{ "ticker": { "uuid": "16b408c9-40d3-4693-b860-7aa98f1d0c45", "symbol": "BVS", "name": "Bioventus Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/16b408c9-40d3-4693-b860-7aa98f1d0c45/", "api_url": "https://sharemaestro.com/factors/api/tickers/16b408c9-40d3-4693-b860-7aa98f1d0c45/" }, "ticker_metadata": { "id": 5187, "uuid": "16b408c9-40d3-4693-b860-7aa98f1d0c45", "symbol": "BVS", "name": "Bioventus Inc", "asset_type": "equity", "market_cap": 600925000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Bioventus Inc., a medical device company, focuses on developing and commercializing clinical treatments that involve and enhance the body's natural healing process in the United States and internationally. The company is headquartered in Durham, North Carolina.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "16b408c9-40d3-4693-b860-7aa98f1d0c45", "symbol": "BVS", "name": "Bioventus Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/16b408c9-40d3-4693-b860-7aa98f1d0c45/", "api_url": "https://sharemaestro.com/factors/api/tickers/16b408c9-40d3-4693-b860-7aa98f1d0c45/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.94, "value": 0.73, "quality": 0.94, "momentum": 0.81, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 9.04, "market_cap": 632874950.64, "pe_ratio": 22.2202, "earnings_yield": 0.045, "ebitda_to_ev": 0.1239, "shareholder_yield": 0, "roe": 0.1508, "piotroski_f_score": 7, "momentum_12_1": 0.5695, "volatility_252d": 0.4157 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:29.195765+00:00", "batch_id": "" }, "size": { "price_close": 9.04, "market_cap": 632874950.64, "market_cap_usd": 632874950.64, "enterprise_value": 869104950.64, "shares_outstanding": 70008291, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.2202, "pb_ratio": 3.3503, "ptbv_ratio": null, "ps_ratio": 1.0982, "pcf_ratio": 6.1481, "pfcf_ratio": 6.0132, "ev_ebitda": 8.0714, "ev_ebit": 14.1719, "ev_sales": 1.5081, "ev_fcf": 8.2577, "earnings_yield": 0.045, "fcf_yield": 0.1211, "price_to_sales": 1.0982, "price_to_book": 3.3503, "price_to_cashflow": 6.1481, "ebitda_to_ev": 0.1239, "sales_yield": 0.6631 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6778, "operating_margin": 0.1064, "net_margin": 0.0494, "ebitda_margin": 0.1868, "fcf_margin": 0.1826, "roe": 0.1508, "roa": 0.0438, "roic": 0.1082, "roc_greenblatt": null, "asset_turnover": 0.8859, "cash_conversion": 3.6952, "accruals_ratio": -0.1145, "sbc_to_revenue": 0.0235, "piotroski_f_score": 7, "altman_z_score": 1.5827, "earnings_stability_5y": 19.6497, "revenue_stability_5y": 0.2223, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6005, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2037, "net_debt_to_ebitda": 2.1939, "debt_to_assets": 0.4182, "interest_coverage": 2.6317, "current_ratio": 1.6868, "quick_ratio": 1.1251, "net_debt": 236230000, "local_beta": 0.0016, "volatility_252d": 0.4157, "volatility_60d": 0.9276, "max_drawdown_12m": -0.1957, "risk_adjusted_momentum": 1.37 }, "growth": { "revenue_growth_1y": 0.0152, "revenue_growth_3y_cagr": 0.0352, "revenue_growth_5y_cagr": 0.1208, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.0673, "fcf_growth_1y": 2.8966, "book_value_growth_1y": 0.1802, "revenue_growth": 0.0152, "earnings_growth": null }, "momentum": { "price_return_1m": -0.139, "price_return_3m": 0.0749, "price_return_6m": 0.275, "price_return_9m": 0.2573, "price_return_12m": 0.3513, "price_return_12m_ex1m": 0.5695, "momentum_6m": 0.275, "momentum_12m": 0.3513, "momentum_12_1": 0.5695, "distance_from_52w_high": -0.1456, "distance_from_52w_low": 0.4628, "relative_strength": 0.1933 }, "raw_ttm": { "revenue_ttm": 576300000, "gross_profit_ttm": 390629000, "ebit_ttm": 61326000, "ebitda_ttm": 107677000, "net_income_ttm": 28482000, "eps_diluted_ttm": 0.4068, "operating_cash_flow_ttm": 102938000, "capital_expenditure_ttm": 2310000, "fcf_ttm": 105248000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23303000, "cash_and_equivalents": 35846000, "total_current_assets": 249813000, "total_current_liabilities": 148095000, "net_ppe": null, "total_assets": 650539000, "total_debt": 272076000, "total_equity": 188901000, "net_working_capital": 84622000, "book_value_per_share": 2.6983, "retained_earnings": -331816000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -178220000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 58, "rank_pb": 67, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 23, "rank_ev_ebitda": 27, "rank_ev_ebit": 55, "rank_earnings_yield": 58, "rank_fcf_yield": 33, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 28, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 24, "rank_fcf_margin": 51, "rank_piotroski": 10, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 34 }, "composites": { "value_composite": 27, "quality_composite": 6, "momentum_composite": 19, "growth_composite": 80, "yield_composite": 75, "svqf_composite": 79, "vc1_composite": 24, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.8284, "os_score": 0.94, "value_percentile": 0.73, "quality_percentile": 0.94, "momentum_percentile": 0.81, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 465, "ticker_id": 5187, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:29.195765+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.04, "market_cap": 632874950.64, "market_cap_usd": 632874950.64, "enterprise_value": 869104950.64, "shares_outstanding": 70008291, "fx_rate_to_usd": null, "pe_ratio": 22.22017241, "pb_ratio": 3.35029963, "ptbv_ratio": null, "ps_ratio": 1.09816927, "pcf_ratio": 6.14811781, "pfcf_ratio": 6.01317793, "ev_ebitda": 8.07140755, "ev_ebit": 14.17188388, "ev_sales": 1.5080773, "ev_fcf": 8.25768614, "earnings_yield": 0.04500415, "fcf_yield": 0.1210993, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67782231, "operating_margin": 0.10641333, "net_margin": 0.04942218, "ebitda_margin": 0.18684192, "fcf_margin": 0.1826271, "roe": 0.15077739, "roa": 0.04378216, "roic": 0.10818901, "roc_greenblatt": null, "asset_turnover": 0.88588079, "cash_conversion": 3.69524612, "accruals_ratio": -0.11445278, "sbc_to_revenue": 0.02346521, "debt_to_equity": 2.20366224, "net_debt_to_ebitda": 2.19387613, "debt_to_assets": 0.41823165, "interest_coverage": 2.63167832, "current_ratio": 1.6868429, "quick_ratio": 1.12512914, "net_debt": 236230000, "revenue_growth_1y": 0.01515063, "revenue_growth_3y_cagr": 0.03517844, "revenue_growth_5y_cagr": 0.12082655, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.06733443, "fcf_growth_1y": 2.89663088, "book_value_growth_1y": 0.18017582, "piotroski_f_score": 7, "altman_z_score": 1.58271281, "earnings_stability_5y": 19.64972, "revenue_stability_5y": 0.22234, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13904762, "price_return_3m": 0.07491082, "price_return_6m": 0.27503526, "price_return_9m": 0.25730181, "price_return_12m": 0.35127055, "price_return_12m_ex1m": 0.56950673, "distance_from_52w_high": -0.14555766, "distance_from_52w_low": 0.46278317, "relative_strength": 0.1933295, "local_beta": 0.0016, "volatility_252d": 0.415712, "volatility_60d": 0.92757, "max_drawdown_12m": -0.19565217, "revenue_ttm": 576300000, "gross_profit_ttm": 390629000, "ebit_ttm": 61326000, "ebitda_ttm": 107677000, "net_income_ttm": 28482000, "eps_diluted_ttm": 0.40683753, "operating_cash_flow_ttm": 102938000, "capital_expenditure_ttm": 2310000, "fcf_ttm": 105248000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23303000, "cash_and_equivalents": 35846000, "total_current_assets": 249813000, "total_current_liabilities": 148095000, "net_ppe": null, "total_assets": 650539000, "total_debt": 272076000, "total_equity": 188901000, "net_working_capital": 84622000, "book_value_per_share": 2.69826612, "retained_earnings": -331816000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -178220000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 58, "rank_pb": 67, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 23, "rank_ev_ebitda": 27, "rank_ev_ebit": 55, "rank_earnings_yield": 58, "rank_fcf_yield": 33, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 28, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 24, "rank_fcf_margin": 51, "rank_piotroski": 10, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 34, "value_composite": 27, "quality_composite": 6, "momentum_composite": 19, "growth_composite": 80, "yield_composite": 75, "svqf_composite": 79, "vc1_composite": 24, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 35, "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": 9.04, "os": 0.94, "value": 0.73, "quality": 0.94, "momentum": 0.81, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.2202, "earnings_yield": 0.045, "shareholder_yield": 0, "roe": 0.1508, "momentum_12_1": 0.5695, "complete_fields": { "id": 465, "ticker_id": 5187, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:29.195765+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.04, "market_cap": 632874950.64, "market_cap_usd": 632874950.64, "enterprise_value": 869104950.64, "shares_outstanding": 70008291, "fx_rate_to_usd": null, "pe_ratio": 22.22017241, "pb_ratio": 3.35029963, "ptbv_ratio": null, "ps_ratio": 1.09816927, "pcf_ratio": 6.14811781, "pfcf_ratio": 6.01317793, "ev_ebitda": 8.07140755, "ev_ebit": 14.17188388, "ev_sales": 1.5080773, "ev_fcf": 8.25768614, "earnings_yield": 0.04500415, "fcf_yield": 0.1210993, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67782231, "operating_margin": 0.10641333, "net_margin": 0.04942218, "ebitda_margin": 0.18684192, "fcf_margin": 0.1826271, "roe": 0.15077739, "roa": 0.04378216, "roic": 0.10818901, "roc_greenblatt": null, "asset_turnover": 0.88588079, "cash_conversion": 3.69524612, "accruals_ratio": -0.11445278, "sbc_to_revenue": 0.02346521, "debt_to_equity": 2.20366224, "net_debt_to_ebitda": 2.19387613, "debt_to_assets": 0.41823165, "interest_coverage": 2.63167832, "current_ratio": 1.6868429, "quick_ratio": 1.12512914, "net_debt": 236230000, "revenue_growth_1y": 0.01515063, "revenue_growth_3y_cagr": 0.03517844, "revenue_growth_5y_cagr": 0.12082655, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.06733443, "fcf_growth_1y": 2.89663088, "book_value_growth_1y": 0.18017582, "piotroski_f_score": 7, "altman_z_score": 1.58271281, "earnings_stability_5y": 19.64972, "revenue_stability_5y": 0.22234, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13904762, "price_return_3m": 0.07491082, "price_return_6m": 0.27503526, "price_return_9m": 0.25730181, "price_return_12m": 0.35127055, "price_return_12m_ex1m": 0.56950673, "distance_from_52w_high": -0.14555766, "distance_from_52w_low": 0.46278317, "relative_strength": 0.1933295, "local_beta": 0.0016, "volatility_252d": 0.415712, "volatility_60d": 0.92757, "max_drawdown_12m": -0.19565217, "revenue_ttm": 576300000, "gross_profit_ttm": 390629000, "ebit_ttm": 61326000, "ebitda_ttm": 107677000, "net_income_ttm": 28482000, "eps_diluted_ttm": 0.40683753, "operating_cash_flow_ttm": 102938000, "capital_expenditure_ttm": 2310000, "fcf_ttm": 105248000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23303000, "cash_and_equivalents": 35846000, "total_current_assets": 249813000, "total_current_liabilities": 148095000, "net_ppe": null, "total_assets": 650539000, "total_debt": 272076000, "total_equity": 188901000, "net_working_capital": 84622000, "book_value_per_share": 2.69826612, "retained_earnings": -331816000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -178220000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 58, "rank_pb": 67, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 23, "rank_ev_ebitda": 27, "rank_ev_ebit": 55, "rank_earnings_yield": 58, "rank_fcf_yield": 33, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 28, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 24, "rank_fcf_margin": 51, "rank_piotroski": 10, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 34, "value_composite": 27, "quality_composite": 6, "momentum_composite": 19, "growth_composite": 80, "yield_composite": 75, "svqf_composite": 79, "vc1_composite": 24, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 35, "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 568087000, "cost_of_revenue": 185657000, "gross_profit": 382430000, "ebit": 58547000, "ebitda": 105558000, "pretax_income": 25709000, "tax_provision": -1565000, "net_income": 22732000, "net_income_to_common": 22732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51238000, "total_current_assets": 272842000, "total_assets": 683559000, "short_term_debt": 19210000, "long_term_debt": 278951000, "total_debt": 298161000, "total_liabilities": 455112000, "total_equity": 184105000, "shares_outstanding": 68914895, "goodwill_and_intangibles": 375881000 }, "cash_flow": { "operating_cash_flow": 73976000, "capital_expenditure": 2562000, "free_cash_flow": 76538000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34202, "ticker_id": 5187, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58547000", "ebitda": "105558000", "netIncome": "22732000", "grossProfit": "382430000", "depreciation": "None", "totalRevenue": "568087000", "costOfRevenue": "185657000", "interestIncome": "None", "incomeBeforeTax": "25709000", "interestExpense": "26486000", "operatingIncome": "58547000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1565000", "reportedCurrency": "USD", "netInterestIncome": "-26486000", "nonInterestIncome": "None", "operatingExpenses": "323883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12113000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47011000", "sellingGeneralAndAdministrative": "314026000", "netIncomeFromContinuingOperations": "27274000" }, "balance": { "goodwill": "7462000", "inventory": "82236000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "683559000", "longTermDebt": "278951000", "shortTermDebt": "19210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "368419000", "reportedCurrency": "USD", "retainedEarnings": "-334929000", "totalLiabilities": "455112000", "otherCurrentAssets": "11065000", "totalCurrentAssets": "272842000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410717000", "currentAccountsPayable": "10928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311346000", "totalShareholderEquity": "184105000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130242000", "totalCurrentLiabilities": "160380000", "otherNonCurrentLiabilities": "15348000", "totalNonCurrentLiabilities": "294732000", "cashAndShortTermInvestments": "51238000", "commonStockSharesOutstanding": "68914895", "intangibleAssetsExcludingGoodwill": "368419000", "cashAndCashEquivalentsAtCarryingValue": "51238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8569000", "operatingCashflow": "73976000", "capitalExpenditures": "2562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61443000", "cashflowFromInvestment": "-3248000", "stockBasedCompensation": "12673000", "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": "47011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 568087000, "cost_of_revenue": 185657000, "gross_profit": 382430000, "research_and_development": 12113000, "selling_general_admin": 314026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58547000, "depreciation_amortisation": 47011000, "ebitda": 105558000, "interest_expense": 26486000, "interest_income": null, "other_non_operating": null, "pretax_income": 25709000, "tax_provision": -1565000, "effective_tax_rate": null, "net_income": 22732000, "net_income_continuing_ops": 27274000, "net_income_to_common": 22732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51238000, "short_term_investments": null, "net_receivables": 128303000, "inventory": 82236000, "other_current_assets": null, "total_current_assets": 272842000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 368419000, "goodwill_and_intangibles": 375881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 410717000, "total_assets": 683559000, "short_term_debt": 19210000, "accounts_payable": 10928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160380000, "long_term_debt": 278951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294732000, "total_liabilities": 455112000, "total_debt": 298161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334929000, "total_equity": 184105000, "shares_outstanding": 68914895, "operating_cash_flow": 73976000, "stock_based_compensation": 12673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3248000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61443000, "free_cash_flow": 76538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58547000", "ebitda": "105558000", "netIncome": "22732000", "grossProfit": "382430000", "depreciation": "None", "totalRevenue": "568087000", "costOfRevenue": "185657000", "interestIncome": "None", "incomeBeforeTax": "25709000", "interestExpense": "26486000", "operatingIncome": "58547000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1565000", "reportedCurrency": "USD", "netInterestIncome": "-26486000", "nonInterestIncome": "None", "operatingExpenses": "323883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12113000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47011000", "sellingGeneralAndAdministrative": "314026000", "netIncomeFromContinuingOperations": "27274000" }, "balance": { "goodwill": "7462000", "inventory": "82236000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "683559000", "longTermDebt": "278951000", "shortTermDebt": "19210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "368419000", "reportedCurrency": "USD", "retainedEarnings": "-334929000", "totalLiabilities": "455112000", "otherCurrentAssets": "11065000", "totalCurrentAssets": "272842000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410717000", "currentAccountsPayable": "10928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311346000", "totalShareholderEquity": "184105000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130242000", "totalCurrentLiabilities": "160380000", "otherNonCurrentLiabilities": "15348000", "totalNonCurrentLiabilities": "294732000", "cashAndShortTermInvestments": "51238000", "commonStockSharesOutstanding": "68914895", "intangibleAssetsExcludingGoodwill": "368419000", "cashAndCashEquivalentsAtCarryingValue": "51238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8569000", "operatingCashflow": "73976000", "capitalExpenditures": "2562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61443000", "cashflowFromInvestment": "-3248000", "stockBasedCompensation": "12673000", "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": "47011000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 573280000, "cost_of_revenue": 185054000, "gross_profit": 388226000, "ebit": -10334000, "ebitda": 39221000, "pretax_income": -49126000, "tax_provision": -5293000, "net_income": -33542000, "net_income_to_common": -33542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41582000, "total_current_assets": 275610000, "total_assets": 727956000, "short_term_debt": 27339000, "long_term_debt": 308288000, "total_debt": 335627000, "total_liabilities": 542352000, "total_equity": 147940000, "shares_outstanding": 65355154, "goodwill_and_intangibles": 412191000 }, "cash_flow": { "operating_cash_flow": 38795000, "capital_expenditure": 1006000, "free_cash_flow": 39801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34207, "ticker_id": 5187, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10334000", "ebitda": "39221000", "netIncome": "-33542000", "grossProfit": "388226000", "depreciation": "None", "totalRevenue": "573280000", "costOfRevenue": "185054000", "interestIncome": "None", "incomeBeforeTax": "-49126000", "interestExpense": "38792000", "operatingIncome": "-11979000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5293000", "reportedCurrency": "USD", "netInterestIncome": "-38792000", "nonInterestIncome": "None", "operatingExpenses": "400205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49555000", "sellingGeneralAndAdministrative": "322670000", "netIncomeFromContinuingOperations": "-43833000" }, "balance": { "goodwill": "7462000", "inventory": "92475000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "727956000", "longTermDebt": "308288000", "shortTermDebt": "27339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404729000", "reportedCurrency": "USD", "retainedEarnings": "-355078000", "totalLiabilities": "542352000", "otherCurrentAssets": "14160000", "totalCurrentAssets": "275610000", "currentLongTermDebt": "27339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452346000", "currentAccountsPayable": "23690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335627000", "totalShareholderEquity": "147940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155501000", "totalCurrentLiabilities": "210398000", "otherNonCurrentLiabilities": "23102000", "totalNonCurrentLiabilities": "331954000", "cashAndShortTermInvestments": "41582000", "commonStockSharesOutstanding": "65355154", "intangibleAssetsExcludingGoodwill": "404729000", "cashAndCashEquivalentsAtCarryingValue": "41582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16435000", "operatingCashflow": "38795000", "capitalExpenditures": "1006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54580000", "cashflowFromInvestment": "22963000", "stockBasedCompensation": "10058000", "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": "49555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573280000, "cost_of_revenue": 185054000, "gross_profit": 388226000, "research_and_development": 13639000, "selling_general_admin": 322670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10334000, "depreciation_amortisation": 49555000, "ebitda": 39221000, "interest_expense": 38792000, "interest_income": null, "other_non_operating": null, "pretax_income": -49126000, "tax_provision": -5293000, "effective_tax_rate": null, "net_income": -33542000, "net_income_continuing_ops": -43833000, "net_income_to_common": -33542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41582000, "short_term_investments": null, "net_receivables": 127393000, "inventory": 92475000, "other_current_assets": null, "total_current_assets": 275610000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 404729000, "goodwill_and_intangibles": 412191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 452346000, "total_assets": 727956000, "short_term_debt": 27339000, "accounts_payable": 23690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210398000, "long_term_debt": 308288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331954000, "total_liabilities": 542352000, "total_debt": 335627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355078000, "total_equity": 147940000, "shares_outstanding": 65355154, "operating_cash_flow": 38795000, "stock_based_compensation": 10058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22963000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54580000, "free_cash_flow": 39801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10334000", "ebitda": "39221000", "netIncome": "-33542000", "grossProfit": "388226000", "depreciation": "None", "totalRevenue": "573280000", "costOfRevenue": "185054000", "interestIncome": "None", "incomeBeforeTax": "-49126000", "interestExpense": "38792000", "operatingIncome": "-11979000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5293000", "reportedCurrency": "USD", "netInterestIncome": "-38792000", "nonInterestIncome": "None", "operatingExpenses": "400205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49555000", "sellingGeneralAndAdministrative": "322670000", "netIncomeFromContinuingOperations": "-43833000" }, "balance": { "goodwill": "7462000", "inventory": "92475000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "727956000", "longTermDebt": "308288000", "shortTermDebt": "27339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404729000", "reportedCurrency": "USD", "retainedEarnings": "-355078000", "totalLiabilities": "542352000", "otherCurrentAssets": "14160000", "totalCurrentAssets": "275610000", "currentLongTermDebt": "27339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452346000", "currentAccountsPayable": "23690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335627000", "totalShareholderEquity": "147940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155501000", "totalCurrentLiabilities": "210398000", "otherNonCurrentLiabilities": "23102000", "totalNonCurrentLiabilities": "331954000", "cashAndShortTermInvestments": "41582000", "commonStockSharesOutstanding": "65355154", "intangibleAssetsExcludingGoodwill": "404729000", "cashAndCashEquivalentsAtCarryingValue": "41582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16435000", "operatingCashflow": "38795000", "capitalExpenditures": "1006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54580000", "cashflowFromInvestment": "22963000", "stockBasedCompensation": "10058000", "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": "49555000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 512345000, "cost_of_revenue": 184152000, "gross_profit": 328193000, "ebit": -80435000, "ebitda": -23070000, "pretax_income": -121111000, "tax_provision": 85000, "net_income": -156230000, "net_income_to_common": -156230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36964000, "total_current_assets": 267999000, "total_assets": 810910000, "short_term_debt": 27848000, "long_term_debt": 366998000, "total_debt": 394846000, "total_liabilities": 589792000, "total_equity": 173591000, "shares_outstanding": 62647554, "goodwill_and_intangibles": 489812000 }, "cash_flow": { "operating_cash_flow": 15344000, "capital_expenditure": 7362000, "free_cash_flow": 22706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34212, "ticker_id": 5187, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80435000", "ebitda": "-23070000", "netIncome": "-156230000", "grossProfit": "328193000", "depreciation": "None", "totalRevenue": "512345000", "costOfRevenue": "184152000", "interestIncome": "None", "incomeBeforeTax": "-121111000", "interestExpense": "40676000", "operatingIncome": "-81725000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "-51559000", "nonInterestIncome": "None", "operatingExpenses": "409918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13446000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57365000", "sellingGeneralAndAdministrative": "300026000", "netIncomeFromContinuingOperations": "-203757000" }, "balance": { "goodwill": "7462000", "inventory": "91333000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "810910000", "longTermDebt": "366998000", "shortTermDebt": "27848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "482350000", "reportedCurrency": "USD", "retainedEarnings": "-321536000", "totalLiabilities": "589792000", "otherCurrentAssets": "16913000", "totalCurrentAssets": "267999000", "currentLongTermDebt": "27848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542911000", "currentAccountsPayable": "23038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394846000", "totalShareholderEquity": "173591000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119862000", "totalCurrentLiabilities": "175497000", "otherNonCurrentLiabilities": "46084000", "totalNonCurrentLiabilities": "414295000", "cashAndShortTermInvestments": "36964000", "commonStockSharesOutstanding": "62647554", "intangibleAssetsExcludingGoodwill": "482350000", "cashAndCashEquivalentsAtCarryingValue": "36964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5991000", "operatingCashflow": "15344000", "capitalExpenditures": "7362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26653000", "cashflowFromInvestment": "15807000", "stockBasedCompensation": "2722000", "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": "57365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 512345000, "cost_of_revenue": 184152000, "gross_profit": 328193000, "research_and_development": 13446000, "selling_general_admin": 300026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80435000, "depreciation_amortisation": 57365000, "ebitda": -23070000, "interest_expense": 40676000, "interest_income": null, "other_non_operating": null, "pretax_income": -121111000, "tax_provision": 85000, "effective_tax_rate": null, "net_income": -156230000, "net_income_continuing_ops": -203757000, "net_income_to_common": -156230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36964000, "short_term_investments": null, "net_receivables": 122789000, "inventory": 91333000, "other_current_assets": null, "total_current_assets": 267999000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 482350000, "goodwill_and_intangibles": 489812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542911000, "total_assets": 810910000, "short_term_debt": 27848000, "accounts_payable": 23038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175497000, "long_term_debt": 366998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 414295000, "total_liabilities": 589792000, "total_debt": 394846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -321536000, "total_equity": 173591000, "shares_outstanding": 62647554, "operating_cash_flow": 15344000, "stock_based_compensation": 2722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15807000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26653000, "free_cash_flow": 22706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-80435000", "ebitda": "-23070000", "netIncome": "-156230000", "grossProfit": "328193000", "depreciation": "None", "totalRevenue": "512345000", "costOfRevenue": "184152000", "interestIncome": "None", "incomeBeforeTax": "-121111000", "interestExpense": "40676000", "operatingIncome": "-81725000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "-51559000", "nonInterestIncome": "None", "operatingExpenses": "409918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13446000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57365000", "sellingGeneralAndAdministrative": "300026000", "netIncomeFromContinuingOperations": "-203757000" }, "balance": { "goodwill": "7462000", "inventory": "91333000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "810910000", "longTermDebt": "366998000", "shortTermDebt": "27848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "482350000", "reportedCurrency": "USD", "retainedEarnings": "-321536000", "totalLiabilities": "589792000", "otherCurrentAssets": "16913000", "totalCurrentAssets": "267999000", "currentLongTermDebt": "27848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542911000", "currentAccountsPayable": "23038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394846000", "totalShareholderEquity": "173591000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119862000", "totalCurrentLiabilities": "175497000", "otherNonCurrentLiabilities": "46084000", "totalNonCurrentLiabilities": "414295000", "cashAndShortTermInvestments": "36964000", "commonStockSharesOutstanding": "62647554", "intangibleAssetsExcludingGoodwill": "482350000", "cashAndCashEquivalentsAtCarryingValue": "36964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5991000", "operatingCashflow": "15344000", "capitalExpenditures": "7362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26653000", "cashflowFromInvestment": "15807000", "stockBasedCompensation": "2722000", "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": "57365000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 512117000, "cost_of_revenue": 181037000, "gross_profit": 331080000, "ebit": -177004000, "ebitda": -121606000, "pretax_income": -189025000, "tax_provision": -44374000, "net_income": -158704000, "net_income_to_common": -158704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30186000, "total_current_assets": 272575000, "total_assets": 1372649000, "short_term_debt": 33056000, "long_term_debt": 385010000, "total_debt": 418066000, "total_liabilities": 960427000, "total_equity": 325238000, "shares_outstanding": 61389107, "goodwill_and_intangibles": 647313000 }, "cash_flow": { "operating_cash_flow": -13537000, "capital_expenditure": 1478000, "free_cash_flow": -12059000, "dividends_paid": 3352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34217, "ticker_id": 5187, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-177004000", "ebitda": "-121606000", "netIncome": "-158704000", "grossProfit": "331080000", "depreciation": "None", "totalRevenue": "512117000", "costOfRevenue": "181037000", "interestIncome": "None", "incomeBeforeTax": "-189025000", "interestExpense": "12021000", "operatingIncome": "-167234000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-44374000", "reportedCurrency": "USD", "netInterestIncome": "-25795000", "nonInterestIncome": "None", "operatingExpenses": "498314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23854000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55398000", "sellingGeneralAndAdministrative": "326931000", "netIncomeFromContinuingOperations": "-213391000" }, "balance": { "goodwill": "7462000", "inventory": "84766000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1372649000", "longTermDebt": "385010000", "shortTermDebt": "33056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "639851000", "reportedCurrency": "USD", "retainedEarnings": "-165306000", "totalLiabilities": "960427000", "otherCurrentAssets": "21328000", "totalCurrentAssets": "272575000", "currentLongTermDebt": "33056000", "longTermInvestments": "2636000", "shortTermInvestments": "None", "currentNetReceivables": "136295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1100074000", "currentAccountsPayable": "36697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418066000", "totalShareholderEquity": "325238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231692000", "totalCurrentLiabilities": "304017000", "otherNonCurrentLiabilities": "110020000", "totalNonCurrentLiabilities": "656410000", "cashAndShortTermInvestments": "30186000", "commonStockSharesOutstanding": "61389107", "intangibleAssetsExcludingGoodwill": "639851000", "cashAndCashEquivalentsAtCarryingValue": "30186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144651000", "profitLoss": "None", "dividendPayout": "3352000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18618000", "operatingCashflow": "-13537000", "capitalExpenditures": "1478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62076000", "cashflowFromInvestment": "-116436000", "stockBasedCompensation": "17585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 512117000, "cost_of_revenue": 181037000, "gross_profit": 331080000, "research_and_development": 23854000, "selling_general_admin": 326931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -177004000, "depreciation_amortisation": 55398000, "ebitda": -121606000, "interest_expense": 12021000, "interest_income": null, "other_non_operating": null, "pretax_income": -189025000, "tax_provision": -44374000, "effective_tax_rate": null, "net_income": -158704000, "net_income_continuing_ops": -213391000, "net_income_to_common": -158704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30186000, "short_term_investments": null, "net_receivables": 136295000, "inventory": 84766000, "other_current_assets": null, "total_current_assets": 272575000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 639851000, "goodwill_and_intangibles": 647313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1100074000, "total_assets": 1372649000, "short_term_debt": 33056000, "accounts_payable": 36697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304017000, "long_term_debt": 385010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656410000, "total_liabilities": 960427000, "total_debt": 418066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -165306000, "total_equity": 325238000, "shares_outstanding": 61389107, "operating_cash_flow": -13537000, "stock_based_compensation": 17585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116436000, "dividends_paid": 3352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62076000, "free_cash_flow": -12059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-177004000", "ebitda": "-121606000", "netIncome": "-158704000", "grossProfit": "331080000", "depreciation": "None", "totalRevenue": "512117000", "costOfRevenue": "181037000", "interestIncome": "None", "incomeBeforeTax": "-189025000", "interestExpense": "12021000", "operatingIncome": "-167234000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-44374000", "reportedCurrency": "USD", "netInterestIncome": "-25795000", "nonInterestIncome": "None", "operatingExpenses": "498314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23854000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55398000", "sellingGeneralAndAdministrative": "326931000", "netIncomeFromContinuingOperations": "-213391000" }, "balance": { "goodwill": "7462000", "inventory": "84766000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1372649000", "longTermDebt": "385010000", "shortTermDebt": "33056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "639851000", "reportedCurrency": "USD", "retainedEarnings": "-165306000", "totalLiabilities": "960427000", "otherCurrentAssets": "21328000", "totalCurrentAssets": "272575000", "currentLongTermDebt": "33056000", "longTermInvestments": "2636000", "shortTermInvestments": "None", "currentNetReceivables": "136295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1100074000", "currentAccountsPayable": "36697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418066000", "totalShareholderEquity": "325238000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "231692000", "totalCurrentLiabilities": "304017000", "otherNonCurrentLiabilities": "110020000", "totalNonCurrentLiabilities": "656410000", "cashAndShortTermInvestments": "30186000", "commonStockSharesOutstanding": "61389107", "intangibleAssetsExcludingGoodwill": "639851000", "cashAndCashEquivalentsAtCarryingValue": "30186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144651000", "profitLoss": "None", "dividendPayout": "3352000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18618000", "operatingCashflow": "-13537000", "capitalExpenditures": "1478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62076000", "cashflowFromInvestment": "-116436000", "stockBasedCompensation": "17585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55398000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 430898000, "cost_of_revenue": 128192000, "gross_profit": 302706000, "ebit": 10600000, "ebitda": 45475000, "pretax_income": 9488000, "tax_provision": -1966000, "net_income": 19375000, "net_income_to_common": 19375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43933000, "total_current_assets": 263103000, "total_assets": 1225862000, "short_term_debt": 18038000, "long_term_debt": 339644000, "total_debt": 357682000, "total_liabilities": 692073000, "total_equity": 458924000, "shares_outstanding": 45472483, "goodwill_and_intangibles": 842816000 }, "cash_flow": { "operating_cash_flow": 22991000, "capital_expenditure": 7370000, "free_cash_flow": 30361000, "dividends_paid": 367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34222, "ticker_id": 5187, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10600000", "ebitda": "45475000", "netIncome": "19375000", "grossProfit": "302706000", "depreciation": "None", "totalRevenue": "430898000", "costOfRevenue": "128192000", "interestIncome": "None", "incomeBeforeTax": "9488000", "interestExpense": "1112000", "operatingIncome": "12061000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1966000", "reportedCurrency": "USD", "netInterestIncome": "-1112000", "nonInterestIncome": "None", "operatingExpenses": "290645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19039000", "otherNonOperatingIncome": "-3329000", "costofGoodsAndServicesSold": "128192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34875000", "sellingGeneralAndAdministrative": "250380000", "netIncomeFromContinuingOperations": "9586000" }, "balance": { "goodwill": "147623000", "inventory": "61688000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "1225862000", "longTermDebt": "339644000", "shortTermDebt": "18038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "695193000", "reportedCurrency": "USD", "retainedEarnings": "-6602000", "totalLiabilities": "692073000", "otherCurrentAssets": "32519000", "totalCurrentAssets": "263103000", "currentLongTermDebt": "18038000", "longTermInvestments": "29291000", "shortTermInvestments": "None", "currentNetReceivables": "124963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962759000", "currentAccountsPayable": "16915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22985000", "shortLongTermDebtTotal": "357682000", "totalShareholderEquity": "458924000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137767000", "totalCurrentLiabilities": "180859000", "otherNonCurrentLiabilities": "38052000", "totalNonCurrentLiabilities": "511214000", "cashAndShortTermInvestments": "43933000", "commonStockSharesOutstanding": "45472483", "intangibleAssetsExcludingGoodwill": "695193000", "cashAndCashEquivalentsAtCarryingValue": "43933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9586000", "profitLoss": "None", "dividendPayout": "367000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3183000", "operatingCashflow": "22991000", "capitalExpenditures": "7370000", "changeInReceivables": "-20052000", "changeInExchangeRate": "None", "cashflowFromFinancing": "273371000", "cashflowFromInvestment": "-283760000", "stockBasedCompensation": "-4512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430898000, "cost_of_revenue": 128192000, "gross_profit": 302706000, "research_and_development": 19039000, "selling_general_admin": 250380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10600000, "depreciation_amortisation": 34875000, "ebitda": 45475000, "interest_expense": 1112000, "interest_income": null, "other_non_operating": null, "pretax_income": 9488000, "tax_provision": -1966000, "effective_tax_rate": null, "net_income": 19375000, "net_income_continuing_ops": 9586000, "net_income_to_common": 19375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43933000, "short_term_investments": null, "net_receivables": 124963000, "inventory": 61688000, "other_current_assets": null, "total_current_assets": 263103000, "net_ppe": null, "goodwill": 147623000, "intangible_assets": 695193000, "goodwill_and_intangibles": 842816000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 962759000, "total_assets": 1225862000, "short_term_debt": 18038000, "accounts_payable": 16915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180859000, "long_term_debt": 339644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511214000, "total_liabilities": 692073000, "total_debt": 357682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6602000, "total_equity": 458924000, "shares_outstanding": 45472483, "operating_cash_flow": 22991000, "stock_based_compensation": -4512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283760000, "dividends_paid": 367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 273371000, "free_cash_flow": 30361000, "net_change_in_cash": 12602000 }, "raw_data": { "income": { "ebit": "10600000", "ebitda": "45475000", "netIncome": "19375000", "grossProfit": "302706000", "depreciation": "None", "totalRevenue": "430898000", "costOfRevenue": "128192000", "interestIncome": "None", "incomeBeforeTax": "9488000", "interestExpense": "1112000", "operatingIncome": "12061000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1966000", "reportedCurrency": "USD", "netInterestIncome": "-1112000", "nonInterestIncome": "None", "operatingExpenses": "290645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19039000", "otherNonOperatingIncome": "-3329000", "costofGoodsAndServicesSold": "128192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34875000", "sellingGeneralAndAdministrative": "250380000", "netIncomeFromContinuingOperations": "9586000" }, "balance": { "goodwill": "147623000", "inventory": "61688000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "1225862000", "longTermDebt": "339644000", "shortTermDebt": "18038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "695193000", "reportedCurrency": "USD", "retainedEarnings": "-6602000", "totalLiabilities": "692073000", "otherCurrentAssets": "32519000", "totalCurrentAssets": "263103000", "currentLongTermDebt": "18038000", "longTermInvestments": "29291000", "shortTermInvestments": "None", "currentNetReceivables": "124963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "962759000", "currentAccountsPayable": "16915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22985000", "shortLongTermDebtTotal": "357682000", "totalShareholderEquity": "458924000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137767000", "totalCurrentLiabilities": "180859000", "otherNonCurrentLiabilities": "38052000", "totalNonCurrentLiabilities": "511214000", "cashAndShortTermInvestments": "43933000", "commonStockSharesOutstanding": "45472483", "intangibleAssetsExcludingGoodwill": "695193000", "cashAndCashEquivalentsAtCarryingValue": "43933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9586000", "profitLoss": "None", "dividendPayout": "367000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3183000", "operatingCashflow": "22991000", "capitalExpenditures": "7370000", "changeInReceivables": "-20052000", "changeInExchangeRate": "None", "cashflowFromFinancing": "273371000", "cashflowFromInvestment": "-283760000", "stockBasedCompensation": "-4512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 321161000, "cost_of_revenue": 87642000, "gross_profit": 233519000, "ebit": 25665000, "ebitda": 54308000, "pretax_income": 15914000, "tax_provision": 1192000, "net_income": 16411000, "net_income_to_common": 16411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86839000, "total_current_assets": 211794000, "total_assets": 494466000, "short_term_debt": 15000000, "long_term_debt": 173378000, "total_debt": 188378000, "total_liabilities": 350306000, "total_equity": 142241000, "shares_outstanding": 37697158, "goodwill_and_intangibles": 241450000 }, "cash_flow": { "operating_cash_flow": 71799000, "capital_expenditure": 20672000, "free_cash_flow": 92471000, "dividends_paid": 19886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34227, "ticker_id": 5187, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25665000", "ebitda": "54308000", "netIncome": "16411000", "grossProfit": "233519000", "depreciation": "None", "totalRevenue": "321161000", "costOfRevenue": "87642000", "interestIncome": "None", "incomeBeforeTax": "15914000", "interestExpense": "9751000", "operatingIncome": "21237000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1192000", "reportedCurrency": "USD", "netInterestIncome": "-9751000", "nonInterestIncome": "None", "operatingExpenses": "212282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11202000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28643000", "sellingGeneralAndAdministrative": "190309000", "netIncomeFromContinuingOperations": "14722000" }, "balance": { "goodwill": "49800000", "inventory": "29120000", "commonStock": "285173000", "currentDebt": "None", "investments": "None", "totalAssets": "494466000", "longTermDebt": "173378000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "191650000", "reportedCurrency": "USD", "retainedEarnings": "-144539000", "totalLiabilities": "350306000", "otherCurrentAssets": "7552000", "totalCurrentAssets": "211794000", "currentLongTermDebt": "15000000", "longTermInvestments": "19382000", "shortTermInvestments": "19382000", "currentNetReceivables": "88283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282672000", "currentAccountsPayable": "4422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21840000", "shortLongTermDebtTotal": "188378000", "totalShareholderEquity": "142241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100733000", "totalCurrentLiabilities": "122589000", "otherNonCurrentLiabilities": "21728000", "totalNonCurrentLiabilities": "227717000", "cashAndShortTermInvestments": "86839000", "commonStockSharesOutstanding": "37697158", "intangibleAssetsExcludingGoodwill": "191650000", "cashAndCashEquivalentsAtCarryingValue": "86839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "19886000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-528000", "operatingCashflow": "71799000", "capitalExpenditures": "20672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29569000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "10103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321161000, "cost_of_revenue": 87642000, "gross_profit": 233519000, "research_and_development": 11202000, "selling_general_admin": 190309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25665000, "depreciation_amortisation": 28643000, "ebitda": 54308000, "interest_expense": 9751000, "interest_income": null, "other_non_operating": null, "pretax_income": 15914000, "tax_provision": 1192000, "effective_tax_rate": null, "net_income": 16411000, "net_income_continuing_ops": 14722000, "net_income_to_common": 16411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86839000, "short_term_investments": 19382000, "net_receivables": 88283000, "inventory": 29120000, "other_current_assets": null, "total_current_assets": 211794000, "net_ppe": null, "goodwill": 49800000, "intangible_assets": 191650000, "goodwill_and_intangibles": 241450000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 282672000, "total_assets": 494466000, "short_term_debt": 15000000, "accounts_payable": 4422000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122589000, "long_term_debt": 173378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227717000, "total_liabilities": 350306000, "total_debt": 188378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144539000, "total_equity": 142241000, "shares_outstanding": 37697158, "operating_cash_flow": 71799000, "stock_based_compensation": 10103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20500000, "dividends_paid": 19886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29569000, "free_cash_flow": 92471000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25665000", "ebitda": "54308000", "netIncome": "16411000", "grossProfit": "233519000", "depreciation": "None", "totalRevenue": "321161000", "costOfRevenue": "87642000", "interestIncome": "None", "incomeBeforeTax": "15914000", "interestExpense": "9751000", "operatingIncome": "21237000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1192000", "reportedCurrency": "USD", "netInterestIncome": "-9751000", "nonInterestIncome": "None", "operatingExpenses": "212282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11202000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28643000", "sellingGeneralAndAdministrative": "190309000", "netIncomeFromContinuingOperations": "14722000" }, "balance": { "goodwill": "49800000", "inventory": "29120000", "commonStock": "285173000", "currentDebt": "None", "investments": "None", "totalAssets": "494466000", "longTermDebt": "173378000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "191650000", "reportedCurrency": "USD", "retainedEarnings": "-144539000", "totalLiabilities": "350306000", "otherCurrentAssets": "7552000", "totalCurrentAssets": "211794000", "currentLongTermDebt": "15000000", "longTermInvestments": "19382000", "shortTermInvestments": "19382000", "currentNetReceivables": "88283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282672000", "currentAccountsPayable": "4422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21840000", "shortLongTermDebtTotal": "188378000", "totalShareholderEquity": "142241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100733000", "totalCurrentLiabilities": "122589000", "otherNonCurrentLiabilities": "21728000", "totalNonCurrentLiabilities": "227717000", "cashAndShortTermInvestments": "86839000", "commonStockSharesOutstanding": "37697158", "intangibleAssetsExcludingGoodwill": "191650000", "cashAndCashEquivalentsAtCarryingValue": "86839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "19886000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-528000", "operatingCashflow": "71799000", "capitalExpenditures": "20672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29569000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "10103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 340141000, "cost_of_revenue": 90935000, "gross_profit": 249206000, "ebit": 31268000, "ebitda": 61584000, "pretax_income": 9689000, "tax_provision": 1576000, "net_income": 6851000, "net_income_to_common": 6851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64520000, "total_current_assets": 183033000, "total_assets": 472407000, "short_term_debt": 10000000, "long_term_debt": 187965000, "total_debt": 197965000, "total_liabilities": 326790000, "total_equity": 142982000, "shares_outstanding": 56825325, "goodwill_and_intangibles": 266310000 }, "cash_flow": { "operating_cash_flow": 40713000, "capital_expenditure": 8342000, "free_cash_flow": 49055000, "dividends_paid": 9137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34232, "ticker_id": 5187, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31268000", "ebitda": "61584000", "netIncome": "6851000", "grossProfit": "249206000", "depreciation": "None", "totalRevenue": "340141000", "costOfRevenue": "90935000", "interestIncome": "None", "incomeBeforeTax": "9689000", "interestExpense": "21579000", "operatingIncome": "31193000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1576000", "reportedCurrency": "USD", "netInterestIncome": "-21579000", "nonInterestIncome": "None", "operatingExpenses": "218013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11055000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30316000", "sellingGeneralAndAdministrative": "196124000", "netIncomeFromContinuingOperations": "8113000" }, "balance": { "goodwill": "49800000", "inventory": "27326000", "commonStock": "285147000", "currentDebt": "None", "investments": "None", "totalAssets": "472407000", "longTermDebt": "187965000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "216510000", "reportedCurrency": "USD", "retainedEarnings": "-141700000", "totalLiabilities": "326790000", "otherCurrentAssets": "6059000", "totalCurrentAssets": "183033000", "currentLongTermDebt": "10000000", "longTermInvestments": "3308000", "shortTermInvestments": "None", "currentNetReceivables": "85128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289374000", "currentAccountsPayable": "6440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19756000", "shortLongTermDebtTotal": "197965000", "totalShareholderEquity": "142982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70020000", "totalCurrentLiabilities": "89015000", "otherNonCurrentLiabilities": "20681000", "totalNonCurrentLiabilities": "237775000", "cashAndShortTermInvestments": "64520000", "commonStockSharesOutstanding": "56825325", "intangibleAssetsExcludingGoodwill": "216510000", "cashAndCashEquivalentsAtCarryingValue": "64520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8113000", "profitLoss": "None", "dividendPayout": "9137000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1427000", "operatingCashflow": "40713000", "capitalExpenditures": "8342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10951000", "cashflowFromInvestment": "-7912000", "stockBasedCompensation": "10844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340141000, "cost_of_revenue": 90935000, "gross_profit": 249206000, "research_and_development": 11055000, "selling_general_admin": 196124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31268000, "depreciation_amortisation": 30316000, "ebitda": 61584000, "interest_expense": 21579000, "interest_income": null, "other_non_operating": null, "pretax_income": 9689000, "tax_provision": 1576000, "effective_tax_rate": null, "net_income": 6851000, "net_income_continuing_ops": 8113000, "net_income_to_common": 6851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64520000, "short_term_investments": null, "net_receivables": 85128000, "inventory": 27326000, "other_current_assets": null, "total_current_assets": 183033000, "net_ppe": null, "goodwill": 49800000, "intangible_assets": 216510000, "goodwill_and_intangibles": 266310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289374000, "total_assets": 472407000, "short_term_debt": 10000000, "accounts_payable": 6440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89015000, "long_term_debt": 187965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237775000, "total_liabilities": 326790000, "total_debt": 197965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -141700000, "total_equity": 142982000, "shares_outstanding": 56825325, "operating_cash_flow": 40713000, "stock_based_compensation": 10844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7912000, "dividends_paid": 9137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10951000, "free_cash_flow": 49055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31268000", "ebitda": "61584000", "netIncome": "6851000", "grossProfit": "249206000", "depreciation": "None", "totalRevenue": "340141000", "costOfRevenue": "90935000", "interestIncome": "None", "incomeBeforeTax": "9689000", "interestExpense": "21579000", "operatingIncome": "31193000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1576000", "reportedCurrency": "USD", "netInterestIncome": "-21579000", "nonInterestIncome": "None", "operatingExpenses": "218013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11055000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30316000", "sellingGeneralAndAdministrative": "196124000", "netIncomeFromContinuingOperations": "8113000" }, "balance": { "goodwill": "49800000", "inventory": "27326000", "commonStock": "285147000", "currentDebt": "None", "investments": "None", "totalAssets": "472407000", "longTermDebt": "187965000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "216510000", "reportedCurrency": "USD", "retainedEarnings": "-141700000", "totalLiabilities": "326790000", "otherCurrentAssets": "6059000", "totalCurrentAssets": "183033000", "currentLongTermDebt": "10000000", "longTermInvestments": "3308000", "shortTermInvestments": "None", "currentNetReceivables": "85128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289374000", "currentAccountsPayable": "6440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19756000", "shortLongTermDebtTotal": "197965000", "totalShareholderEquity": "142982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70020000", "totalCurrentLiabilities": "89015000", "otherNonCurrentLiabilities": "20681000", "totalNonCurrentLiabilities": "237775000", "cashAndShortTermInvestments": "64520000", "commonStockSharesOutstanding": "56825325", "intangibleAssetsExcludingGoodwill": "216510000", "cashAndCashEquivalentsAtCarryingValue": "64520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8113000", "profitLoss": "None", "dividendPayout": "9137000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1427000", "operatingCashflow": "40713000", "capitalExpenditures": "8342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10951000", "cashflowFromInvestment": "-7912000", "stockBasedCompensation": "10844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 319177000, "cost_of_revenue": 84168000, "gross_profit": 235009000, "ebit": 25278000, "ebitda": 54516000, "pretax_income": 6107000, "tax_provision": 1664000, "net_income": -12207000, "net_income_to_common": -12207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42774000, "total_current_assets": 148354000, "total_assets": 442723000, "short_term_debt": 5250000, "long_term_debt": 189578000, "total_debt": 194828000, "total_liabilities": 297456000, "total_equity": 145267000, "shares_outstanding": 56825325, "goodwill_and_intangibles": 286829000 }, "cash_flow": { "operating_cash_flow": 45187000, "capital_expenditure": 6061000, "free_cash_flow": 51248000, "dividends_paid": 7846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34236, "ticker_id": 5187, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25278000", "ebitda": "54516000", "netIncome": "-12207000", "grossProfit": "235009000", "depreciation": "None", "totalRevenue": "319177000", "costOfRevenue": "84168000", "interestIncome": "None", "incomeBeforeTax": "6107000", "interestExpense": "19171000", "operatingIncome": "25504000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1664000", "reportedCurrency": "USD", "netInterestIncome": "-19171000", "nonInterestIncome": "None", "operatingExpenses": "209505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8095000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29238000", "sellingGeneralAndAdministrative": "191672000", "netIncomeFromContinuingOperations": "4443000" }, "balance": { "goodwill": "49800000", "inventory": "27396000", "commonStock": "285153000", "currentDebt": "None", "investments": "None", "totalAssets": "442723000", "longTermDebt": "189578000", "shortTermDebt": "5250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "237029000", "reportedCurrency": "USD", "retainedEarnings": "-139821000", "totalLiabilities": "297456000", "otherCurrentAssets": "5143000", "totalCurrentAssets": "148354000", "currentLongTermDebt": "5250000", "longTermInvestments": "2781000", "shortTermInvestments": "None", "currentNetReceivables": "73041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294369000", "currentAccountsPayable": "8207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4759000", "shortLongTermDebtTotal": "194828000", "totalShareholderEquity": "145267000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49939000", "totalCurrentLiabilities": "65428000", "otherNonCurrentLiabilities": "5432000", "totalNonCurrentLiabilities": "232028000", "cashAndShortTermInvestments": "42774000", "commonStockSharesOutstanding": "56825325", "intangibleAssetsExcludingGoodwill": "237029000", "cashAndCashEquivalentsAtCarryingValue": "42774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4443000", "profitLoss": "None", "dividendPayout": "7846000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3256000", "operatingCashflow": "45187000", "capitalExpenditures": "6061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13256000", "cashflowFromInvestment": "-6101000", "stockBasedCompensation": "14325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 319177000, "cost_of_revenue": 84168000, "gross_profit": 235009000, "research_and_development": 8095000, "selling_general_admin": 191672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25278000, "depreciation_amortisation": 29238000, "ebitda": 54516000, "interest_expense": 19171000, "interest_income": null, "other_non_operating": null, "pretax_income": 6107000, "tax_provision": 1664000, "effective_tax_rate": null, "net_income": -12207000, "net_income_continuing_ops": 4443000, "net_income_to_common": -12207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42774000, "short_term_investments": null, "net_receivables": 73041000, "inventory": 27396000, "other_current_assets": null, "total_current_assets": 148354000, "net_ppe": null, "goodwill": 49800000, "intangible_assets": 237029000, "goodwill_and_intangibles": 286829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294369000, "total_assets": 442723000, "short_term_debt": 5250000, "accounts_payable": 8207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65428000, "long_term_debt": 189578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232028000, "total_liabilities": 297456000, "total_debt": 194828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139821000, "total_equity": 145267000, "shares_outstanding": 56825325, "operating_cash_flow": 45187000, "stock_based_compensation": 14325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6101000, "dividends_paid": 7846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13256000, "free_cash_flow": 51248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25278000", "ebitda": "54516000", "netIncome": "-12207000", "grossProfit": "235009000", "depreciation": "None", "totalRevenue": "319177000", "costOfRevenue": "84168000", "interestIncome": "None", "incomeBeforeTax": "6107000", "interestExpense": "19171000", "operatingIncome": "25504000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1664000", "reportedCurrency": "USD", "netInterestIncome": "-19171000", "nonInterestIncome": "None", "operatingExpenses": "209505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8095000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29238000", "sellingGeneralAndAdministrative": "191672000", "netIncomeFromContinuingOperations": "4443000" }, "balance": { "goodwill": "49800000", "inventory": "27396000", "commonStock": "285153000", "currentDebt": "None", "investments": "None", "totalAssets": "442723000", "longTermDebt": "189578000", "shortTermDebt": "5250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "237029000", "reportedCurrency": "USD", "retainedEarnings": "-139821000", "totalLiabilities": "297456000", "otherCurrentAssets": "5143000", "totalCurrentAssets": "148354000", "currentLongTermDebt": "5250000", "longTermInvestments": "2781000", "shortTermInvestments": "None", "currentNetReceivables": "73041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294369000", "currentAccountsPayable": "8207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4759000", "shortLongTermDebtTotal": "194828000", "totalShareholderEquity": "145267000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49939000", "totalCurrentLiabilities": "65428000", "otherNonCurrentLiabilities": "5432000", "totalNonCurrentLiabilities": "232028000", "cashAndShortTermInvestments": "42774000", "commonStockSharesOutstanding": "56825325", "intangibleAssetsExcludingGoodwill": "237029000", "cashAndCashEquivalentsAtCarryingValue": "42774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4443000", "profitLoss": "None", "dividendPayout": "7846000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3256000", "operatingCashflow": "45187000", "capitalExpenditures": "6061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13256000", "cashflowFromInvestment": "-6101000", "stockBasedCompensation": "14325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29238000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 132089000, "cost_of_revenue": 42427000, "gross_profit": 89662000, "ebit": 8889000, "ebitda": 20094000, "pretax_income": 4517000, "tax_provision": 571000, "net_income": 3113000, "net_income_to_common": 3113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35846000, "total_current_assets": 249813000, "total_assets": 650539000, "short_term_debt": 18750000, "long_term_debt": 253326000, "total_debt": 272076000, "total_liabilities": 416274000, "total_equity": 188901000, "shares_outstanding": 70008291, "goodwill_and_intangibles": 367121000 }, "cash_flow": { "operating_cash_flow": 8934000, "capital_expenditure": 574000, "free_cash_flow": 9508000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34200, "ticker_id": 5187, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8889000", "ebitda": "20094000", "netIncome": "3113000", "grossProfit": "89662000", "depreciation": "None", "totalRevenue": "132089000", "costOfRevenue": "42427000", "interestIncome": "None", "incomeBeforeTax": "4517000", "interestExpense": "4326000", "operatingIncome": "8889000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "571000", "reportedCurrency": "USD", "netInterestIncome": "-4326000", "nonInterestIncome": "None", "operatingExpenses": "80773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2467000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11205000", "sellingGeneralAndAdministrative": "78325000", "netIncomeFromContinuingOperations": "3946000" }, "balance": { "goodwill": "7462000", "inventory": "83187000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "650539000", "longTermDebt": "253326000", "shortTermDebt": "18750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "359659000", "reportedCurrency": "USD", "retainedEarnings": "-331816000", "totalLiabilities": "416274000", "otherCurrentAssets": "10255000", "totalCurrentAssets": "249813000", "currentLongTermDebt": "18750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400726000", "currentAccountsPayable": "24050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18750000", "totalShareholderEquity": "188901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105295000", "totalCurrentLiabilities": "148095000", "otherNonCurrentLiabilities": "14285000", "totalNonCurrentLiabilities": "268179000", "cashAndShortTermInvestments": "35846000", "commonStockSharesOutstanding": "70008291", "intangibleAssetsExcludingGoodwill": "359659000", "cashAndCashEquivalentsAtCarryingValue": "35846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2648000", "operatingCashflow": "8934000", "capitalExpenditures": "574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23144000", "cashflowFromInvestment": "-574000", "stockBasedCompensation": "3264000", "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": "11205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132089000, "cost_of_revenue": 42427000, "gross_profit": 89662000, "research_and_development": 2467000, "selling_general_admin": 78325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8889000, "depreciation_amortisation": 11205000, "ebitda": 20094000, "interest_expense": 4326000, "interest_income": null, "other_non_operating": null, "pretax_income": 4517000, "tax_provision": 571000, "effective_tax_rate": null, "net_income": 3113000, "net_income_continuing_ops": 3946000, "net_income_to_common": 3113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35846000, "short_term_investments": null, "net_receivables": 120525000, "inventory": 83187000, "other_current_assets": null, "total_current_assets": 249813000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 359659000, "goodwill_and_intangibles": 367121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400726000, "total_assets": 650539000, "short_term_debt": 18750000, "accounts_payable": 24050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148095000, "long_term_debt": 253326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268179000, "total_liabilities": 416274000, "total_debt": 272076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -331816000, "total_equity": 188901000, "shares_outstanding": 70008291, "operating_cash_flow": 8934000, "stock_based_compensation": 3264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23144000, "free_cash_flow": 9508000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8889000", "ebitda": "20094000", "netIncome": "3113000", "grossProfit": "89662000", "depreciation": "None", "totalRevenue": "132089000", "costOfRevenue": "42427000", "interestIncome": "None", "incomeBeforeTax": "4517000", "interestExpense": "4326000", "operatingIncome": "8889000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "571000", "reportedCurrency": "USD", "netInterestIncome": "-4326000", "nonInterestIncome": "None", "operatingExpenses": "80773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2467000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11205000", "sellingGeneralAndAdministrative": "78325000", "netIncomeFromContinuingOperations": "3946000" }, "balance": { "goodwill": "7462000", "inventory": "83187000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "650539000", "longTermDebt": "253326000", "shortTermDebt": "18750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "359659000", "reportedCurrency": "USD", "retainedEarnings": "-331816000", "totalLiabilities": "416274000", "otherCurrentAssets": "10255000", "totalCurrentAssets": "249813000", "currentLongTermDebt": "18750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400726000", "currentAccountsPayable": "24050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18750000", "totalShareholderEquity": "188901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105295000", "totalCurrentLiabilities": "148095000", "otherNonCurrentLiabilities": "14285000", "totalNonCurrentLiabilities": "268179000", "cashAndShortTermInvestments": "35846000", "commonStockSharesOutstanding": "70008291", "intangibleAssetsExcludingGoodwill": "359659000", "cashAndCashEquivalentsAtCarryingValue": "35846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2648000", "operatingCashflow": "8934000", "capitalExpenditures": "574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23144000", "cashflowFromInvestment": "-574000", "stockBasedCompensation": "3264000", "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": "11205000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 157900000, "cost_of_revenue": 50415000, "gross_profit": 107485000, "ebit": 21713000, "ebitda": 33407000, "pretax_income": 14143000, "tax_provision": -3175000, "net_income": 14755000, "net_income_to_common": 14755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51238000, "total_current_assets": 272842000, "total_assets": 683559000, "short_term_debt": 19210000, "long_term_debt": 278951000, "total_debt": 298161000, "total_liabilities": 455112000, "total_equity": 184105000, "shares_outstanding": 68914895, "goodwill_and_intangibles": 375881000 }, "cash_flow": { "operating_cash_flow": 37968000, "capital_expenditure": 580000, "free_cash_flow": 38548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34201, "ticker_id": 5187, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21713000", "ebitda": "33407000", "netIncome": "14755000", "grossProfit": "107485000", "depreciation": "None", "totalRevenue": "157900000", "costOfRevenue": "50415000", "interestIncome": "None", "incomeBeforeTax": "14143000", "interestExpense": "5306000", "operatingIncome": "21713000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3175000", "reportedCurrency": "USD", "netInterestIncome": "-5306000", "nonInterestIncome": "None", "operatingExpenses": "85772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3007000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11694000", "sellingGeneralAndAdministrative": "82757000", "netIncomeFromContinuingOperations": "17318000" }, "balance": { "goodwill": "7462000", "inventory": "82236000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "683559000", "longTermDebt": "278951000", "shortTermDebt": "19210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "368419000", "reportedCurrency": "USD", "retainedEarnings": "-334929000", "totalLiabilities": "455112000", "otherCurrentAssets": "11065000", "totalCurrentAssets": "272842000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410717000", "currentAccountsPayable": "10928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311346000", "totalShareholderEquity": "184105000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130242000", "totalCurrentLiabilities": "160380000", "otherNonCurrentLiabilities": "15348000", "totalNonCurrentLiabilities": "294732000", "cashAndShortTermInvestments": "51238000", "commonStockSharesOutstanding": "68914895", "intangibleAssetsExcludingGoodwill": "368419000", "cashAndCashEquivalentsAtCarryingValue": "51238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12968000", "operatingCashflow": "37968000", "capitalExpenditures": "580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28447000", "cashflowFromInvestment": "-580000", "stockBasedCompensation": "3440000", "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": "11694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 157900000, "cost_of_revenue": 50415000, "gross_profit": 107485000, "research_and_development": 3007000, "selling_general_admin": 82757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21713000, "depreciation_amortisation": 11694000, "ebitda": 33407000, "interest_expense": 5306000, "interest_income": null, "other_non_operating": null, "pretax_income": 14143000, "tax_provision": -3175000, "effective_tax_rate": null, "net_income": 14755000, "net_income_continuing_ops": 17318000, "net_income_to_common": 14755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51238000, "short_term_investments": null, "net_receivables": 128303000, "inventory": 82236000, "other_current_assets": null, "total_current_assets": 272842000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 368419000, "goodwill_and_intangibles": 375881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 410717000, "total_assets": 683559000, "short_term_debt": 19210000, "accounts_payable": 10928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160380000, "long_term_debt": 278951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294732000, "total_liabilities": 455112000, "total_debt": 298161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334929000, "total_equity": 184105000, "shares_outstanding": 68914895, "operating_cash_flow": 37968000, "stock_based_compensation": 3440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28447000, "free_cash_flow": 38548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21713000", "ebitda": "33407000", "netIncome": "14755000", "grossProfit": "107485000", "depreciation": "None", "totalRevenue": "157900000", "costOfRevenue": "50415000", "interestIncome": "None", "incomeBeforeTax": "14143000", "interestExpense": "5306000", "operatingIncome": "21713000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3175000", "reportedCurrency": "USD", "netInterestIncome": "-5306000", "nonInterestIncome": "None", "operatingExpenses": "85772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3007000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11694000", "sellingGeneralAndAdministrative": "82757000", "netIncomeFromContinuingOperations": "17318000" }, "balance": { "goodwill": "7462000", "inventory": "82236000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "683559000", "longTermDebt": "278951000", "shortTermDebt": "19210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "368419000", "reportedCurrency": "USD", "retainedEarnings": "-334929000", "totalLiabilities": "455112000", "otherCurrentAssets": "11065000", "totalCurrentAssets": "272842000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410717000", "currentAccountsPayable": "10928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311346000", "totalShareholderEquity": "184105000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130242000", "totalCurrentLiabilities": "160380000", "otherNonCurrentLiabilities": "15348000", "totalNonCurrentLiabilities": "294732000", "cashAndShortTermInvestments": "51238000", "commonStockSharesOutstanding": "68914895", "intangibleAssetsExcludingGoodwill": "368419000", "cashAndCashEquivalentsAtCarryingValue": "51238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12968000", "operatingCashflow": "37968000", "capitalExpenditures": "580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28447000", "cashflowFromInvestment": "-580000", "stockBasedCompensation": "3440000", "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": "11694000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 138651000, "cost_of_revenue": 45820000, "gross_profit": 92831000, "ebit": 12104000, "ebitda": 23507000, "pretax_income": 4670000, "tax_provision": 664000, "net_income": 3155000, "net_income_to_common": 3155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42164000, "total_current_assets": 280901000, "total_assets": 701593000, "short_term_debt": 11250000, "long_term_debt": 311334000, "total_debt": 322584000, "total_liabilities": 494338000, "total_equity": 166096000, "shares_outstanding": 68837797, "goodwill_and_intangibles": 384860000 }, "cash_flow": { "operating_cash_flow": 30098000, "capital_expenditure": 473000, "free_cash_flow": 30571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34203, "ticker_id": 5187, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12104000", "ebitda": "23507000", "netIncome": "3155000", "grossProfit": "92831000", "depreciation": "None", "totalRevenue": "138651000", "costOfRevenue": "45820000", "interestIncome": "None", "incomeBeforeTax": "4670000", "interestExpense": "6177000", "operatingIncome": "12104000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "664000", "reportedCurrency": "USD", "netInterestIncome": "-6177000", "nonInterestIncome": "None", "operatingExpenses": "80727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2923000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11403000", "sellingGeneralAndAdministrative": "78657000", "netIncomeFromContinuingOperations": "4006000" }, "balance": { "goodwill": "7462000", "inventory": "96273000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "701593000", "longTermDebt": "311334000", "shortTermDebt": "11250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "377398000", "reportedCurrency": "USD", "retainedEarnings": "-349684000", "totalLiabilities": "494338000", "otherCurrentAssets": "12060000", "totalCurrentAssets": "280901000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420692000", "currentAccountsPayable": "26649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322584000", "totalShareholderEquity": "166096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123853000", "totalCurrentLiabilities": "161752000", "otherNonCurrentLiabilities": "20466000", "totalNonCurrentLiabilities": "332586000", "cashAndShortTermInvestments": "42164000", "commonStockSharesOutstanding": "68837797", "intangibleAssetsExcludingGoodwill": "377398000", "cashAndCashEquivalentsAtCarryingValue": "42164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3155000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "291000", "operatingCashflow": "30098000", "capitalExpenditures": "473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19977000", "cashflowFromInvestment": "-473000", "stockBasedCompensation": "3176000", "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": "11403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138651000, "cost_of_revenue": 45820000, "gross_profit": 92831000, "research_and_development": 2923000, "selling_general_admin": 78657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12104000, "depreciation_amortisation": 11403000, "ebitda": 23507000, "interest_expense": 6177000, "interest_income": null, "other_non_operating": null, "pretax_income": 4670000, "tax_provision": 664000, "effective_tax_rate": null, "net_income": 3155000, "net_income_continuing_ops": 4006000, "net_income_to_common": 3155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42164000, "short_term_investments": null, "net_receivables": 130404000, "inventory": 96273000, "other_current_assets": null, "total_current_assets": 280901000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 377398000, "goodwill_and_intangibles": 384860000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 420692000, "total_assets": 701593000, "short_term_debt": 11250000, "accounts_payable": 26649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161752000, "long_term_debt": 311334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332586000, "total_liabilities": 494338000, "total_debt": 322584000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349684000, "total_equity": 166096000, "shares_outstanding": 68837797, "operating_cash_flow": 30098000, "stock_based_compensation": 3176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19977000, "free_cash_flow": 30571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12104000", "ebitda": "23507000", "netIncome": "3155000", "grossProfit": "92831000", "depreciation": "None", "totalRevenue": "138651000", "costOfRevenue": "45820000", "interestIncome": "None", "incomeBeforeTax": "4670000", "interestExpense": "6177000", "operatingIncome": "12104000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "664000", "reportedCurrency": "USD", "netInterestIncome": "-6177000", "nonInterestIncome": "None", "operatingExpenses": "80727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2923000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11403000", "sellingGeneralAndAdministrative": "78657000", "netIncomeFromContinuingOperations": "4006000" }, "balance": { "goodwill": "7462000", "inventory": "96273000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "701593000", "longTermDebt": "311334000", "shortTermDebt": "11250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "377398000", "reportedCurrency": "USD", "retainedEarnings": "-349684000", "totalLiabilities": "494338000", "otherCurrentAssets": "12060000", "totalCurrentAssets": "280901000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420692000", "currentAccountsPayable": "26649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322584000", "totalShareholderEquity": "166096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123853000", "totalCurrentLiabilities": "161752000", "otherNonCurrentLiabilities": "20466000", "totalNonCurrentLiabilities": "332586000", "cashAndShortTermInvestments": "42164000", "commonStockSharesOutstanding": "68837797", "intangibleAssetsExcludingGoodwill": "377398000", "cashAndCashEquivalentsAtCarryingValue": "42164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3155000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "291000", "operatingCashflow": "30098000", "capitalExpenditures": "473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19977000", "cashflowFromInvestment": "-473000", "stockBasedCompensation": "3176000", "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": "11403000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 147660000, "cost_of_revenue": 47009000, "gross_profit": 100651000, "ebit": 18620000, "ebitda": 30669000, "pretax_income": 10313000, "tax_provision": 1040999, "net_income": 7459000, "net_income_to_common": 7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32910000, "total_current_assets": 275203000, "total_assets": 706788000, "short_term_debt": 43358000, "long_term_debt": 297880000, "total_debt": 341238000, "total_liabilities": 505489000, "total_equity": 161242000, "shares_outstanding": 68536759, "goodwill_and_intangibles": 394416000 }, "cash_flow": { "operating_cash_flow": 25938000, "capital_expenditure": 683000, "free_cash_flow": 26621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34204, "ticker_id": 5187, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18620000", "ebitda": "30669000", "netIncome": "7459000", "grossProfit": "100651000", "depreciation": "None", "totalRevenue": "147660000", "costOfRevenue": "47009000", "interestIncome": "None", "incomeBeforeTax": "10313000", "interestExpense": "7494000", "operatingIncome": "18620000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1040999", "reportedCurrency": "USD", "netInterestIncome": "-7494000", "nonInterestIncome": "None", "operatingExpenses": "82031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3172000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12049000", "sellingGeneralAndAdministrative": "79110000", "netIncomeFromContinuingOperations": "9272000" }, "balance": { "goodwill": "7462000", "inventory": "96465000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "706788000", "longTermDebt": "297880000", "shortTermDebt": "43358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "386954000", "reportedCurrency": "USD", "retainedEarnings": "-352839000", "totalLiabilities": "505489000", "otherCurrentAssets": "13461000", "totalCurrentAssets": "275203000", "currentLongTermDebt": "43358000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431585000", "currentAccountsPayable": "24245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "341238000", "totalShareholderEquity": "161242000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113433000", "totalCurrentLiabilities": "185680000", "otherNonCurrentLiabilities": "21278000", "totalNonCurrentLiabilities": "319809000", "cashAndShortTermInvestments": "32910000", "commonStockSharesOutstanding": "68536759", "intangibleAssetsExcludingGoodwill": "386954000", "cashAndCashEquivalentsAtCarryingValue": "32910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2809000", "operatingCashflow": "25938000", "capitalExpenditures": "683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14663000", "cashflowFromInvestment": "-1369000", "stockBasedCompensation": "3643000", "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": "12049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147660000, "cost_of_revenue": 47009000, "gross_profit": 100651000, "research_and_development": 3172000, "selling_general_admin": 79110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18620000, "depreciation_amortisation": 12049000, "ebitda": 30669000, "interest_expense": 7494000, "interest_income": null, "other_non_operating": null, "pretax_income": 10313000, "tax_provision": 1040999, "effective_tax_rate": null, "net_income": 7459000, "net_income_continuing_ops": 9272000, "net_income_to_common": 7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32910000, "short_term_investments": null, "net_receivables": 132367000, "inventory": 96465000, "other_current_assets": null, "total_current_assets": 275203000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 386954000, "goodwill_and_intangibles": 394416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 431585000, "total_assets": 706788000, "short_term_debt": 43358000, "accounts_payable": 24245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185680000, "long_term_debt": 297880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319809000, "total_liabilities": 505489000, "total_debt": 341238000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -352839000, "total_equity": 161242000, "shares_outstanding": 68536759, "operating_cash_flow": 25938000, "stock_based_compensation": 3643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14663000, "free_cash_flow": 26621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18620000", "ebitda": "30669000", "netIncome": "7459000", "grossProfit": "100651000", "depreciation": "None", "totalRevenue": "147660000", "costOfRevenue": "47009000", "interestIncome": "None", "incomeBeforeTax": "10313000", "interestExpense": "7494000", "operatingIncome": "18620000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1040999", "reportedCurrency": "USD", "netInterestIncome": "-7494000", "nonInterestIncome": "None", "operatingExpenses": "82031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3172000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12049000", "sellingGeneralAndAdministrative": "79110000", "netIncomeFromContinuingOperations": "9272000" }, "balance": { "goodwill": "7462000", "inventory": "96465000", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "706788000", "longTermDebt": "297880000", "shortTermDebt": "43358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "386954000", "reportedCurrency": "USD", "retainedEarnings": "-352839000", "totalLiabilities": "505489000", "otherCurrentAssets": "13461000", "totalCurrentAssets": "275203000", "currentLongTermDebt": "43358000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431585000", "currentAccountsPayable": "24245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "341238000", "totalShareholderEquity": "161242000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113433000", "totalCurrentLiabilities": "185680000", "otherNonCurrentLiabilities": "21278000", "totalNonCurrentLiabilities": "319809000", "cashAndShortTermInvestments": "32910000", "commonStockSharesOutstanding": "68536759", "intangibleAssetsExcludingGoodwill": "386954000", "cashAndCashEquivalentsAtCarryingValue": "32910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2809000", "operatingCashflow": "25938000", "capitalExpenditures": "683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14663000", "cashflowFromInvestment": "-1369000", "stockBasedCompensation": "3643000", "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": "12049000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 123876000, "cost_of_revenue": 42413000, "gross_profit": 81463000, "ebit": 4973000, "ebitda": 16838000, "pretax_income": -3417000, "tax_provision": -95000, "net_income": -2637000, "net_income_to_common": -2637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22802000, "total_current_assets": 249367000, "total_assets": 691414000, "short_term_debt": 37339000, "long_term_debt": 308593000, "total_debt": 345932000, "total_liabilities": 505935000, "total_equity": 148144000, "shares_outstanding": 66008683, "goodwill_and_intangibles": 403193000 }, "cash_flow": { "operating_cash_flow": -19331000, "capital_expenditure": 826000, "free_cash_flow": -18505000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34205, "ticker_id": 5187, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4973000", "ebitda": "16838000", "netIncome": "-2637000", "grossProfit": "81463000", "depreciation": "None", "totalRevenue": "123876000", "costOfRevenue": "42413000", "interestIncome": "None", "incomeBeforeTax": "-3417000", "interestExpense": "7509000", "operatingIncome": "4973000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-95000", "reportedCurrency": "USD", "netInterestIncome": "-7509000", "nonInterestIncome": "None", "operatingExpenses": "76490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3011000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11865000", "sellingGeneralAndAdministrative": "73502000", "netIncomeFromContinuingOperations": "-3322000" }, "balance": { "goodwill": "7462000", "inventory": "94045000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "691414000", "longTermDebt": "308593000", "shortTermDebt": "37339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "395731000", "reportedCurrency": "USD", "retainedEarnings": "-360298000", "totalLiabilities": "505935000", "otherCurrentAssets": "14438000", "totalCurrentAssets": "249367000", "currentLongTermDebt": "37339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442047000", "currentAccountsPayable": "19197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345932000", "totalShareholderEquity": "148144000", "capitalLeaseObligations": "20195000", "otherCurrentLiabilities": "112080000", "totalCurrentLiabilities": "174751000", "otherNonCurrentLiabilities": "21984000", "totalNonCurrentLiabilities": "331184000", "cashAndShortTermInvestments": "22802000", "commonStockSharesOutstanding": "66008683", "intangibleAssetsExcludingGoodwill": "395731000", "cashAndCashEquivalentsAtCarryingValue": "22802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1881000", "operatingCashflow": "-19331000", "capitalExpenditures": "826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "947000", "cashflowFromInvestment": "-826000", "stockBasedCompensation": "2414000", "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": "11865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123876000, "cost_of_revenue": 42413000, "gross_profit": 81463000, "research_and_development": 3011000, "selling_general_admin": 73502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4973000, "depreciation_amortisation": 11865000, "ebitda": 16838000, "interest_expense": 7509000, "interest_income": null, "other_non_operating": null, "pretax_income": -3417000, "tax_provision": -95000, "effective_tax_rate": null, "net_income": -2637000, "net_income_continuing_ops": -3322000, "net_income_to_common": -2637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22802000, "short_term_investments": null, "net_receivables": 118082000, "inventory": 94045000, "other_current_assets": null, "total_current_assets": 249367000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 395731000, "goodwill_and_intangibles": 403193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 442047000, "total_assets": 691414000, "short_term_debt": 37339000, "accounts_payable": 19197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174751000, "long_term_debt": 308593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331184000, "total_liabilities": 505935000, "total_debt": 345932000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -360298000, "total_equity": 148144000, "shares_outstanding": 66008683, "operating_cash_flow": -19331000, "stock_based_compensation": 2414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 947000, "free_cash_flow": -18505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4973000", "ebitda": "16838000", "netIncome": "-2637000", "grossProfit": "81463000", "depreciation": "None", "totalRevenue": "123876000", "costOfRevenue": "42413000", "interestIncome": "None", "incomeBeforeTax": "-3417000", "interestExpense": "7509000", "operatingIncome": "4973000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-95000", "reportedCurrency": "USD", "netInterestIncome": "-7509000", "nonInterestIncome": "None", "operatingExpenses": "76490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3011000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11865000", "sellingGeneralAndAdministrative": "73502000", "netIncomeFromContinuingOperations": "-3322000" }, "balance": { "goodwill": "7462000", "inventory": "94045000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "691414000", "longTermDebt": "308593000", "shortTermDebt": "37339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "395731000", "reportedCurrency": "USD", "retainedEarnings": "-360298000", "totalLiabilities": "505935000", "otherCurrentAssets": "14438000", "totalCurrentAssets": "249367000", "currentLongTermDebt": "37339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442047000", "currentAccountsPayable": "19197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345932000", "totalShareholderEquity": "148144000", "capitalLeaseObligations": "20195000", "otherCurrentLiabilities": "112080000", "totalCurrentLiabilities": "174751000", "otherNonCurrentLiabilities": "21984000", "totalNonCurrentLiabilities": "331184000", "cashAndShortTermInvestments": "22802000", "commonStockSharesOutstanding": "66008683", "intangibleAssetsExcludingGoodwill": "395731000", "cashAndCashEquivalentsAtCarryingValue": "22802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1881000", "operatingCashflow": "-19331000", "capitalExpenditures": "826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "947000", "cashflowFromInvestment": "-826000", "stockBasedCompensation": "2414000", "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": "11865000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 153642000, "cost_of_revenue": 50986000, "gross_profit": 102656000, "ebit": 9229000, "ebitda": 21634000, "pretax_income": 232000, "tax_provision": 550000, "net_income": -156000, "net_income_to_common": -156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41582000, "total_current_assets": 275610000, "total_assets": 727956000, "short_term_debt": 27339000, "long_term_debt": 308288000, "total_debt": 335627000, "total_liabilities": 542352000, "total_equity": 147940000, "shares_outstanding": 65451881, "goodwill_and_intangibles": 412191000 }, "cash_flow": { "operating_cash_flow": 19322000, "capital_expenditure": 574000, "free_cash_flow": 19896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34206, "ticker_id": 5187, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9229000", "ebitda": "21634000", "netIncome": "-156000", "grossProfit": "102656000", "depreciation": "None", "totalRevenue": "153642000", "costOfRevenue": "50986000", "interestIncome": "None", "incomeBeforeTax": "232000", "interestExpense": "8997000", "operatingIncome": "7988000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "550000", "reportedCurrency": "USD", "netInterestIncome": "-8997000", "nonInterestIncome": "None", "operatingExpenses": "94668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3246000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12405000", "sellingGeneralAndAdministrative": "86613000", "netIncomeFromContinuingOperations": "-318000" }, "balance": { "goodwill": "7462000", "inventory": "92475000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "727956000", "longTermDebt": "308288000", "shortTermDebt": "27339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404729000", "reportedCurrency": "USD", "retainedEarnings": "-355078000", "totalLiabilities": "542352000", "otherCurrentAssets": "14160000", "totalCurrentAssets": "275610000", "currentLongTermDebt": "27339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452346000", "currentAccountsPayable": "23690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335627000", "totalShareholderEquity": "147940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155501000", "totalCurrentLiabilities": "210398000", "otherNonCurrentLiabilities": "23102000", "totalNonCurrentLiabilities": "331954000", "cashAndShortTermInvestments": "41582000", "commonStockSharesOutstanding": "65451881", "intangibleAssetsExcludingGoodwill": "404729000", "cashAndCashEquivalentsAtCarryingValue": "41582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5561000", "operatingCashflow": "19322000", "capitalExpenditures": "574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42855000", "cashflowFromInvestment": "24104000", "stockBasedCompensation": "1731000", "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": "12405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153642000, "cost_of_revenue": 50986000, "gross_profit": 102656000, "research_and_development": 3246000, "selling_general_admin": 86613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9229000, "depreciation_amortisation": 12405000, "ebitda": 21634000, "interest_expense": 8997000, "interest_income": null, "other_non_operating": null, "pretax_income": 232000, "tax_provision": 550000, "effective_tax_rate": null, "net_income": -156000, "net_income_continuing_ops": -318000, "net_income_to_common": -156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41582000, "short_term_investments": null, "net_receivables": 127393000, "inventory": 92475000, "other_current_assets": null, "total_current_assets": 275610000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 404729000, "goodwill_and_intangibles": 412191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 452346000, "total_assets": 727956000, "short_term_debt": 27339000, "accounts_payable": 23690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210398000, "long_term_debt": 308288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331954000, "total_liabilities": 542352000, "total_debt": 335627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355078000, "total_equity": 147940000, "shares_outstanding": 65451881, "operating_cash_flow": 19322000, "stock_based_compensation": 1731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42855000, "free_cash_flow": 19896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9229000", "ebitda": "21634000", "netIncome": "-156000", "grossProfit": "102656000", "depreciation": "None", "totalRevenue": "153642000", "costOfRevenue": "50986000", "interestIncome": "None", "incomeBeforeTax": "232000", "interestExpense": "8997000", "operatingIncome": "7988000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "550000", "reportedCurrency": "USD", "netInterestIncome": "-8997000", "nonInterestIncome": "None", "operatingExpenses": "94668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3246000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12405000", "sellingGeneralAndAdministrative": "86613000", "netIncomeFromContinuingOperations": "-318000" }, "balance": { "goodwill": "7462000", "inventory": "92475000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "727956000", "longTermDebt": "308288000", "shortTermDebt": "27339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404729000", "reportedCurrency": "USD", "retainedEarnings": "-355078000", "totalLiabilities": "542352000", "otherCurrentAssets": "14160000", "totalCurrentAssets": "275610000", "currentLongTermDebt": "27339000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452346000", "currentAccountsPayable": "23690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335627000", "totalShareholderEquity": "147940000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "155501000", "totalCurrentLiabilities": "210398000", "otherNonCurrentLiabilities": "23102000", "totalNonCurrentLiabilities": "331954000", "cashAndShortTermInvestments": "41582000", "commonStockSharesOutstanding": "65451881", "intangibleAssetsExcludingGoodwill": "404729000", "cashAndCashEquivalentsAtCarryingValue": "41582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5561000", "operatingCashflow": "19322000", "capitalExpenditures": "574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42855000", "cashflowFromInvestment": "24104000", "stockBasedCompensation": "1731000", "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": "12405000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 138964000, "cost_of_revenue": 45413000, "gross_profit": 93551000, "ebit": 4700000, "ebitda": 16975000, "pretax_income": -4832000, "tax_provision": 589000, "net_income": -4824000, "net_income_to_common": -4824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43074000, "total_current_assets": 298688000, "total_assets": 769492000, "short_term_debt": 38566000, "long_term_debt": 345021000, "total_debt": 383587000, "total_liabilities": 582659000, "total_equity": 148738000, "shares_outstanding": 65258427, "goodwill_and_intangibles": 422271000 }, "cash_flow": { "operating_cash_flow": 10316000, "capital_expenditure": 64000, "free_cash_flow": 10380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34208, "ticker_id": 5187, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4700000", "ebitda": "16975000", "netIncome": "-4824000", "grossProfit": "93551000", "depreciation": "None", "totalRevenue": "138964000", "costOfRevenue": "45413000", "interestIncome": "None", "incomeBeforeTax": "-4832000", "interestExpense": "9532000", "operatingIncome": "4074000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "589000", "reportedCurrency": "USD", "netInterestIncome": "-9532000", "nonInterestIncome": "None", "operatingExpenses": "89477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12275000", "sellingGeneralAndAdministrative": "81090000", "netIncomeFromContinuingOperations": "-5421000" }, "balance": { "goodwill": "7462000", "inventory": "90032000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "769492000", "longTermDebt": "345021000", "shortTermDebt": "38566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "414809000", "reportedCurrency": "USD", "retainedEarnings": "-354922000", "totalLiabilities": "582659000", "otherCurrentAssets": "43657000", "totalCurrentAssets": "298688000", "currentLongTermDebt": "38566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "470804000", "currentAccountsPayable": "16849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "383587000", "totalShareholderEquity": "148738000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149930000", "totalCurrentLiabilities": "211492000", "otherNonCurrentLiabilities": "26146000", "totalNonCurrentLiabilities": "371167000", "cashAndShortTermInvestments": "43074000", "commonStockSharesOutstanding": "65258427", "intangibleAssetsExcludingGoodwill": "414809000", "cashAndCashEquivalentsAtCarryingValue": "43074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2515000", "operatingCashflow": "10316000", "capitalExpenditures": "64000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362000", "cashflowFromInvestment": "-64000", "stockBasedCompensation": "2064000", "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": "12275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138964000, "cost_of_revenue": 45413000, "gross_profit": 93551000, "research_and_development": 3808000, "selling_general_admin": 81090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4700000, "depreciation_amortisation": 12275000, "ebitda": 16975000, "interest_expense": 9532000, "interest_income": null, "other_non_operating": null, "pretax_income": -4832000, "tax_provision": 589000, "effective_tax_rate": null, "net_income": -4824000, "net_income_continuing_ops": -5421000, "net_income_to_common": -4824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43074000, "short_term_investments": null, "net_receivables": 121925000, "inventory": 90032000, "other_current_assets": null, "total_current_assets": 298688000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 414809000, "goodwill_and_intangibles": 422271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 470804000, "total_assets": 769492000, "short_term_debt": 38566000, "accounts_payable": 16849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211492000, "long_term_debt": 345021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 371167000, "total_liabilities": 582659000, "total_debt": 383587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354922000, "total_equity": 148738000, "shares_outstanding": 65258427, "operating_cash_flow": 10316000, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 362000, "free_cash_flow": 10380000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4700000", "ebitda": "16975000", "netIncome": "-4824000", "grossProfit": "93551000", "depreciation": "None", "totalRevenue": "138964000", "costOfRevenue": "45413000", "interestIncome": "None", "incomeBeforeTax": "-4832000", "interestExpense": "9532000", "operatingIncome": "4074000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "589000", "reportedCurrency": "USD", "netInterestIncome": "-9532000", "nonInterestIncome": "None", "operatingExpenses": "89477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12275000", "sellingGeneralAndAdministrative": "81090000", "netIncomeFromContinuingOperations": "-5421000" }, "balance": { "goodwill": "7462000", "inventory": "90032000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "769492000", "longTermDebt": "345021000", "shortTermDebt": "38566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "414809000", "reportedCurrency": "USD", "retainedEarnings": "-354922000", "totalLiabilities": "582659000", "otherCurrentAssets": "43657000", "totalCurrentAssets": "298688000", "currentLongTermDebt": "38566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "470804000", "currentAccountsPayable": "16849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "383587000", "totalShareholderEquity": "148738000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149930000", "totalCurrentLiabilities": "211492000", "otherNonCurrentLiabilities": "26146000", "totalNonCurrentLiabilities": "371167000", "cashAndShortTermInvestments": "43074000", "commonStockSharesOutstanding": "65258427", "intangibleAssetsExcludingGoodwill": "414809000", "cashAndCashEquivalentsAtCarryingValue": "43074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2515000", "operatingCashflow": "10316000", "capitalExpenditures": "64000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "362000", "cashflowFromInvestment": "-64000", "stockBasedCompensation": "2064000", "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": "12275000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 151217000, "cost_of_revenue": 47578000, "gross_profit": 103639000, "ebit": -31632000, "ebitda": -18542000, "pretax_income": -41556000, "tax_provision": -7339000, "net_income": -25682000, "net_income_to_common": -25682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31994000, "total_current_assets": 308883000, "total_assets": 792173000, "short_term_debt": 38566000, "long_term_debt": 344716000, "total_debt": 383282000, "total_liabilities": 603111000, "total_equity": 150935000, "shares_outstanding": 64056759, "goodwill_and_intangibles": 432014000 }, "cash_flow": { "operating_cash_flow": 15162000, "capital_expenditure": 77000, "free_cash_flow": 15239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34209, "ticker_id": 5187, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31632000", "ebitda": "-18542000", "netIncome": "-25682000", "grossProfit": "103639000", "depreciation": "None", "totalRevenue": "151217000", "costOfRevenue": "47578000", "interestIncome": "None", "incomeBeforeTax": "-41556000", "interestExpense": "9924000", "operatingIncome": "-31473000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7339000", "reportedCurrency": "USD", "netInterestIncome": "-9924000", "nonInterestIncome": "None", "operatingExpenses": "135112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13090000", "sellingGeneralAndAdministrative": "94785000", "netIncomeFromContinuingOperations": "-32112000" }, "balance": { "goodwill": "7462000", "inventory": "87606000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "792173000", "longTermDebt": "344716000", "shortTermDebt": "38566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "424552000", "reportedCurrency": "USD", "retainedEarnings": "-350098000", "totalLiabilities": "603111000", "otherCurrentAssets": "51978000", "totalCurrentAssets": "308883000", "currentLongTermDebt": "38566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483290000", "currentAccountsPayable": "24437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "383282000", "totalShareholderEquity": "150935000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163577000", "totalCurrentLiabilities": "231463000", "otherNonCurrentLiabilities": "26932000", "totalNonCurrentLiabilities": "371648000", "cashAndShortTermInvestments": "31994000", "commonStockSharesOutstanding": "64056759", "intangibleAssetsExcludingGoodwill": "424552000", "cashAndCashEquivalentsAtCarryingValue": "31994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23992000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4289000", "operatingCashflow": "15162000", "capitalExpenditures": "77000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7845000", "cashflowFromInvestment": "-77000", "stockBasedCompensation": "3672000", "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": "13090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151217000, "cost_of_revenue": 47578000, "gross_profit": 103639000, "research_and_development": 4210000, "selling_general_admin": 94785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31632000, "depreciation_amortisation": 13090000, "ebitda": -18542000, "interest_expense": 9924000, "interest_income": null, "other_non_operating": null, "pretax_income": -41556000, "tax_provision": -7339000, "effective_tax_rate": null, "net_income": -25682000, "net_income_continuing_ops": -32112000, "net_income_to_common": -25682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31994000, "short_term_investments": null, "net_receivables": 137305000, "inventory": 87606000, "other_current_assets": null, "total_current_assets": 308883000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 424552000, "goodwill_and_intangibles": 432014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483290000, "total_assets": 792173000, "short_term_debt": 38566000, "accounts_payable": 24437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231463000, "long_term_debt": 344716000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 371648000, "total_liabilities": 603111000, "total_debt": 383282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -350098000, "total_equity": 150935000, "shares_outstanding": 64056759, "operating_cash_flow": 15162000, "stock_based_compensation": 3672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7845000, "free_cash_flow": 15239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31632000", "ebitda": "-18542000", "netIncome": "-25682000", "grossProfit": "103639000", "depreciation": "None", "totalRevenue": "151217000", "costOfRevenue": "47578000", "interestIncome": "None", "incomeBeforeTax": "-41556000", "interestExpense": "9924000", "operatingIncome": "-31473000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7339000", "reportedCurrency": "USD", "netInterestIncome": "-9924000", "nonInterestIncome": "None", "operatingExpenses": "135112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13090000", "sellingGeneralAndAdministrative": "94785000", "netIncomeFromContinuingOperations": "-32112000" }, "balance": { "goodwill": "7462000", "inventory": "87606000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "792173000", "longTermDebt": "344716000", "shortTermDebt": "38566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "424552000", "reportedCurrency": "USD", "retainedEarnings": "-350098000", "totalLiabilities": "603111000", "otherCurrentAssets": "51978000", "totalCurrentAssets": "308883000", "currentLongTermDebt": "38566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483290000", "currentAccountsPayable": "24437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "383282000", "totalShareholderEquity": "150935000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163577000", "totalCurrentLiabilities": "231463000", "otherNonCurrentLiabilities": "26932000", "totalNonCurrentLiabilities": "371648000", "cashAndShortTermInvestments": "31994000", "commonStockSharesOutstanding": "64056759", "intangibleAssetsExcludingGoodwill": "424552000", "cashAndCashEquivalentsAtCarryingValue": "31994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23992000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4289000", "operatingCashflow": "15162000", "capitalExpenditures": "77000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7845000", "cashflowFromInvestment": "-77000", "stockBasedCompensation": "3672000", "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": "13090000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 129457000, "cost_of_revenue": 41077000, "gross_profit": 88380000, "ebit": 4865000, "ebitda": 16650000, "pretax_income": -5474000, "tax_provision": 907000, "net_income": -4890000, "net_income_to_common": -4890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25173000, "total_current_assets": 265903000, "total_assets": 794238000, "short_term_debt": 35811000, "long_term_debt": 355430000, "total_debt": 391241000, "total_liabilities": 576806000, "total_equity": 171276000, "shares_outstanding": 63380187, "goodwill_and_intangibles": 478130000 }, "cash_flow": { "operating_cash_flow": -6005000, "capital_expenditure": 291000, "free_cash_flow": -5714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34210, "ticker_id": 5187, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4865000", "ebitda": "16650000", "netIncome": "-4890000", "grossProfit": "88380000", "depreciation": "None", "totalRevenue": "129457000", "costOfRevenue": "41077000", "interestIncome": "None", "incomeBeforeTax": "-5474000", "interestExpense": "10339000", "operatingIncome": "4928000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "907000", "reportedCurrency": "USD", "netInterestIncome": "-10339000", "nonInterestIncome": "None", "operatingExpenses": "83452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11785000", "sellingGeneralAndAdministrative": "78406000", "netIncomeFromContinuingOperations": "-5982000" }, "balance": { "goodwill": "7462000", "inventory": "97005000", "commonStock": "80000", "currentDebt": "None", "investments": "None", "totalAssets": "794238000", "longTermDebt": "355430000", "shortTermDebt": "35811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "470668000", "reportedCurrency": "USD", "retainedEarnings": "-326106000", "totalLiabilities": "576806000", "otherCurrentAssets": "18184000", "totalCurrentAssets": "265903000", "currentLongTermDebt": "35811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528335000", "currentAccountsPayable": "19099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391241000", "totalShareholderEquity": "171276000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113394000", "totalCurrentLiabilities": "173321000", "otherNonCurrentLiabilities": "46761000", "totalNonCurrentLiabilities": "403485000", "cashAndShortTermInvestments": "25173000", "commonStockSharesOutstanding": "63380187", "intangibleAssetsExcludingGoodwill": "470668000", "cashAndCashEquivalentsAtCarryingValue": "25173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4070000", "operatingCashflow": "-6005000", "capitalExpenditures": "291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4242000", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "2591000", "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": "11785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129457000, "cost_of_revenue": 41077000, "gross_profit": 88380000, "research_and_development": 2627000, "selling_general_admin": 78406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4865000, "depreciation_amortisation": 11785000, "ebitda": 16650000, "interest_expense": 10339000, "interest_income": null, "other_non_operating": null, "pretax_income": -5474000, "tax_provision": 907000, "effective_tax_rate": null, "net_income": -4890000, "net_income_continuing_ops": -5982000, "net_income_to_common": -4890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25173000, "short_term_investments": null, "net_receivables": 125541000, "inventory": 97005000, "other_current_assets": null, "total_current_assets": 265903000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 470668000, "goodwill_and_intangibles": 478130000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528335000, "total_assets": 794238000, "short_term_debt": 35811000, "accounts_payable": 19099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173321000, "long_term_debt": 355430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 403485000, "total_liabilities": 576806000, "total_debt": 391241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326106000, "total_equity": 171276000, "shares_outstanding": 63380187, "operating_cash_flow": -6005000, "stock_based_compensation": 2591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4242000, "free_cash_flow": -5714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4865000", "ebitda": "16650000", "netIncome": "-4890000", "grossProfit": "88380000", "depreciation": "None", "totalRevenue": "129457000", "costOfRevenue": "41077000", "interestIncome": "None", "incomeBeforeTax": "-5474000", "interestExpense": "10339000", "operatingIncome": "4928000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "907000", "reportedCurrency": "USD", "netInterestIncome": "-10339000", "nonInterestIncome": "None", "operatingExpenses": "83452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11785000", "sellingGeneralAndAdministrative": "78406000", "netIncomeFromContinuingOperations": "-5982000" }, "balance": { "goodwill": "7462000", "inventory": "97005000", "commonStock": "80000", "currentDebt": "None", "investments": "None", "totalAssets": "794238000", "longTermDebt": "355430000", "shortTermDebt": "35811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "470668000", "reportedCurrency": "USD", "retainedEarnings": "-326106000", "totalLiabilities": "576806000", "otherCurrentAssets": "18184000", "totalCurrentAssets": "265903000", "currentLongTermDebt": "35811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528335000", "currentAccountsPayable": "19099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391241000", "totalShareholderEquity": "171276000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113394000", "totalCurrentLiabilities": "173321000", "otherNonCurrentLiabilities": "46761000", "totalNonCurrentLiabilities": "403485000", "cashAndShortTermInvestments": "25173000", "commonStockSharesOutstanding": "63380187", "intangibleAssetsExcludingGoodwill": "470668000", "cashAndCashEquivalentsAtCarryingValue": "25173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4070000", "operatingCashflow": "-6005000", "capitalExpenditures": "291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4242000", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "2591000", "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": "11785000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 135423000, "cost_of_revenue": 49122000, "gross_profit": 86301000, "ebit": 1874000, "ebitda": 14339000, "pretax_income": -8406000, "tax_provision": -750000, "net_income": -6096000, "net_income_to_common": -6096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36964000, "total_current_assets": 267999000, "total_assets": 810910000, "short_term_debt": 27848000, "long_term_debt": 366998000, "total_debt": 394846000, "total_liabilities": 589792000, "total_equity": 173591000, "shares_outstanding": 63013871, "goodwill_and_intangibles": 489812000 }, "cash_flow": { "operating_cash_flow": 10374000, "capital_expenditure": 369000, "free_cash_flow": 10743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34211, "ticker_id": 5187, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1874000", "ebitda": "14339000", "netIncome": "-6096000", "grossProfit": "86301000", "depreciation": "None", "totalRevenue": "135423000", "costOfRevenue": "49122000", "interestIncome": "None", "incomeBeforeTax": "-8406000", "interestExpense": "10280000", "operatingIncome": "1165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-750000", "reportedCurrency": "USD", "netInterestIncome": "-10280000", "nonInterestIncome": "None", "operatingExpenses": "85136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3262000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12465000", "sellingGeneralAndAdministrative": "74504000", "netIncomeFromContinuingOperations": "-7656000" }, "balance": { "goodwill": "7462000", "inventory": "91333000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "810910000", "longTermDebt": "366998000", "shortTermDebt": "27848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "482350000", "reportedCurrency": "USD", "retainedEarnings": "-321536000", "totalLiabilities": "589792000", "otherCurrentAssets": "16913000", "totalCurrentAssets": "267999000", "currentLongTermDebt": "27848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542911000", "currentAccountsPayable": "23038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394846000", "totalShareholderEquity": "173591000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119862000", "totalCurrentLiabilities": "175497000", "otherNonCurrentLiabilities": "46084000", "totalNonCurrentLiabilities": "414295000", "cashAndShortTermInvestments": "36964000", "commonStockSharesOutstanding": "63013871", "intangibleAssetsExcludingGoodwill": "482350000", "cashAndCashEquivalentsAtCarryingValue": "36964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8132000", "operatingCashflow": "10374000", "capitalExpenditures": "369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000", "cashflowFromInvestment": "-591000", "stockBasedCompensation": "1775000", "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": "12465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135423000, "cost_of_revenue": 49122000, "gross_profit": 86301000, "research_and_development": 3262000, "selling_general_admin": 74504000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1874000, "depreciation_amortisation": 12465000, "ebitda": 14339000, "interest_expense": 10280000, "interest_income": null, "other_non_operating": null, "pretax_income": -8406000, "tax_provision": -750000, "effective_tax_rate": null, "net_income": -6096000, "net_income_continuing_ops": -7656000, "net_income_to_common": -6096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36964000, "short_term_investments": null, "net_receivables": 122789000, "inventory": 91333000, "other_current_assets": null, "total_current_assets": 267999000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 482350000, "goodwill_and_intangibles": 489812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542911000, "total_assets": 810910000, "short_term_debt": 27848000, "accounts_payable": 23038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175497000, "long_term_debt": 366998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 414295000, "total_liabilities": 589792000, "total_debt": 394846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -321536000, "total_equity": 173591000, "shares_outstanding": 63013871, "operating_cash_flow": 10374000, "stock_based_compensation": 1775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000, "free_cash_flow": 10743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1874000", "ebitda": "14339000", "netIncome": "-6096000", "grossProfit": "86301000", "depreciation": "None", "totalRevenue": "135423000", "costOfRevenue": "49122000", "interestIncome": "None", "incomeBeforeTax": "-8406000", "interestExpense": "10280000", "operatingIncome": "1165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-750000", "reportedCurrency": "USD", "netInterestIncome": "-10280000", "nonInterestIncome": "None", "operatingExpenses": "85136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3262000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12465000", "sellingGeneralAndAdministrative": "74504000", "netIncomeFromContinuingOperations": "-7656000" }, "balance": { "goodwill": "7462000", "inventory": "91333000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "810910000", "longTermDebt": "366998000", "shortTermDebt": "27848000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "482350000", "reportedCurrency": "USD", "retainedEarnings": "-321536000", "totalLiabilities": "589792000", "otherCurrentAssets": "16913000", "totalCurrentAssets": "267999000", "currentLongTermDebt": "27848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542911000", "currentAccountsPayable": "23038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394846000", "totalShareholderEquity": "173591000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119862000", "totalCurrentLiabilities": "175497000", "otherNonCurrentLiabilities": "46084000", "totalNonCurrentLiabilities": "414295000", "cashAndShortTermInvestments": "36964000", "commonStockSharesOutstanding": "63013871", "intangibleAssetsExcludingGoodwill": "482350000", "cashAndCashEquivalentsAtCarryingValue": "36964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8132000", "operatingCashflow": "10374000", "capitalExpenditures": "369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000", "cashflowFromInvestment": "-591000", "stockBasedCompensation": "1775000", "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": "12465000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 120794000, "cost_of_revenue": 41944000, "gross_profit": 78850000, "ebit": 1924000, "ebitda": 15751000, "pretax_income": -8191000, "tax_provision": 600000, "net_income": -7303000, "net_income_to_common": -7303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26827000, "total_current_assets": 249452000, "total_assets": 811104000, "short_term_debt": 19584000, "long_term_debt": 375033000, "total_debt": 394617000, "total_liabilities": 584648000, "total_equity": 177529000, "shares_outstanding": 62824318, "goodwill_and_intangibles": 500786000 }, "cash_flow": { "operating_cash_flow": -8315000, "capital_expenditure": 2036000, "free_cash_flow": -6279000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34213, "ticker_id": 5187, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1924000", "ebitda": "15751000", "netIncome": "-7303000", "grossProfit": "78850000", "depreciation": "None", "totalRevenue": "120794000", "costOfRevenue": "41944000", "interestIncome": "None", "incomeBeforeTax": "-8191000", "interestExpense": "10115000", "operatingIncome": "2418000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-10115000", "nonInterestIncome": "None", "operatingExpenses": "76432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3015000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13827000", "sellingGeneralAndAdministrative": "69820000", "netIncomeFromContinuingOperations": "-8791000" }, "balance": { "goodwill": "7462000", "inventory": "97563000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "811104000", "longTermDebt": "375033000", "shortTermDebt": "19584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "493324000", "reportedCurrency": "USD", "retainedEarnings": "-315440000", "totalLiabilities": "584648000", "otherCurrentAssets": "12163000", "totalCurrentAssets": "249452000", "currentLongTermDebt": "19584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "561652000", "currentAccountsPayable": "17637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394617000", "totalShareholderEquity": "177529000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118933000", "totalCurrentLiabilities": "160843000", "otherNonCurrentLiabilities": "48772000", "totalNonCurrentLiabilities": "423805000", "cashAndShortTermInvestments": "26827000", "commonStockSharesOutstanding": "62824318", "intangibleAssetsExcludingGoodwill": "493324000", "cashAndCashEquivalentsAtCarryingValue": "26827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1049000", "operatingCashflow": "-8315000", "capitalExpenditures": "2036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8229000", "cashflowFromInvestment": "-2036000", "stockBasedCompensation": "1833000", "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": "13827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120794000, "cost_of_revenue": 41944000, "gross_profit": 78850000, "research_and_development": 3015000, "selling_general_admin": 69820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1924000, "depreciation_amortisation": 13827000, "ebitda": 15751000, "interest_expense": 10115000, "interest_income": null, "other_non_operating": null, "pretax_income": -8191000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": -7303000, "net_income_continuing_ops": -8791000, "net_income_to_common": -7303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26827000, "short_term_investments": null, "net_receivables": 112899000, "inventory": 97563000, "other_current_assets": null, "total_current_assets": 249452000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 493324000, "goodwill_and_intangibles": 500786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 561652000, "total_assets": 811104000, "short_term_debt": 19584000, "accounts_payable": 17637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160843000, "long_term_debt": 375033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423805000, "total_liabilities": 584648000, "total_debt": 394617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315440000, "total_equity": 177529000, "shares_outstanding": 62824318, "operating_cash_flow": -8315000, "stock_based_compensation": 1833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8229000, "free_cash_flow": -6279000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1924000", "ebitda": "15751000", "netIncome": "-7303000", "grossProfit": "78850000", "depreciation": "None", "totalRevenue": "120794000", "costOfRevenue": "41944000", "interestIncome": "None", "incomeBeforeTax": "-8191000", "interestExpense": "10115000", "operatingIncome": "2418000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-10115000", "nonInterestIncome": "None", "operatingExpenses": "76432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3015000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13827000", "sellingGeneralAndAdministrative": "69820000", "netIncomeFromContinuingOperations": "-8791000" }, "balance": { "goodwill": "7462000", "inventory": "97563000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "811104000", "longTermDebt": "375033000", "shortTermDebt": "19584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "493324000", "reportedCurrency": "USD", "retainedEarnings": "-315440000", "totalLiabilities": "584648000", "otherCurrentAssets": "12163000", "totalCurrentAssets": "249452000", "currentLongTermDebt": "19584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "561652000", "currentAccountsPayable": "17637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394617000", "totalShareholderEquity": "177529000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118933000", "totalCurrentLiabilities": "160843000", "otherNonCurrentLiabilities": "48772000", "totalNonCurrentLiabilities": "423805000", "cashAndShortTermInvestments": "26827000", "commonStockSharesOutstanding": "62824318", "intangibleAssetsExcludingGoodwill": "493324000", "cashAndCashEquivalentsAtCarryingValue": "26827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1049000", "operatingCashflow": "-8315000", "capitalExpenditures": "2036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8229000", "cashflowFromInvestment": "-2036000", "stockBasedCompensation": "1833000", "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": "13827000", "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": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "income_statement": { "revenue": 137069000, "cost_of_revenue": 47946000, "gross_profit": 89123000, "ebit": 6237000, "ebitda": 20837000, "pretax_income": -4350000, "tax_provision": 381000, "net_income": -3681000, "net_income_to_common": -3681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29389000, "total_current_assets": 260638000, "total_assets": 836962000, "short_term_debt": 11320000, "long_term_debt": 374568000, "total_debt": 385888000, "total_liabilities": 603621000, "total_equity": 183195000, "shares_outstanding": 62551285, "goodwill_and_intangibles": 512685000 }, "cash_flow": { "operating_cash_flow": 10795000, "capital_expenditure": 1397000, "free_cash_flow": 12192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34214, "ticker_id": 5187, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:55:39.877411+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6237000", "ebitda": "20837000", "netIncome": "-3681000", "grossProfit": "89123000", "depreciation": "None", "totalRevenue": "137069000", "costOfRevenue": "47946000", "interestIncome": "None", "incomeBeforeTax": "-4350000", "interestExpense": "10587000", "operatingIncome": "6750000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "381000", "reportedCurrency": "USD", "netInterestIncome": "-10587000", "nonInterestIncome": "None", "operatingExpenses": "82373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3398000", "otherNonOperatingIncome": "-513000", "costofGoodsAndServicesSold": "47946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14600000", "sellingGeneralAndAdministrative": "75084000", "netIncomeFromContinuingOperations": "-4731000" }, "balance": { "goodwill": "7462000", "inventory": "96276000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "836962000", "longTermDebt": "374568000", "shortTermDebt": "11320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "505223000", "reportedCurrency": "USD", "retainedEarnings": "-308137000", "totalLiabilities": "603621000", "otherCurrentAssets": "15337000", "totalCurrentAssets": "260638000", "currentLongTermDebt": "11320000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576324000", "currentAccountsPayable": "41364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57100000", "shortLongTermDebtTotal": "385888000", "totalShareholderEquity": "183195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121245000", "totalCurrentLiabilities": "179104000", "otherNonCurrentLiabilities": "31991000", "totalNonCurrentLiabilities": "424517000", "cashAndShortTermInvestments": "29389000", "commonStockSharesOutstanding": "62551285", "intangibleAssetsExcludingGoodwill": "505223000", "cashAndCashEquivalentsAtCarryingValue": "29389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7780000", "operatingCashflow": "10795000", "capitalExpenditures": "1397000", "changeInReceivables": "-1833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62248000", "cashflowFromInvestment": "33500000", "stockBasedCompensation": "-2732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137069000, "cost_of_revenue": 47946000, "gross_profit": 89123000, "research_and_development": 3398000, "selling_general_admin": 75084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6237000, "depreciation_amortisation": 14600000, "ebitda": 20837000, "interest_expense": 10587000, "interest_income": null, "other_non_operating": null, "pretax_income": -4350000, "tax_provision": 381000, "effective_tax_rate": null, "net_income": -3681000, "net_income_continuing_ops": -4731000, "net_income_to_common": -3681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29389000, "short_term_investments": null, "net_receivables": 119636000, "inventory": 96276000, "other_current_assets": null, "total_current_assets": 260638000, "net_ppe": null, "goodwill": 7462000, "intangible_assets": 505223000, "goodwill_and_intangibles": 512685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 576324000, "total_assets": 836962000, "short_term_debt": 11320000, "accounts_payable": 41364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179104000, "long_term_debt": 374568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 424517000, "total_liabilities": 603621000, "total_debt": 385888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308137000, "total_equity": 183195000, "shares_outstanding": 62551285, "operating_cash_flow": 10795000, "stock_based_compensation": -2732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62248000, "free_cash_flow": 12192000, "net_change_in_cash": -17953000 }, "raw_data": { "income": { "ebit": "6237000", "ebitda": "20837000", "netIncome": "-3681000", "grossProfit": "89123000", "depreciation": "None", "totalRevenue": "137069000", "costOfRevenue": "47946000", "interestIncome": "None", "incomeBeforeTax": "-4350000", "interestExpense": "10587000", "operatingIncome": "6750000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "381000", "reportedCurrency": "USD", "netInterestIncome": "-10587000", "nonInterestIncome": "None", "operatingExpenses": "82373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3398000", "otherNonOperatingIncome": "-513000", "costofGoodsAndServicesSold": "47946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14600000", "sellingGeneralAndAdministrative": "75084000", "netIncomeFromContinuingOperations": "-4731000" }, "balance": { "goodwill": "7462000", "inventory": "96276000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "836962000", "longTermDebt": "374568000", "shortTermDebt": "11320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "505223000", "reportedCurrency": "USD", "retainedEarnings": "-308137000", "totalLiabilities": "603621000", "otherCurrentAssets": "15337000", "totalCurrentAssets": "260638000", "currentLongTermDebt": "11320000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576324000", "currentAccountsPayable": "41364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57100000", "shortLongTermDebtTotal": "385888000", "totalShareholderEquity": "183195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121245000", "totalCurrentLiabilities": "179104000", "otherNonCurrentLiabilities": "31991000", "totalNonCurrentLiabilities": "424517000", "cashAndShortTermInvestments": "29389000", "commonStockSharesOutstanding": "62551285", "intangibleAssetsExcludingGoodwill": "505223000", "cashAndCashEquivalentsAtCarryingValue": "29389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7780000", "operatingCashflow": "10795000", "capitalExpenditures": "1397000", "changeInReceivables": "-1833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62248000", "cashflowFromInvestment": "33500000", "stockBasedCompensation": "-2732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14600000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }