155628000, "total_liabilities": 231920000, "total_equity": 384893000, "shares_outstanding": 14613675, "goodwill_and_intangibles": 20534000 }, "cash_flow": { "operating_cash_flow": -22627000, "capital_expenditure": 4173000, "free_cash_flow": -18454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327372, "ticker_id": 3565, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58896000", "ebitda": "-50500000", "netIncome": "-57514000", "grossProfit": "4976000", "depreciation": "None", "totalRevenue": "22903000", "costOfRevenue": "17927000", "interestIncome": "None", "incomeBeforeTax": "-59701000", "interestExpense": "805000", "operatingIncome": "-45182000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2187000", "reportedCurrency": "USD", "netInterestIncome": "-805000", "nonInterestIncome": "None", "operatingExpenses": "50158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8396000", "sellingGeneralAndAdministrative": "31424000", "netIncomeFromContinuingOperations": "-57514000" }, "balance": { "goodwill": "None", "inventory": "2718000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "616813000", "longTermDebt": "155628000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20534000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "231920000", "otherCurrentAssets": "57725000", "totalCurrentAssets": "75949000", "currentLongTermDebt": "None", "longTermInvestments": "37459000", "shortTermInvestments": "None", "currentNetReceivables": "13672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540864000", "currentAccountsPayable": "4285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203781000", "totalShareholderEquity": "384893000", "capitalLeaseObligations": "48153000", "otherCurrentLiabilities": "18362000", "totalCurrentLiabilities": "27231000", "otherNonCurrentLiabilities": "908000", "totalNonCurrentLiabilities": "204689000", "cashAndShortTermInvestments": "1834000", "commonStockSharesOutstanding": "14613675", "intangibleAssetsExcludingGoodwill": "20534000", "cashAndCashEquivalentsAtCarryingValue": "1834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22627000", "capitalExpenditures": "4173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44894000", "cashflowFromInvestment": "-29678000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22903000, "cost_of_revenue": 17927000, "gross_profit": 4976000, "research_and_development": null, "selling_general_admin": 31424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58896000, "depreciation_amortisation": 8396000, "ebitda": -50500000, "interest_expense": 805000, "interest_income": null, "other_non_operating": null, "pretax_income": -59701000, "tax_provision": -2187000, "effective_tax_rate": null, "net_income": -57514000, "net_income_continuing_ops": -57514000, "net_income_to_common": -57514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1834000, "short_term_investments": null, "net_receivables": 13672000, "inventory": 2718000, "other_current_assets": null, "total_current_assets": 75949000, "net_ppe": null, "goodwill": null, "intangible_assets": 20534000, "goodwill_and_intangibles": 20534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540864000, "total_assets": 616813000, "short_term_debt": null, "accounts_payable": 4285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27231000, "long_term_debt": 155628000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204689000, "total_liabilities": 231920000, "total_debt": 155628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 384893000, "shares_outstanding": 14613675, "operating_cash_flow": -22627000, "stock_based_compensation": 288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44894000, "free_cash_flow": -18454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58896000", "ebitda": "-50500000", "netIncome": "-57514000", "grossProfit": "4976000", "depreciation": "None", "totalRevenue": "22903000", "costOfRevenue": "17927000", "interestIncome": "None", "incomeBeforeTax": "-59701000", "interestExpense": "805000", "operatingIncome": "-45182000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2187000", "reportedCurrency": "USD", "netInterestIncome": "-805000", "nonInterestIncome": "None", "operatingExpenses": "50158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8396000", "sellingGeneralAndAdministrative": "31424000", "netIncomeFromContinuingOperations": "-57514000" }, "balance": { "goodwill": "None", "inventory": "2718000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "616813000", "longTermDebt": "155628000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20534000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "231920000", "otherCurrentAssets": "57725000", "totalCurrentAssets": "75949000", "currentLongTermDebt": "None", "longTermInvestments": "37459000", "shortTermInvestments": "None", "currentNetReceivables": "13672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540864000", "currentAccountsPayable": "4285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203781000", "totalShareholderEquity": "384893000", "capitalLeaseObligations": "48153000", "otherCurrentLiabilities": "18362000", "totalCurrentLiabilities": "27231000", "otherNonCurrentLiabilities": "908000", "totalNonCurrentLiabilities": "204689000", "cashAndShortTermInvestments": "1834000", "commonStockSharesOutstanding": "14613675", "intangibleAssetsExcludingGoodwill": "20534000", "cashAndCashEquivalentsAtCarryingValue": "1834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22627000", "capitalExpenditures": "4173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44894000", "cashflowFromInvestment": "-29678000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 40486000, "cost_of_revenue": 24661000, "gross_profit": 15825000, "ebit": -735562000, "ebitda": -721926000, "pretax_income": -736154000, "tax_provision": null, "net_income": -736154000, "net_income_to_common": -736154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 14613675, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20242000, "capital_expenditure": 5302000, "free_cash_flow": -14940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327374, "ticker_id": 3565, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-735562000", "ebitda": "-721926000", "netIncome": "-736154000", "grossProfit": "15825000", "depreciation": "None", "totalRevenue": "40486000", "costOfRevenue": "24661000", "interestIncome": "None", "incomeBeforeTax": "-736154000", "interestExpense": "592000", "operatingIncome": "-688895000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-592000", "nonInterestIncome": "None", "operatingExpenses": "704720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13636000", "sellingGeneralAndAdministrative": "7220000", "netIncomeFromContinuingOperations": "-736154000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14613675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-736154000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20242000", "capitalExpenditures": "5302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42738000", "cashflowFromInvestment": "-23229000", "stockBasedCompensation": "673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40486000, "cost_of_revenue": 24661000, "gross_profit": 15825000, "research_and_development": null, "selling_general_admin": 7220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -735562000, "depreciation_amortisation": 13636000, "ebitda": -721926000, "interest_expense": 592000, "interest_income": null, "other_non_operating": null, "pretax_income": -736154000, "tax_provision": null, "effective_tax_rate": null, "net_income": -736154000, "net_income_continuing_ops": -736154000, "net_income_to_common": -736154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 14613675, "operating_cash_flow": -20242000, "stock_based_compensation": 673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42738000, "free_cash_flow": -14940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-735562000", "ebitda": "-721926000", "netIncome": "-736154000", "grossProfit": "15825000", "depreciation": "None", "totalRevenue": "40486000", "costOfRevenue": "24661000", "interestIncome": "None", "incomeBeforeTax": "-736154000", "interestExpense": "592000", "operatingIncome": "-688895000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-592000", "nonInterestIncome": "None", "operatingExpenses": "704720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13636000", "sellingGeneralAndAdministrative": "7220000", "netIncomeFromContinuingOperations": "-736154000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14613675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-736154000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20242000", "capitalExpenditures": "5302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42738000", "cashflowFromInvestment": "-23229000", "stockBasedCompensation": "673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "income_statement": { "revenue": 37541000, "cost_of_revenue": 23441000, "gross_profit": 14100000, "ebit": -27519000, "ebitda": -14349000, "pretax_income": -28146000, "tax_provision": -10269000, "net_income": -28146000, "net_income_to_common": -28146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 12583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000, "capital_expenditure": 4646000, "free_cash_flow": 4919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327375, "ticker_id": 3565, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:20:59.127110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27519000", "ebitda": "-14349000", "netIncome": "-28146000", "grossProfit": "14100000", "depreciation": "None", "totalRevenue": "37541000", "costOfRevenue": "23441000", "interestIncome": "None", "incomeBeforeTax": "-28146000", "interestExpense": "627000", "operatingIncome": "-16623000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-10269000", "reportedCurrency": "USD", "netInterestIncome": "-627000", "nonInterestIncome": "None", "operatingExpenses": "30723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13170000", "sellingGeneralAndAdministrative": "7037000", "netIncomeFromContinuingOperations": "-28146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273000", "capitalExpenditures": "4646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26340000", "cashflowFromInvestment": "-28338000", "stockBasedCompensation": "242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37541000, "cost_of_revenue": 23441000, "gross_profit": 14100000, "research_and_development": null, "selling_general_admin": 7037000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27519000, "depreciation_amortisation": 13170000, "ebitda": -14349000, "interest_expense": 627000, "interest_income": null, "other_non_operating": null, "pretax_income": -28146000, "tax_provision": -10269000, "effective_tax_rate": null, "net_income": -28146000, "net_income_continuing_ops": -28146000, "net_income_to_common": -28146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 12583000, "operating_cash_flow": 273000, "stock_based_compensation": 242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26340000, "free_cash_flow": 4919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27519000", "ebitda": "-14349000", "netIncome": "-28146000", "grossProfit": "14100000", "depreciation": "None", "totalRevenue": "37541000", "costOfRevenue": "23441000", "interestIncome": "None", "incomeBeforeTax": "-28146000", "interestExpense": "627000", "operatingIncome": "-16623000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-10269000", "reportedCurrency": "USD", "netInterestIncome": "-627000", "nonInterestIncome": "None", "operatingExpenses": "30723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13170000", "sellingGeneralAndAdministrative": "7037000", "netIncomeFromContinuingOperations": "-28146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "12583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "273000", "capitalExpenditures": "4646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26340000", "cashflowFromInvestment": "-28338000", "stockBasedCompensation": "242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "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" ] } } }