{ "ticker": { "uuid": "1b609f1a-b4f0-437b-8882-00d62dbc6c2d", "symbol": "BZFD", "name": "BuzzFeed Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/1b609f1a-b4f0-437b-8882-00d62dbc6c2d/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b609f1a-b4f0-437b-8882-00d62dbc6c2d/" }, "ticker_metadata": { "id": 5201, "uuid": "1b609f1a-b4f0-437b-8882-00d62dbc6c2d", "symbol": "BZFD", "name": "BuzzFeed Inc", "asset_type": "equity", "market_cap": 130450000, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "BuzzFeed Inc (BZFD) is a leading digital media and entertainment company renowned for its engaging and diverse content across news, lifestyle, and entertainment sectors, targeting a youthful audience. Founded in 2006, the company leverages data-driven strategies and innovative storytelling to foster strong engagement on social media, thereby expanding its digital presence. With a focus on strategic growth through key acquisitions and partnerships, particularly in video production and original content creation, BuzzFeed is poised to enhance audience loyalty and boost advertising revenues. As the media landscape evolves, BuzzFeed remains agile in adapting its content offerings, ensuring its sustained relevance and competitive edge in the dynamic digital marketplace.", "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": "1b609f1a-b4f0-437b-8882-00d62dbc6c2d", "symbol": "BZFD", "name": "BuzzFeed Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/1b609f1a-b4f0-437b-8882-00d62dbc6c2d/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b609f1a-b4f0-437b-8882-00d62dbc6c2d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.7, "quality": 0.06, "momentum": 0.05, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.4, "market_cap": 52672200, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.6686, "piotroski_f_score": 2, "momentum_12_1": -0.619, "volatility_252d": 1.1719 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.032927+00:00", "batch_id": "" }, "size": { "price_close": 1.4, "market_cap": 52672200, "market_cap_usd": 52672200, "enterprise_value": 113124200, "shares_outstanding": 37623000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.4584, "ptbv_ratio": 4.0052, "ps_ratio": 0.2913, "pcf_ratio": null, "pfcf_ratio": -5.5166, "ev_ebitda": null, "ev_ebit": -2.0345, "ev_sales": 0.6256, "ev_fcf": -11.8479, "earnings_yield": null, "fcf_yield": -0.0844, "price_to_sales": 0.2913, "price_to_book": 1.4584, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.5984 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3971, "operating_margin": -0.3075, "net_margin": -0.3333, "ebitda_margin": -0.2249, "fcf_margin": -0.0528, "roe": -1.6686, "roa": -0.3564, "roic": -0.4318, "roc_greenblatt": null, "asset_turnover": 1.0692, "cash_conversion": 0.1584, "accruals_ratio": -0.2534, "sbc_to_revenue": 0.0332, "piotroski_f_score": 2, "altman_z_score": -5.6663, "earnings_stability_5y": 2.8773, "revenue_stability_5y": 0.2753, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4245, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6645, "net_debt_to_ebitda": -1.4867, "debt_to_assets": 0.398, "interest_coverage": -9.1466, "current_ratio": 0.7849, "quick_ratio": 0.7849, "net_debt": 60452000, "local_beta": -0.0019, "volatility_252d": 1.1719, "volatility_60d": 2.9594, "max_drawdown_12m": -0.7534, "risk_adjusted_momentum": -0.5282 }, "growth": { "revenue_growth_1y": 0.0313, "revenue_growth_3y_cagr": -0.1715, "revenue_growth_5y_cagr": -0.1043, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.3977, "book_value_growth_1y": -0.5345, "revenue_growth": 0.0313, "earnings_growth": null }, "momentum": { "price_return_1m": 0.7011, "price_return_3m": 0.7701, "price_return_6m": 0.414, "price_return_9m": -0.2473, "price_return_12m": -0.3519, "price_return_12m_ex1m": -0.619, "momentum_6m": 0.414, "momentum_12m": -0.3519, "momentum_12_1": -0.619, "distance_from_52w_high": -0.4118, "distance_from_52w_low": 1.385, "relative_strength": -0.5098 }, "raw_ttm": { "revenue_ttm": 180817000, "gross_profit_ttm": 71794000, "ebit_ttm": -55602000, "ebitda_ttm": -40661000, "net_income_ttm": -60264000, "eps_diluted_ttm": -1.6018, "operating_cash_flow_ttm": -17407000, "capital_expenditure_ttm": 7859000, "fcf_ttm": -9548000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6079000, "cash_and_equivalents": 6846000, "total_current_assets": 71175000, "total_current_liabilities": 90679000, "net_ppe": null, "total_assets": 169110000, "total_debt": 67298000, "total_equity": 36116000, "net_working_capital": 12800000, "book_value_per_share": 0.9599, "retained_earnings": -694669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13151000, "tangible_book_per_share": 0.3495 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 37, "rank_ptbv": 62, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 97, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 57, "rank_fcf_margin": 89, "rank_piotroski": 95, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 90 }, "composites": { "value_composite": 30, "quality_composite": 94, "momentum_composite": 95, "growth_composite": 72, "yield_composite": 75, "svqf_composite": 41, "vc1_composite": 22, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.2049, "os_score": 0.27, "value_percentile": 0.7, "quality_percentile": 0.06, "momentum_percentile": 0.05, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 60, "all_cap_buyback_rank": 47, "small_cap_core_rank": 32, "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": 538, "ticker_id": 5201, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.032927+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.4, "market_cap": 52672200, "market_cap_usd": 52672200, "enterprise_value": 113124200, "shares_outstanding": 37623000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.45841732, "ptbv_ratio": 4.00518592, "ps_ratio": 0.29130115, "pcf_ratio": null, "pfcf_ratio": -5.51656891, "ev_ebitda": null, "ev_ebit": -2.03453473, "ev_sales": 0.62562812, "ev_fcf": -11.84794721, "earnings_yield": null, "fcf_yield": -0.08440281, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39705337, "operating_margin": -0.30750427, "net_margin": -0.33328725, "ebitda_margin": -0.22487377, "fcf_margin": -0.05280477, "roe": -1.66862332, "roa": -0.35635977, "roic": -0.4318356, "roc_greenblatt": null, "asset_turnover": 1.06922713, "cash_conversion": 0.15843621, "accruals_ratio": -0.25342676, "sbc_to_revenue": 0.03315507, "debt_to_equity": 3.66452542, "net_debt_to_ebitda": -1.48673176, "debt_to_assets": 0.39795399, "interest_coverage": -9.14657016, "current_ratio": 0.78491161, "quick_ratio": 0.78491161, "net_debt": 60452000, "revenue_growth_1y": 0.03125998, "revenue_growth_3y_cagr": -0.17150142, "revenue_growth_5y_cagr": -0.10428363, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.39774557, "book_value_growth_1y": -0.53447213, "piotroski_f_score": 2, "altman_z_score": -5.66630772, "earnings_stability_5y": 2.877324, "revenue_stability_5y": 0.275319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.70109356, "price_return_3m": 0.77013529, "price_return_6m": 0.41399859, "price_return_9m": -0.24731183, "price_return_12m": -0.35185185, "price_return_12m_ex1m": -0.61898148, "distance_from_52w_high": -0.41176471, "distance_from_52w_low": 1.38500852, "relative_strength": -0.5097929, "local_beta": -0.0019, "volatility_252d": 1.171906, "volatility_60d": 2.959424, "max_drawdown_12m": -0.75336134, "revenue_ttm": 180817000, "gross_profit_ttm": 71794000, "ebit_ttm": -55602000, "ebitda_ttm": -40661000, "net_income_ttm": -60264000, "eps_diluted_ttm": -1.60178614, "operating_cash_flow_ttm": -17407000, "capital_expenditure_ttm": 7859000, "fcf_ttm": -9548000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6079000, "cash_and_equivalents": 6846000, "total_current_assets": 71175000, "total_current_liabilities": 90679000, "net_ppe": null, "total_assets": 169110000, "total_debt": 67298000, "total_equity": 36116000, "net_working_capital": 12800000, "book_value_per_share": 0.95994471, "retained_earnings": -694669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13151000, "tangible_book_per_share": 0.34954682, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 37, "rank_ptbv": 62, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 97, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 57, "rank_fcf_margin": 89, "rank_piotroski": 95, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 90, "value_composite": 30, "quality_composite": 94, "momentum_composite": 95, "growth_composite": 72, "yield_composite": 75, "svqf_composite": 41, "vc1_composite": 22, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 60, "all_cap_buyback_rank": 47, "small_cap_core_rank": 32, "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": 1.4, "os": 0.27, "value": 0.7, "quality": 0.06, "momentum": 0.05, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6686, "momentum_12_1": -0.619, "complete_fields": { "id": 538, "ticker_id": 5201, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:37.032927+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.4, "market_cap": 52672200, "market_cap_usd": 52672200, "enterprise_value": 113124200, "shares_outstanding": 37623000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.45841732, "ptbv_ratio": 4.00518592, "ps_ratio": 0.29130115, "pcf_ratio": null, "pfcf_ratio": -5.51656891, "ev_ebitda": null, "ev_ebit": -2.03453473, "ev_sales": 0.62562812, "ev_fcf": -11.84794721, "earnings_yield": null, "fcf_yield": -0.08440281, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39705337, "operating_margin": -0.30750427, "net_margin": -0.33328725, "ebitda_margin": -0.22487377, "fcf_margin": -0.05280477, "roe": -1.66862332, "roa": -0.35635977, "roic": -0.4318356, "roc_greenblatt": null, "asset_turnover": 1.06922713, "cash_conversion": 0.15843621, "accruals_ratio": -0.25342676, "sbc_to_revenue": 0.03315507, "debt_to_equity": 3.66452542, "net_debt_to_ebitda": -1.48673176, "debt_to_assets": 0.39795399, "interest_coverage": -9.14657016, "current_ratio": 0.78491161, "quick_ratio": 0.78491161, "net_debt": 60452000, "revenue_growth_1y": 0.03125998, "revenue_growth_3y_cagr": -0.17150142, "revenue_growth_5y_cagr": -0.10428363, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.39774557, "book_value_growth_1y": -0.53447213, "piotroski_f_score": 2, "altman_z_score": -5.66630772, "earnings_stability_5y": 2.877324, "revenue_stability_5y": 0.275319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.70109356, "price_return_3m": 0.77013529, "price_return_6m": 0.41399859, "price_return_9m": -0.24731183, "price_return_12m": -0.35185185, "price_return_12m_ex1m": -0.61898148, "distance_from_52w_high": -0.41176471, "distance_from_52w_low": 1.38500852, "relative_strength": -0.5097929, "local_beta": -0.0019, "volatility_252d": 1.171906, "volatility_60d": 2.959424, "max_drawdown_12m": -0.75336134, "revenue_ttm": 180817000, "gross_profit_ttm": 71794000, "ebit_ttm": -55602000, "ebitda_ttm": -40661000, "net_income_ttm": -60264000, "eps_diluted_ttm": -1.60178614, "operating_cash_flow_ttm": -17407000, "capital_expenditure_ttm": 7859000, "fcf_ttm": -9548000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6079000, "cash_and_equivalents": 6846000, "total_current_assets": 71175000, "total_current_liabilities": 90679000, "net_ppe": null, "total_assets": 169110000, "total_debt": 67298000, "total_equity": 36116000, "net_working_capital": 12800000, "book_value_per_share": 0.95994471, "retained_earnings": -694669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13151000, "tangible_book_per_share": 0.34954682, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 37, "rank_ptbv": 62, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 97, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 57, "rank_fcf_margin": 89, "rank_piotroski": 95, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 90, "value_composite": 30, "quality_composite": 94, "momentum_composite": 95, "growth_composite": 72, "yield_composite": 75, "svqf_composite": 41, "vc1_composite": 22, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 60, "all_cap_buyback_rank": 47, "small_cap_core_rank": 32, "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 185266000, "cost_of_revenue": 125979000, "gross_profit": 59287000, "ebit": -13106000, "ebitda": 2722000, "pretax_income": -56948000, "tax_provision": 386000, "net_income": -57724000, "net_income_to_common": -57724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8465000, "total_current_assets": 86122000, "total_assets": 188139000, "short_term_debt": 43230000, "long_term_debt": 27861000, "total_debt": 71091000, "total_liabilities": 138054000, "total_equity": 49361000, "shares_outstanding": 37835000, "goodwill_and_intangibles": 23272000 }, "cash_flow": { "operating_cash_flow": -18748000, "capital_expenditure": 1958000, "free_cash_flow": -16790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34989, "ticker_id": 5201, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13106000", "ebitda": "2722000", "netIncome": "-57724000", "grossProfit": "59287000", "depreciation": "None", "totalRevenue": "185266000", "costOfRevenue": "125979000", "interestIncome": "None", "incomeBeforeTax": "-56948000", "interestExpense": "5713000", "operatingIncome": "-13106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-5713000", "nonInterestIncome": "None", "operatingExpenses": "72393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10793000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15828000", "sellingGeneralAndAdministrative": "50426000", "netIncomeFromContinuingOperations": "-57334000" }, "balance": { "goodwill": "13105000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "188139000", "longTermDebt": "27861000", "shortTermDebt": "43230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10167000", "reportedCurrency": "USD", "retainedEarnings": "-679588000", "totalLiabilities": "138054000", "otherCurrentAssets": "32161000", "totalCurrentAssets": "86122000", "currentLongTermDebt": "30524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102017000", "currentAccountsPayable": "19548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85816000", "totalShareholderEquity": "49361000", "capitalLeaseObligations": "27431000", "otherCurrentLiabilities": "25035000", "totalCurrentLiabilities": "95218000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "42836000", "cashAndShortTermInvestments": "8465000", "commonStockSharesOutstanding": "37835000", "intangibleAssetsExcludingGoodwill": "10167000", "cashAndCashEquivalentsAtCarryingValue": "8465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18748000", "capitalExpenditures": "1958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21590000", "cashflowFromInvestment": "-14060000", "stockBasedCompensation": "5820000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185266000, "cost_of_revenue": 125979000, "gross_profit": 59287000, "research_and_development": 10793000, "selling_general_admin": 50426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13106000, "depreciation_amortisation": 15828000, "ebitda": 2722000, "interest_expense": 5713000, "interest_income": null, "other_non_operating": null, "pretax_income": -56948000, "tax_provision": 386000, "effective_tax_rate": null, "net_income": -57724000, "net_income_continuing_ops": -57334000, "net_income_to_common": -57724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8465000, "short_term_investments": null, "net_receivables": 45496000, "inventory": null, "other_current_assets": null, "total_current_assets": 86122000, "net_ppe": null, "goodwill": 13105000, "intangible_assets": 10167000, "goodwill_and_intangibles": 23272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 102017000, "total_assets": 188139000, "short_term_debt": 43230000, "accounts_payable": 19548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95218000, "long_term_debt": 27861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42836000, "total_liabilities": 138054000, "total_debt": 71091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679588000, "total_equity": 49361000, "shares_outstanding": 37835000, "operating_cash_flow": -18748000, "stock_based_compensation": 5820000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1958000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21590000, "free_cash_flow": -16790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13106000", "ebitda": "2722000", "netIncome": "-57724000", "grossProfit": "59287000", "depreciation": "None", "totalRevenue": "185266000", "costOfRevenue": "125979000", "interestIncome": "None", "incomeBeforeTax": "-56948000", "interestExpense": "5713000", "operatingIncome": "-13106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-5713000", "nonInterestIncome": "None", "operatingExpenses": "72393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10793000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15828000", "sellingGeneralAndAdministrative": "50426000", "netIncomeFromContinuingOperations": "-57334000" }, "balance": { "goodwill": "13105000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "188139000", "longTermDebt": "27861000", "shortTermDebt": "43230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10167000", "reportedCurrency": "USD", "retainedEarnings": "-679588000", "totalLiabilities": "138054000", "otherCurrentAssets": "32161000", "totalCurrentAssets": "86122000", "currentLongTermDebt": "30524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102017000", "currentAccountsPayable": "19548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85816000", "totalShareholderEquity": "49361000", "capitalLeaseObligations": "27431000", "otherCurrentLiabilities": "25035000", "totalCurrentLiabilities": "95218000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "42836000", "cashAndShortTermInvestments": "8465000", "commonStockSharesOutstanding": "37835000", "intangibleAssetsExcludingGoodwill": "10167000", "cashAndCashEquivalentsAtCarryingValue": "8465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18748000", "capitalExpenditures": "1958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21590000", "cashflowFromInvestment": "-14060000", "stockBasedCompensation": "5820000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15828000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 189887000, "cost_of_revenue": 105065000, "gross_profit": 84822000, "ebit": -26512000, "ebitda": -7366000, "pretax_income": -33294000, "tax_provision": 662000, "net_income": -10096000, "net_income_to_common": -10096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38648000, "total_current_assets": 100886000, "total_assets": 221398000, "short_term_debt": 47602000, "long_term_debt": null, "total_debt": 47602000, "total_liabilities": 114456000, "total_equity": 104774000, "shares_outstanding": 37386000, "goodwill_and_intangibles": 55055000 }, "cash_flow": { "operating_cash_flow": -20679000, "capital_expenditure": 12769000, "free_cash_flow": -7910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34994, "ticker_id": 5201, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26512000", "ebitda": "-7366000", "netIncome": "-10096000", "grossProfit": "84822000", "depreciation": "None", "totalRevenue": "189887000", "costOfRevenue": "105065000", "interestIncome": "None", "incomeBeforeTax": "-33294000", "interestExpense": "6782000", "operatingIncome": "-23535000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "662000", "reportedCurrency": "USD", "netInterestIncome": "-6782000", "nonInterestIncome": "None", "operatingExpenses": "108357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10855000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19146000", "sellingGeneralAndAdministrative": "58627000", "netIncomeFromContinuingOperations": "-33956000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "221398000", "longTermDebt": "None", "shortTermDebt": "47602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11751000", "reportedCurrency": "USD", "retainedEarnings": "-621864000", "totalLiabilities": "114456000", "otherCurrentAssets": "13294000", "totalCurrentAssets": "100886000", "currentLongTermDebt": "25518000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120512000", "currentAccountsPayable": "14251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62740000", "totalShareholderEquity": "104774000", "capitalLeaseObligations": "37222000", "otherCurrentLiabilities": "34428000", "totalCurrentLiabilities": "96836000", "otherNonCurrentLiabilities": "704000", "totalNonCurrentLiabilities": "17620000", "cashAndShortTermInvestments": "38648000", "commonStockSharesOutstanding": "37386000", "intangibleAssetsExcludingGoodwill": "11751000", "cashAndCashEquivalentsAtCarryingValue": "38648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20679000", "capitalExpenditures": "12769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154600000", "cashflowFromInvestment": "178656000", "stockBasedCompensation": "5531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189887000, "cost_of_revenue": 105065000, "gross_profit": 84822000, "research_and_development": 10855000, "selling_general_admin": 58627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26512000, "depreciation_amortisation": 19146000, "ebitda": -7366000, "interest_expense": 6782000, "interest_income": null, "other_non_operating": null, "pretax_income": -33294000, "tax_provision": 662000, "effective_tax_rate": null, "net_income": -10096000, "net_income_continuing_ops": -33956000, "net_income_to_common": -10096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38648000, "short_term_investments": null, "net_receivables": 48944000, "inventory": null, "other_current_assets": null, "total_current_assets": 100886000, "net_ppe": null, "goodwill": 43304000, "intangible_assets": 11751000, "goodwill_and_intangibles": 55055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120512000, "total_assets": 221398000, "short_term_debt": 47602000, "accounts_payable": 14251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96836000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17620000, "total_liabilities": 114456000, "total_debt": 47602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621864000, "total_equity": 104774000, "shares_outstanding": 37386000, "operating_cash_flow": -20679000, "stock_based_compensation": 5531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 178656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154600000, "free_cash_flow": -7910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26512000", "ebitda": "-7366000", "netIncome": "-10096000", "grossProfit": "84822000", "depreciation": "None", "totalRevenue": "189887000", "costOfRevenue": "105065000", "interestIncome": "None", "incomeBeforeTax": "-33294000", "interestExpense": "6782000", "operatingIncome": "-23535000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "662000", "reportedCurrency": "USD", "netInterestIncome": "-6782000", "nonInterestIncome": "None", "operatingExpenses": "108357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10855000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19146000", "sellingGeneralAndAdministrative": "58627000", "netIncomeFromContinuingOperations": "-33956000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "221398000", "longTermDebt": "None", "shortTermDebt": "47602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11751000", "reportedCurrency": "USD", "retainedEarnings": "-621864000", "totalLiabilities": "114456000", "otherCurrentAssets": "13294000", "totalCurrentAssets": "100886000", "currentLongTermDebt": "25518000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120512000", "currentAccountsPayable": "14251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62740000", "totalShareholderEquity": "104774000", "capitalLeaseObligations": "37222000", "otherCurrentLiabilities": "34428000", "totalCurrentLiabilities": "96836000", "otherNonCurrentLiabilities": "704000", "totalNonCurrentLiabilities": "17620000", "cashAndShortTermInvestments": "38648000", "commonStockSharesOutstanding": "37386000", "intangibleAssetsExcludingGoodwill": "11751000", "cashAndCashEquivalentsAtCarryingValue": "38648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20679000", "capitalExpenditures": "12769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154600000", "cashflowFromInvestment": "178656000", "stockBasedCompensation": "5531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19146000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 252677000, "cost_of_revenue": 142366000, "gross_profit": 110311000, "ebit": -42645000, "ebitda": -20704000, "pretax_income": -58730000, "tax_provision": 1602000, "net_income": -88579000, "net_income_to_common": -88579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35637000, "total_current_assets": 132789000, "total_assets": 438204000, "short_term_debt": 146636000, "long_term_debt": 33837000, "total_debt": 180473000, "total_liabilities": 327021000, "total_equity": 108828000, "shares_outstanding": 35765500, "goodwill_and_intangibles": 106519000 }, "cash_flow": { "operating_cash_flow": -6103000, "capital_expenditure": 14898000, "free_cash_flow": 8795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34999, "ticker_id": 5201, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42645000", "ebitda": "-20704000", "netIncome": "-88579000", "grossProfit": "110311000", "depreciation": "None", "totalRevenue": "252677000", "costOfRevenue": "142366000", "interestIncome": "None", "incomeBeforeTax": "-58730000", "interestExpense": "16085000", "operatingIncome": "-39824000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1602000", "reportedCurrency": "USD", "netInterestIncome": "-23116000", "nonInterestIncome": "None", "operatingExpenses": "150135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21941000", "sellingGeneralAndAdministrative": "78026000", "netIncomeFromContinuingOperations": "-184215000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "438204000", "longTermDebt": "33837000", "shortTermDebt": "146636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48957000", "reportedCurrency": "USD", "retainedEarnings": "-611768000", "totalLiabilities": "327021000", "otherCurrentAssets": "21460000", "totalCurrentAssets": "132789000", "currentLongTermDebt": "124977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305415000", "currentAccountsPayable": "46378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218293000", "totalShareholderEquity": "108828000", "capitalLeaseObligations": "59479000", "otherCurrentLiabilities": "32886000", "totalCurrentLiabilities": "227795000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "99226000", "cashAndShortTermInvestments": "35637000", "commonStockSharesOutstanding": "35765500", "intangibleAssetsExcludingGoodwill": "48957000", "cashAndCashEquivalentsAtCarryingValue": "35637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6103000", "capitalExpenditures": "14898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "812000", "cashflowFromInvestment": "-14723000", "stockBasedCompensation": "5282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252677000, "cost_of_revenue": 142366000, "gross_profit": 110311000, "research_and_development": 11179000, "selling_general_admin": 78026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42645000, "depreciation_amortisation": 21941000, "ebitda": -20704000, "interest_expense": 16085000, "interest_income": null, "other_non_operating": null, "pretax_income": -58730000, "tax_provision": 1602000, "effective_tax_rate": null, "net_income": -88579000, "net_income_continuing_ops": -184215000, "net_income_to_common": -88579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35637000, "short_term_investments": null, "net_receivables": 75692000, "inventory": null, "other_current_assets": null, "total_current_assets": 132789000, "net_ppe": null, "goodwill": 57562000, "intangible_assets": 48957000, "goodwill_and_intangibles": 106519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 305415000, "total_assets": 438204000, "short_term_debt": 146636000, "accounts_payable": 46378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227795000, "long_term_debt": 33837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99226000, "total_liabilities": 327021000, "total_debt": 180473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -611768000, "total_equity": 108828000, "shares_outstanding": 35765500, "operating_cash_flow": -6103000, "stock_based_compensation": 5282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14723000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 812000, "free_cash_flow": 8795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42645000", "ebitda": "-20704000", "netIncome": "-88579000", "grossProfit": "110311000", "depreciation": "None", "totalRevenue": "252677000", "costOfRevenue": "142366000", "interestIncome": "None", "incomeBeforeTax": "-58730000", "interestExpense": "16085000", "operatingIncome": "-39824000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1602000", "reportedCurrency": "USD", "netInterestIncome": "-23116000", "nonInterestIncome": "None", "operatingExpenses": "150135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21941000", "sellingGeneralAndAdministrative": "78026000", "netIncomeFromContinuingOperations": "-184215000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "438204000", "longTermDebt": "33837000", "shortTermDebt": "146636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48957000", "reportedCurrency": "USD", "retainedEarnings": "-611768000", "totalLiabilities": "327021000", "otherCurrentAssets": "21460000", "totalCurrentAssets": "132789000", "currentLongTermDebt": "124977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305415000", "currentAccountsPayable": "46378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218293000", "totalShareholderEquity": "108828000", "capitalLeaseObligations": "59479000", "otherCurrentLiabilities": "32886000", "totalCurrentLiabilities": "227795000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "99226000", "cashAndShortTermInvestments": "35637000", "commonStockSharesOutstanding": "35765500", "intangibleAssetsExcludingGoodwill": "48957000", "cashAndCashEquivalentsAtCarryingValue": "35637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6103000", "capitalExpenditures": "14898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "812000", "cashflowFromInvestment": "-14723000", "stockBasedCompensation": "5282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20333000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 325777000, "cost_of_revenue": 184537000, "gross_profit": 141240000, "ebit": -108409000, "ebitda": -85754000, "pretax_income": -114829000, "tax_provision": 2730000, "net_income": -200957000, "net_income_to_common": -200957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55774000, "total_current_assets": 198607000, "total_assets": 529972000, "short_term_debt": 23398000, "long_term_debt": 152253000, "total_debt": 175651000, "total_liabilities": 335418000, "total_equity": 191217000, "shares_outstanding": 34537000, "goodwill_and_intangibles": 107859000 }, "cash_flow": { "operating_cash_flow": -7857000, "capital_expenditure": 17785000, "free_cash_flow": 9928000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35004, "ticker_id": 5201, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-108409000", "ebitda": "-85754000", "netIncome": "-200957000", "grossProfit": "141240000", "depreciation": "None", "totalRevenue": "325777000", "costOfRevenue": "184537000", "interestIncome": "None", "incomeBeforeTax": "-114829000", "interestExpense": "6420000", "operatingIncome": "-114571000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2730000", "reportedCurrency": "USD", "netInterestIncome": "-21155000", "nonInterestIncome": "None", "operatingExpenses": "255811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27100000", "otherNonOperatingIncome": "6162000", "costofGoodsAndServicesSold": "184537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22655000", "sellingGeneralAndAdministrative": "111437000", "netIncomeFromContinuingOperations": "-201326000" }, "balance": { "goodwill": "57562000", "inventory": "1", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "529972000", "longTermDebt": "152253000", "shortTermDebt": "23398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "50297000", "reportedCurrency": "USD", "retainedEarnings": "-523063000", "totalLiabilities": "335418000", "otherCurrentAssets": "26373000", "totalCurrentAssets": "198607000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331365000", "currentAccountsPayable": "29329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17774000", "shortLongTermDebtTotal": "234966000", "totalShareholderEquity": "191217000", "capitalLeaseObligations": "82713000", "otherCurrentLiabilities": "61309000", "totalCurrentLiabilities": "122872000", "otherNonCurrentLiabilities": "798000", "totalNonCurrentLiabilities": "212546000", "cashAndShortTermInvestments": "55774000", "commonStockSharesOutstanding": "34537000", "intangibleAssetsExcludingGoodwill": "50297000", "cashAndCashEquivalentsAtCarryingValue": "55774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140114000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7857000", "capitalExpenditures": "17785000", "changeInReceivables": "23941000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3176000", "cashflowFromInvestment": "-17285000", "stockBasedCompensation": "21605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325777000, "cost_of_revenue": 184537000, "gross_profit": 141240000, "research_and_development": 27100000, "selling_general_admin": 111437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -108409000, "depreciation_amortisation": 22655000, "ebitda": -85754000, "interest_expense": 6420000, "interest_income": null, "other_non_operating": null, "pretax_income": -114829000, "tax_provision": 2730000, "effective_tax_rate": null, "net_income": -200957000, "net_income_continuing_ops": -201326000, "net_income_to_common": -200957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55774000, "short_term_investments": null, "net_receivables": 116460000, "inventory": 1, "other_current_assets": null, "total_current_assets": 198607000, "net_ppe": null, "goodwill": 57562000, "intangible_assets": 50297000, "goodwill_and_intangibles": 107859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331365000, "total_assets": 529972000, "short_term_debt": 23398000, "accounts_payable": 29329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122872000, "long_term_debt": 152253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 212546000, "total_liabilities": 335418000, "total_debt": 175651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -523063000, "total_equity": 191217000, "shares_outstanding": 34537000, "operating_cash_flow": -7857000, "stock_based_compensation": 21605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17285000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3176000, "free_cash_flow": 9928000, "net_change_in_cash": -21966000 }, "raw_data": { "income": { "ebit": "-108409000", "ebitda": "-85754000", "netIncome": "-200957000", "grossProfit": "141240000", "depreciation": "None", "totalRevenue": "325777000", "costOfRevenue": "184537000", "interestIncome": "None", "incomeBeforeTax": "-114829000", "interestExpense": "6420000", "operatingIncome": "-114571000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2730000", "reportedCurrency": "USD", "netInterestIncome": "-21155000", "nonInterestIncome": "None", "operatingExpenses": "255811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27100000", "otherNonOperatingIncome": "6162000", "costofGoodsAndServicesSold": "184537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22655000", "sellingGeneralAndAdministrative": "111437000", "netIncomeFromContinuingOperations": "-201326000" }, "balance": { "goodwill": "57562000", "inventory": "1", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "529972000", "longTermDebt": "152253000", "shortTermDebt": "23398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "50297000", "reportedCurrency": "USD", "retainedEarnings": "-523063000", "totalLiabilities": "335418000", "otherCurrentAssets": "26373000", "totalCurrentAssets": "198607000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331365000", "currentAccountsPayable": "29329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17774000", "shortLongTermDebtTotal": "234966000", "totalShareholderEquity": "191217000", "capitalLeaseObligations": "82713000", "otherCurrentLiabilities": "61309000", "totalCurrentLiabilities": "122872000", "otherNonCurrentLiabilities": "798000", "totalNonCurrentLiabilities": "212546000", "cashAndShortTermInvestments": "55774000", "commonStockSharesOutstanding": "34537000", "intangibleAssetsExcludingGoodwill": "50297000", "cashAndCashEquivalentsAtCarryingValue": "55774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140114000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7857000", "capitalExpenditures": "17785000", "changeInReceivables": "23941000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3176000", "cashflowFromInvestment": "-17285000", "stockBasedCompensation": "21605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24263000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 397564000, "cost_of_revenue": 207397000, "gross_profit": 190167000, "ebit": 2678000, "ebitda": 25538000, "pretax_income": -528000, "tax_provision": -26404000, "net_income": 24712000, "net_income_to_common": 24712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79733000, "total_current_assets": 251659000, "total_assets": 637214000, "short_term_debt": 73714000, "long_term_debt": 141878000, "total_debt": 215592000, "total_liabilities": 262333000, "total_equity": 370543000, "shares_outstanding": 33762500, "goodwill_and_intangibles": 347948000 }, "cash_flow": { "operating_cash_flow": 797000, "capital_expenditure": 16022000, "free_cash_flow": 16819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35009, "ticker_id": 5201, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2678000", "ebitda": "25538000", "netIncome": "24712000", "grossProfit": "190167000", "depreciation": "None", "totalRevenue": "397564000", "costOfRevenue": "207397000", "interestIncome": "None", "incomeBeforeTax": "-528000", "interestExpense": "3206000", "operatingIncome": "-25154000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-26404000", "reportedCurrency": "USD", "netInterestIncome": "-2885000", "nonInterestIncome": "None", "operatingExpenses": "215321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24928000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22860000", "sellingGeneralAndAdministrative": "112552000", "netIncomeFromContinuingOperations": "25876000" }, "balance": { "goodwill": "194881000", "inventory": "1", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "637214000", "longTermDebt": "141878000", "shortTermDebt": "73714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "153067000", "reportedCurrency": "USD", "retainedEarnings": "-322106000", "totalLiabilities": "262333000", "otherCurrentAssets": "29017000", "totalCurrentAssets": "251659000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "385555000", "currentAccountsPayable": "16025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23052000", "shortLongTermDebtTotal": "141878000", "totalShareholderEquity": "370543000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76445000", "totalCurrentLiabilities": "94146000", "otherNonCurrentLiabilities": "3992000", "totalNonCurrentLiabilities": "168187000", "cashAndShortTermInvestments": "79733000", "commonStockSharesOutstanding": "33762500", "intangibleAssetsExcludingGoodwill": "153067000", "cashAndCashEquivalentsAtCarryingValue": "79733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "514000", "operatingCashflow": "797000", "capitalExpenditures": "16022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181823000", "cashflowFromInvestment": "-208028000", "stockBasedCompensation": "23565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397564000, "cost_of_revenue": 207397000, "gross_profit": 190167000, "research_and_development": 24928000, "selling_general_admin": 112552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2678000, "depreciation_amortisation": 22860000, "ebitda": 25538000, "interest_expense": 3206000, "interest_income": null, "other_non_operating": null, "pretax_income": -528000, "tax_provision": -26404000, "effective_tax_rate": null, "net_income": 24712000, "net_income_continuing_ops": 25876000, "net_income_to_common": 24712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79733000, "short_term_investments": null, "net_receivables": 142909000, "inventory": 1, "other_current_assets": null, "total_current_assets": 251659000, "net_ppe": null, "goodwill": 194881000, "intangible_assets": 153067000, "goodwill_and_intangibles": 347948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 385555000, "total_assets": 637214000, "short_term_debt": 73714000, "accounts_payable": 16025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94146000, "long_term_debt": 141878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168187000, "total_liabilities": 262333000, "total_debt": 215592000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -322106000, "total_equity": 370543000, "shares_outstanding": 33762500, "operating_cash_flow": 797000, "stock_based_compensation": 23565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181823000, "free_cash_flow": 16819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2678000", "ebitda": "25538000", "netIncome": "24712000", "grossProfit": "190167000", "depreciation": "None", "totalRevenue": "397564000", "costOfRevenue": "207397000", "interestIncome": "None", "incomeBeforeTax": "-528000", "interestExpense": "3206000", "operatingIncome": "-25154000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-26404000", "reportedCurrency": "USD", "netInterestIncome": "-2885000", "nonInterestIncome": "None", "operatingExpenses": "215321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24928000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22860000", "sellingGeneralAndAdministrative": "112552000", "netIncomeFromContinuingOperations": "25876000" }, "balance": { "goodwill": "194881000", "inventory": "1", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "637214000", "longTermDebt": "141878000", "shortTermDebt": "73714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "153067000", "reportedCurrency": "USD", "retainedEarnings": "-322106000", "totalLiabilities": "262333000", "otherCurrentAssets": "29017000", "totalCurrentAssets": "251659000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "385555000", "currentAccountsPayable": "16025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23052000", "shortLongTermDebtTotal": "141878000", "totalShareholderEquity": "370543000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "76445000", "totalCurrentLiabilities": "94146000", "otherNonCurrentLiabilities": "3992000", "totalNonCurrentLiabilities": "168187000", "cashAndShortTermInvestments": "79733000", "commonStockSharesOutstanding": "33762500", "intangibleAssetsExcludingGoodwill": "153067000", "cashAndCashEquivalentsAtCarryingValue": "79733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "514000", "operatingCashflow": "797000", "capitalExpenditures": "16022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181823000", "cashflowFromInvestment": "-208028000", "stockBasedCompensation": "23565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22860000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 321324000, "cost_of_revenue": 140290000, "gross_profit": 181034000, "ebit": 13020000, "ebitda": 30506000, "pretax_income": 12097000, "tax_provision": 941000, "net_income": 10336000, "net_income_to_common": 10336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90626000, "total_current_assets": 208521000, "total_assets": 279192000, "short_term_debt": 44265000, "long_term_debt": 20396000, "total_debt": 64661000, "total_liabilities": 592995000, "total_equity": -313803000, "shares_outstanding": 33285091, "goodwill_and_intangibles": 17928000 }, "cash_flow": { "operating_cash_flow": 27553000, "capital_expenditure": 14538000, "free_cash_flow": 42091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35014, "ticker_id": 5201, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13020000", "ebitda": "30506000", "netIncome": "10336000", "grossProfit": "181034000", "depreciation": "None", "totalRevenue": "321324000", "costOfRevenue": "140290000", "interestIncome": "None", "incomeBeforeTax": "12097000", "interestExpense": "923000", "operatingIncome": "12138000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "941000", "reportedCurrency": "USD", "netInterestIncome": "-923000", "nonInterestIncome": "None", "operatingExpenses": "168896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17669000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17486000", "sellingGeneralAndAdministrative": "83061000", "netIncomeFromContinuingOperations": "11156000" }, "balance": { "goodwill": "0", "inventory": "11637185", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "279192000", "longTermDebt": "20396000", "shortTermDebt": "44265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17928000", "reportedCurrency": "USD", "retainedEarnings": "-346818000", "totalLiabilities": "592995000", "otherCurrentAssets": "11644000", "totalCurrentAssets": "208521000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70671000", "currentAccountsPayable": "8413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25545000", "shortLongTermDebtTotal": "20396000", "totalShareholderEquity": "-313803000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46383000", "totalCurrentLiabilities": "57228000", "otherNonCurrentLiabilities": "1633000", "totalNonCurrentLiabilities": "535767000", "cashAndShortTermInvestments": "90626000", "commonStockSharesOutstanding": "33285091", "intangibleAssetsExcludingGoodwill": "17928000", "cashAndCashEquivalentsAtCarryingValue": "90626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4623000", "operatingCashflow": "27553000", "capitalExpenditures": "14538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19455000", "cashflowFromInvestment": "-14803000", "stockBasedCompensation": "1189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321324000, "cost_of_revenue": 140290000, "gross_profit": 181034000, "research_and_development": 17669000, "selling_general_admin": 83061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13020000, "depreciation_amortisation": 17486000, "ebitda": 30506000, "interest_expense": 923000, "interest_income": null, "other_non_operating": null, "pretax_income": 12097000, "tax_provision": 941000, "effective_tax_rate": null, "net_income": 10336000, "net_income_continuing_ops": 11156000, "net_income_to_common": 10336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90626000, "short_term_investments": null, "net_receivables": 106251000, "inventory": 11637185, "other_current_assets": null, "total_current_assets": 208521000, "net_ppe": null, "goodwill": 0, "intangible_assets": 17928000, "goodwill_and_intangibles": 17928000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70671000, "total_assets": 279192000, "short_term_debt": 44265000, "accounts_payable": 8413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57228000, "long_term_debt": 20396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 535767000, "total_liabilities": 592995000, "total_debt": 64661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346818000, "total_equity": -313803000, "shares_outstanding": 33285091, "operating_cash_flow": 27553000, "stock_based_compensation": 1189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14803000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19455000, "free_cash_flow": 42091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13020000", "ebitda": "30506000", "netIncome": "10336000", "grossProfit": "181034000", "depreciation": "None", "totalRevenue": "321324000", "costOfRevenue": "140290000", "interestIncome": "None", "incomeBeforeTax": "12097000", "interestExpense": "923000", "operatingIncome": "12138000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "941000", "reportedCurrency": "USD", "netInterestIncome": "-923000", "nonInterestIncome": "None", "operatingExpenses": "168896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17669000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17486000", "sellingGeneralAndAdministrative": "83061000", "netIncomeFromContinuingOperations": "11156000" }, "balance": { "goodwill": "0", "inventory": "11637185", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "279192000", "longTermDebt": "20396000", "shortTermDebt": "44265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17928000", "reportedCurrency": "USD", "retainedEarnings": "-346818000", "totalLiabilities": "592995000", "otherCurrentAssets": "11644000", "totalCurrentAssets": "208521000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70671000", "currentAccountsPayable": "8413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25545000", "shortLongTermDebtTotal": "20396000", "totalShareholderEquity": "-313803000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46383000", "totalCurrentLiabilities": "57228000", "otherNonCurrentLiabilities": "1633000", "totalNonCurrentLiabilities": "535767000", "cashAndShortTermInvestments": "90626000", "commonStockSharesOutstanding": "33285091", "intangibleAssetsExcludingGoodwill": "17928000", "cashAndCashEquivalentsAtCarryingValue": "90626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11156000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4623000", "operatingCashflow": "27553000", "capitalExpenditures": "14538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19455000", "cashflowFromInvestment": "-14803000", "stockBasedCompensation": "1189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17486000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 317923000, "cost_of_revenue": 150350000, "gross_profit": 167573000, "ebit": -40268000, "ebitda": -20818000, "pretax_income": -37277000, "tax_provision": -358000, "net_income": -37192000, "net_income_to_common": -37192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58524000, "total_current_assets": 170322000, "total_assets": 245129000, "short_term_debt": 39145000, "long_term_debt": null, "total_debt": 39145000, "total_liabilities": 568500000, "total_equity": -323371000, "shares_outstanding": 33285091, "goodwill_and_intangibles": 15873000 }, "cash_flow": { "operating_cash_flow": -20243000, "capital_expenditure": 8589000, "free_cash_flow": -11654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35018, "ticker_id": 5201, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40268000", "ebitda": "-20818000", "netIncome": "-37192000", "grossProfit": "167573000", "depreciation": "None", "totalRevenue": "317923000", "costOfRevenue": "150350000", "interestIncome": "None", "incomeBeforeTax": "-37277000", "interestExpense": "2718000", "operatingIncome": "-40268000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-358000", "reportedCurrency": "USD", "netInterestIncome": "1393000", "nonInterestIncome": "None", "operatingExpenses": "207841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21129000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19450000", "sellingGeneralAndAdministrative": "87417000", "netIncomeFromContinuingOperations": "-36919000" }, "balance": { "goodwill": "None", "inventory": "6200000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "245129000", "longTermDebt": "None", "shortTermDebt": "39145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15873000", "reportedCurrency": "USD", "retainedEarnings": "-357154000", "totalLiabilities": "568500000", "otherCurrentAssets": "12297000", "totalCurrentAssets": "170322000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74807000", "currentAccountsPayable": "9954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29543000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-323371000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40235000", "totalCurrentLiabilities": "51662000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "516838000", "cashAndShortTermInvestments": "58524000", "commonStockSharesOutstanding": "33285091", "intangibleAssetsExcludingGoodwill": "15873000", "cashAndCashEquivalentsAtCarryingValue": "58524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36919000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-86000", "operatingCashflow": "-20243000", "capitalExpenditures": "8589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195000", "cashflowFromInvestment": "16363000", "stockBasedCompensation": "2813000", "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": "19450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317923000, "cost_of_revenue": 150350000, "gross_profit": 167573000, "research_and_development": 21129000, "selling_general_admin": 87417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40268000, "depreciation_amortisation": 19450000, "ebitda": -20818000, "interest_expense": 2718000, "interest_income": null, "other_non_operating": null, "pretax_income": -37277000, "tax_provision": -358000, "effective_tax_rate": null, "net_income": -37192000, "net_income_continuing_ops": -36919000, "net_income_to_common": -37192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58524000, "short_term_investments": null, "net_receivables": 99501000, "inventory": 6200000, "other_current_assets": null, "total_current_assets": 170322000, "net_ppe": null, "goodwill": null, "intangible_assets": 15873000, "goodwill_and_intangibles": 15873000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 74807000, "total_assets": 245129000, "short_term_debt": 39145000, "accounts_payable": 9954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51662000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 516838000, "total_liabilities": 568500000, "total_debt": 39145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357154000, "total_equity": -323371000, "shares_outstanding": 33285091, "operating_cash_flow": -20243000, "stock_based_compensation": 2813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 195000, "free_cash_flow": -11654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40268000", "ebitda": "-20818000", "netIncome": "-37192000", "grossProfit": "167573000", "depreciation": "None", "totalRevenue": "317923000", "costOfRevenue": "150350000", "interestIncome": "None", "incomeBeforeTax": "-37277000", "interestExpense": "2718000", "operatingIncome": "-40268000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-358000", "reportedCurrency": "USD", "netInterestIncome": "1393000", "nonInterestIncome": "None", "operatingExpenses": "207841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21129000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19450000", "sellingGeneralAndAdministrative": "87417000", "netIncomeFromContinuingOperations": "-36919000" }, "balance": { "goodwill": "None", "inventory": "6200000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "245129000", "longTermDebt": "None", "shortTermDebt": "39145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15873000", "reportedCurrency": "USD", "retainedEarnings": "-357154000", "totalLiabilities": "568500000", "otherCurrentAssets": "12297000", "totalCurrentAssets": "170322000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74807000", "currentAccountsPayable": "9954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29543000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-323371000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40235000", "totalCurrentLiabilities": "51662000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "516838000", "cashAndShortTermInvestments": "58524000", "commonStockSharesOutstanding": "33285091", "intangibleAssetsExcludingGoodwill": "15873000", "cashAndCashEquivalentsAtCarryingValue": "58524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36919000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-86000", "operatingCashflow": "-20243000", "capitalExpenditures": "8589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195000", "cashflowFromInvestment": "16363000", "stockBasedCompensation": "2813000", "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": "19450000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 307251000, "cost_of_revenue": 169631000, "gross_profit": 137620000, "ebit": -80078000, "ebitda": -58251000, "pretax_income": -77604000, "tax_provision": 902000, "net_income": -77535000, "net_income_to_common": -77535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 37856000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -72743000, "capital_expenditure": 17865000, "free_cash_flow": -54878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35019, "ticker_id": 5201, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80078000", "ebitda": "-58251000", "netIncome": "-77535000", "grossProfit": "137620000", "depreciation": "None", "totalRevenue": "307251000", "costOfRevenue": "169631000", "interestIncome": "None", "incomeBeforeTax": "-77604000", "interestExpense": "0", "operatingIncome": "-80078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "902000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "217698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26516000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21827000", "sellingGeneralAndAdministrative": "88104000", "netIncomeFromContinuingOperations": "-78506000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "37856000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78506000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4754000", "operatingCashflow": "-72743000", "capitalExpenditures": "17865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "640000", "cashflowFromInvestment": "107185000", "stockBasedCompensation": "5020000", "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": "21827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307251000, "cost_of_revenue": 169631000, "gross_profit": 137620000, "research_and_development": 26516000, "selling_general_admin": 88104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80078000, "depreciation_amortisation": 21827000, "ebitda": -58251000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -77604000, "tax_provision": 902000, "effective_tax_rate": null, "net_income": -77535000, "net_income_continuing_ops": -78506000, "net_income_to_common": -77535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 37856000, "operating_cash_flow": -72743000, "stock_based_compensation": 5020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 107185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 640000, "free_cash_flow": -54878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-80078000", "ebitda": "-58251000", "netIncome": "-77535000", "grossProfit": "137620000", "depreciation": "None", "totalRevenue": "307251000", "costOfRevenue": "169631000", "interestIncome": "None", "incomeBeforeTax": "-77604000", "interestExpense": "0", "operatingIncome": "-80078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "902000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "217698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26516000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21827000", "sellingGeneralAndAdministrative": "88104000", "netIncomeFromContinuingOperations": "-78506000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "37856000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78506000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4754000", "operatingCashflow": "-72743000", "capitalExpenditures": "17865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "640000", "cashflowFromInvestment": "107185000", "stockBasedCompensation": "5020000", "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": "21827000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 31572000, "cost_of_revenue": 22364000, "gross_profit": 9208000, "ebit": -15577000, "ebitda": -11879000, "pretax_income": -15258000, "tax_provision": -112000, "net_income": -15211000, "net_income_to_common": -15211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6846000, "total_current_assets": 71175000, "total_assets": 169110000, "short_term_debt": 39150000, "long_term_debt": 28148000, "total_debt": 67298000, "total_liabilities": 132348000, "total_equity": 36116000, "shares_outstanding": 37623000, "goodwill_and_intangibles": 22965000 }, "cash_flow": { "operating_cash_flow": 2685000, "capital_expenditure": 244000, "free_cash_flow": 2929000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34987, "ticker_id": 5201, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15577000", "ebitda": "-11879000", "netIncome": "-15211000", "grossProfit": "9208000", "depreciation": "None", "totalRevenue": "31572000", "costOfRevenue": "22364000", "interestIncome": "None", "incomeBeforeTax": "-15258000", "interestExpense": "1537000", "operatingIncome": "-13476000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-112000", "reportedCurrency": "USD", "netInterestIncome": "-1537000", "nonInterestIncome": "None", "operatingExpenses": "22684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2334000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3698000", "sellingGeneralAndAdministrative": "13184000", "netIncomeFromContinuingOperations": "-15146000" }, "balance": { "goodwill": "13105000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "169110000", "longTermDebt": "28148000", "shortTermDebt": "39150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9860000", "reportedCurrency": "USD", "retainedEarnings": "-694669000", "totalLiabilities": "132348000", "otherCurrentAssets": "34065000", "totalCurrentAssets": "71175000", "currentLongTermDebt": "30200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97935000", "currentAccountsPayable": "19829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80557000", "totalShareholderEquity": "36116000", "capitalLeaseObligations": "22209000", "otherCurrentLiabilities": "25188000", "totalCurrentLiabilities": "90679000", "otherNonCurrentLiabilities": "262000", "totalNonCurrentLiabilities": "41669000", "cashAndShortTermInvestments": "6846000", "commonStockSharesOutstanding": "37623000", "intangibleAssetsExcludingGoodwill": "9860000", "cashAndCashEquivalentsAtCarryingValue": "6846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2685000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156000", "cashflowFromInvestment": "-4122000", "stockBasedCompensation": "1552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31572000, "cost_of_revenue": 22364000, "gross_profit": 9208000, "research_and_development": 2334000, "selling_general_admin": 13184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15577000, "depreciation_amortisation": 3698000, "ebitda": -11879000, "interest_expense": 1537000, "interest_income": null, "other_non_operating": null, "pretax_income": -15258000, "tax_provision": -112000, "effective_tax_rate": null, "net_income": -15211000, "net_income_continuing_ops": -15146000, "net_income_to_common": -15211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6846000, "short_term_investments": null, "net_receivables": 30264000, "inventory": null, "other_current_assets": null, "total_current_assets": 71175000, "net_ppe": null, "goodwill": 13105000, "intangible_assets": 9860000, "goodwill_and_intangibles": 22965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97935000, "total_assets": 169110000, "short_term_debt": 39150000, "accounts_payable": 19829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90679000, "long_term_debt": 28148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41669000, "total_liabilities": 132348000, "total_debt": 67298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -694669000, "total_equity": 36116000, "shares_outstanding": 37623000, "operating_cash_flow": 2685000, "stock_based_compensation": 1552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156000, "free_cash_flow": 2929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15577000", "ebitda": "-11879000", "netIncome": "-15211000", "grossProfit": "9208000", "depreciation": "None", "totalRevenue": "31572000", "costOfRevenue": "22364000", "interestIncome": "None", "incomeBeforeTax": "-15258000", "interestExpense": "1537000", "operatingIncome": "-13476000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-112000", "reportedCurrency": "USD", "netInterestIncome": "-1537000", "nonInterestIncome": "None", "operatingExpenses": "22684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2334000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3698000", "sellingGeneralAndAdministrative": "13184000", "netIncomeFromContinuingOperations": "-15146000" }, "balance": { "goodwill": "13105000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "169110000", "longTermDebt": "28148000", "shortTermDebt": "39150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9860000", "reportedCurrency": "USD", "retainedEarnings": "-694669000", "totalLiabilities": "132348000", "otherCurrentAssets": "34065000", "totalCurrentAssets": "71175000", "currentLongTermDebt": "30200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97935000", "currentAccountsPayable": "19829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80557000", "totalShareholderEquity": "36116000", "capitalLeaseObligations": "22209000", "otherCurrentLiabilities": "25188000", "totalCurrentLiabilities": "90679000", "otherNonCurrentLiabilities": "262000", "totalNonCurrentLiabilities": "41669000", "cashAndShortTermInvestments": "6846000", "commonStockSharesOutstanding": "37623000", "intangibleAssetsExcludingGoodwill": "9860000", "cashAndCashEquivalentsAtCarryingValue": "6846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2685000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156000", "cashflowFromInvestment": "-4122000", "stockBasedCompensation": "1552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3698000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 56534000, "cost_of_revenue": 29090000, "gross_profit": 27444000, "ebit": -24867000, "ebitda": -21266000, "pretax_income": -26501000, "tax_provision": 319000, "net_income": -26798000, "net_income_to_common": -26798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8465000, "total_current_assets": 86122000, "total_assets": 188139000, "short_term_debt": 43230000, "long_term_debt": 27861000, "total_debt": 71091000, "total_liabilities": 138054000, "total_equity": 49361000, "shares_outstanding": 37386000, "goodwill_and_intangibles": 23272000 }, "cash_flow": { "operating_cash_flow": -11729000, "capital_expenditure": 3038000, "free_cash_flow": -8691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34988, "ticker_id": 5201, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24867000", "ebitda": "-21266000", "netIncome": "-26798000", "grossProfit": "27444000", "depreciation": "None", "totalRevenue": "56534000", "costOfRevenue": "29090000", "interestIncome": "None", "incomeBeforeTax": "-26501000", "interestExpense": "1634000", "operatingIncome": "5507000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "319000", "reportedCurrency": "USD", "netInterestIncome": "-1634000", "nonInterestIncome": "None", "operatingExpenses": "21937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3601000", "sellingGeneralAndAdministrative": "12648000", "netIncomeFromContinuingOperations": "-26820000" }, "balance": { "goodwill": "13105000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "188139000", "longTermDebt": "27861000", "shortTermDebt": "43230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10167000", "reportedCurrency": "USD", "retainedEarnings": "-679588000", "totalLiabilities": "138054000", "otherCurrentAssets": "32161000", "totalCurrentAssets": "86122000", "currentLongTermDebt": "30524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102017000", "currentAccountsPayable": "19548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85816000", "totalShareholderEquity": "49361000", "capitalLeaseObligations": "27431000", "otherCurrentLiabilities": "25035000", "totalCurrentLiabilities": "95218000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "42836000", "cashAndShortTermInvestments": "8465000", "commonStockSharesOutstanding": "37386000", "intangibleAssetsExcludingGoodwill": "10167000", "cashAndCashEquivalentsAtCarryingValue": "8465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11729000", "capitalExpenditures": "3038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8059000", "cashflowFromInvestment": "-2813000", "stockBasedCompensation": "1457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56534000, "cost_of_revenue": 29090000, "gross_profit": 27444000, "research_and_development": 2377000, "selling_general_admin": 12648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24867000, "depreciation_amortisation": 3601000, "ebitda": -21266000, "interest_expense": 1634000, "interest_income": null, "other_non_operating": null, "pretax_income": -26501000, "tax_provision": 319000, "effective_tax_rate": null, "net_income": -26798000, "net_income_continuing_ops": -26820000, "net_income_to_common": -26798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8465000, "short_term_investments": null, "net_receivables": 45496000, "inventory": null, "other_current_assets": null, "total_current_assets": 86122000, "net_ppe": null, "goodwill": 13105000, "intangible_assets": 10167000, "goodwill_and_intangibles": 23272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 102017000, "total_assets": 188139000, "short_term_debt": 43230000, "accounts_payable": 19548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95218000, "long_term_debt": 27861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42836000, "total_liabilities": 138054000, "total_debt": 71091000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679588000, "total_equity": 49361000, "shares_outstanding": 37386000, "operating_cash_flow": -11729000, "stock_based_compensation": 1457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8059000, "free_cash_flow": -8691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24867000", "ebitda": "-21266000", "netIncome": "-26798000", "grossProfit": "27444000", "depreciation": "None", "totalRevenue": "56534000", "costOfRevenue": "29090000", "interestIncome": "None", "incomeBeforeTax": "-26501000", "interestExpense": "1634000", "operatingIncome": "5507000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "319000", "reportedCurrency": "USD", "netInterestIncome": "-1634000", "nonInterestIncome": "None", "operatingExpenses": "21937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3601000", "sellingGeneralAndAdministrative": "12648000", "netIncomeFromContinuingOperations": "-26820000" }, "balance": { "goodwill": "13105000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "188139000", "longTermDebt": "27861000", "shortTermDebt": "43230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10167000", "reportedCurrency": "USD", "retainedEarnings": "-679588000", "totalLiabilities": "138054000", "otherCurrentAssets": "32161000", "totalCurrentAssets": "86122000", "currentLongTermDebt": "30524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102017000", "currentAccountsPayable": "19548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85816000", "totalShareholderEquity": "49361000", "capitalLeaseObligations": "27431000", "otherCurrentLiabilities": "25035000", "totalCurrentLiabilities": "95218000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "42836000", "cashAndShortTermInvestments": "8465000", "commonStockSharesOutstanding": "37386000", "intangibleAssetsExcludingGoodwill": "10167000", "cashAndCashEquivalentsAtCarryingValue": "8465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11729000", "capitalExpenditures": "3038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8059000", "cashflowFromInvestment": "-2813000", "stockBasedCompensation": "1457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3601000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 46317000, "cost_of_revenue": 29582000, "gross_profit": 16735000, "ebit": -6360000, "ebitda": -2842000, "pretax_income": -7772000, "tax_provision": -346000, "net_income": -7435000, "net_income_to_common": -7435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34292000, "total_current_assets": 82848000, "total_assets": 211211000, "short_term_debt": 41968000, "long_term_debt": 24293000, "total_debt": 66261000, "total_liabilities": 134555000, "total_equity": 75866000, "shares_outstanding": 37212000, "goodwill_and_intangibles": 55078000 }, "cash_flow": { "operating_cash_flow": 1736000, "capital_expenditure": 4131000, "free_cash_flow": 5867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34990, "ticker_id": 5201, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6360000", "ebitda": "-2842000", "netIncome": "-7435000", "grossProfit": "16735000", "depreciation": "None", "totalRevenue": "46317000", "costOfRevenue": "29582000", "interestIncome": "None", "incomeBeforeTax": "-7772000", "interestExpense": "1412000", "operatingIncome": "-5986000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-346000", "reportedCurrency": "USD", "netInterestIncome": "-1412000", "nonInterestIncome": "None", "operatingExpenses": "22721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2527000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3518000", "sellingGeneralAndAdministrative": "12732000", "netIncomeFromContinuingOperations": "-7426000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "211211000", "longTermDebt": "24293000", "shortTermDebt": "41968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11774000", "reportedCurrency": "USD", "retainedEarnings": "-652790000", "totalLiabilities": "134555000", "otherCurrentAssets": "14737000", "totalCurrentAssets": "82848000", "currentLongTermDebt": "26117000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128363000", "currentAccountsPayable": "18681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82559000", "totalShareholderEquity": "75866000", "capitalLeaseObligations": "32149000", "otherCurrentLiabilities": "26159000", "totalCurrentLiabilities": "93082000", "otherNonCurrentLiabilities": "292000", "totalNonCurrentLiabilities": "41473000", "cashAndShortTermInvestments": "34292000", "commonStockSharesOutstanding": "37212000", "intangibleAssetsExcludingGoodwill": "11774000", "cashAndCashEquivalentsAtCarryingValue": "34292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1736000", "capitalExpenditures": "4131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7086000", "cashflowFromInvestment": "-4131000", "stockBasedCompensation": "1660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46317000, "cost_of_revenue": 29582000, "gross_profit": 16735000, "research_and_development": 2527000, "selling_general_admin": 12732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6360000, "depreciation_amortisation": 3518000, "ebitda": -2842000, "interest_expense": 1412000, "interest_income": null, "other_non_operating": null, "pretax_income": -7772000, "tax_provision": -346000, "effective_tax_rate": null, "net_income": -7435000, "net_income_continuing_ops": -7426000, "net_income_to_common": -7435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34292000, "short_term_investments": null, "net_receivables": 33819000, "inventory": null, "other_current_assets": null, "total_current_assets": 82848000, "net_ppe": null, "goodwill": 43304000, "intangible_assets": 11774000, "goodwill_and_intangibles": 55078000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128363000, "total_assets": 211211000, "short_term_debt": 41968000, "accounts_payable": 18681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93082000, "long_term_debt": 24293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41473000, "total_liabilities": 134555000, "total_debt": 66261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652790000, "total_equity": 75866000, "shares_outstanding": 37212000, "operating_cash_flow": 1736000, "stock_based_compensation": 1660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7086000, "free_cash_flow": 5867000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6360000", "ebitda": "-2842000", "netIncome": "-7435000", "grossProfit": "16735000", "depreciation": "None", "totalRevenue": "46317000", "costOfRevenue": "29582000", "interestIncome": "None", "incomeBeforeTax": "-7772000", "interestExpense": "1412000", "operatingIncome": "-5986000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-346000", "reportedCurrency": "USD", "netInterestIncome": "-1412000", "nonInterestIncome": "None", "operatingExpenses": "22721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2527000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3518000", "sellingGeneralAndAdministrative": "12732000", "netIncomeFromContinuingOperations": "-7426000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "211211000", "longTermDebt": "24293000", "shortTermDebt": "41968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11774000", "reportedCurrency": "USD", "retainedEarnings": "-652790000", "totalLiabilities": "134555000", "otherCurrentAssets": "14737000", "totalCurrentAssets": "82848000", "currentLongTermDebt": "26117000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128363000", "currentAccountsPayable": "18681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82559000", "totalShareholderEquity": "75866000", "capitalLeaseObligations": "32149000", "otherCurrentLiabilities": "26159000", "totalCurrentLiabilities": "93082000", "otherNonCurrentLiabilities": "292000", "totalNonCurrentLiabilities": "41473000", "cashAndShortTermInvestments": "34292000", "commonStockSharesOutstanding": "37212000", "intangibleAssetsExcludingGoodwill": "11774000", "cashAndCashEquivalentsAtCarryingValue": "34292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1736000", "capitalExpenditures": "4131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7086000", "cashflowFromInvestment": "-4131000", "stockBasedCompensation": "1660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3518000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 46394000, "cost_of_revenue": 27987000, "gross_profit": 18407000, "ebit": -8798000, "ebitda": -4674000, "pretax_income": -10294000, "tax_provision": 333000, "net_income": -10820000, "net_income_to_common": -10820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29706000, "total_current_assets": 85517000, "total_assets": 210354000, "short_term_debt": 26660000, "long_term_debt": 38333000, "total_debt": 64993000, "total_liabilities": 126454000, "total_equity": 81127000, "shares_outstanding": 38080000, "goodwill_and_intangibles": 55384000 }, "cash_flow": { "operating_cash_flow": -10099000, "capital_expenditure": 446000, "free_cash_flow": -9653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34991, "ticker_id": 5201, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8798000", "ebitda": "-4674000", "netIncome": "-10820000", "grossProfit": "18407000", "depreciation": "None", "totalRevenue": "46394000", "costOfRevenue": "27987000", "interestIncome": "None", "incomeBeforeTax": "-10294000", "interestExpense": "1496000", "operatingIncome": "-3466000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-1496000", "nonInterestIncome": "None", "operatingExpenses": "21873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2823000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4124000", "sellingGeneralAndAdministrative": "10684000", "netIncomeFromContinuingOperations": "-10627000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "210354000", "longTermDebt": "38333000", "shortTermDebt": "26660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12080000", "reportedCurrency": "USD", "retainedEarnings": "-645355000", "totalLiabilities": "126454000", "otherCurrentAssets": "9864000", "totalCurrentAssets": "85517000", "currentLongTermDebt": "7349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124837000", "currentAccountsPayable": "9494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82621000", "totalShareholderEquity": "81127000", "capitalLeaseObligations": "36939000", "otherCurrentLiabilities": "30812000", "totalCurrentLiabilities": "69306000", "otherNonCurrentLiabilities": "392000", "totalNonCurrentLiabilities": "57148000", "cashAndShortTermInvestments": "29706000", "commonStockSharesOutstanding": "38080000", "intangibleAssetsExcludingGoodwill": "12080000", "cashAndCashEquivalentsAtCarryingValue": "29706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10099000", "capitalExpenditures": "446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8899000", "cashflowFromInvestment": "-3667000", "stockBasedCompensation": "1326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46394000, "cost_of_revenue": 27987000, "gross_profit": 18407000, "research_and_development": 2823000, "selling_general_admin": 10684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8798000, "depreciation_amortisation": 4124000, "ebitda": -4674000, "interest_expense": 1496000, "interest_income": null, "other_non_operating": null, "pretax_income": -10294000, "tax_provision": 333000, "effective_tax_rate": null, "net_income": -10820000, "net_income_continuing_ops": -10627000, "net_income_to_common": -10820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29706000, "short_term_investments": null, "net_receivables": 45947000, "inventory": null, "other_current_assets": null, "total_current_assets": 85517000, "net_ppe": null, "goodwill": 43304000, "intangible_assets": 12080000, "goodwill_and_intangibles": 55384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124837000, "total_assets": 210354000, "short_term_debt": 26660000, "accounts_payable": 9494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69306000, "long_term_debt": 38333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57148000, "total_liabilities": 126454000, "total_debt": 64993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -645355000, "total_equity": 81127000, "shares_outstanding": 38080000, "operating_cash_flow": -10099000, "stock_based_compensation": 1326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3667000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8899000, "free_cash_flow": -9653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8798000", "ebitda": "-4674000", "netIncome": "-10820000", "grossProfit": "18407000", "depreciation": "None", "totalRevenue": "46394000", "costOfRevenue": "27987000", "interestIncome": "None", "incomeBeforeTax": "-10294000", "interestExpense": "1496000", "operatingIncome": "-3466000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-1496000", "nonInterestIncome": "None", "operatingExpenses": "21873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2823000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4124000", "sellingGeneralAndAdministrative": "10684000", "netIncomeFromContinuingOperations": "-10627000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "210354000", "longTermDebt": "38333000", "shortTermDebt": "26660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12080000", "reportedCurrency": "USD", "retainedEarnings": "-645355000", "totalLiabilities": "126454000", "otherCurrentAssets": "9864000", "totalCurrentAssets": "85517000", "currentLongTermDebt": "7349000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124837000", "currentAccountsPayable": "9494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82621000", "totalShareholderEquity": "81127000", "capitalLeaseObligations": "36939000", "otherCurrentLiabilities": "30812000", "totalCurrentLiabilities": "69306000", "otherNonCurrentLiabilities": "392000", "totalNonCurrentLiabilities": "57148000", "cashAndShortTermInvestments": "29706000", "commonStockSharesOutstanding": "38080000", "intangibleAssetsExcludingGoodwill": "12080000", "cashAndCashEquivalentsAtCarryingValue": "29706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10099000", "capitalExpenditures": "446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8899000", "cashflowFromInvestment": "-3667000", "stockBasedCompensation": "1326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4124000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 36021000, "cost_of_revenue": 23492000, "gross_profit": 12529000, "ebit": -11210000, "ebitda": -6625000, "pretax_income": -12381000, "tax_provision": 80000, "net_income": -12671000, "net_income_to_common": -12671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34326000, "total_current_assets": 88029000, "total_assets": 203249000, "short_term_debt": 45113000, "long_term_debt": null, "total_debt": 45113000, "total_liabilities": 106957000, "total_equity": 93796000, "shares_outstanding": 38683000, "goodwill_and_intangibles": 78641000 }, "cash_flow": { "operating_cash_flow": 1344000, "capital_expenditure": 3516000, "free_cash_flow": 4860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34992, "ticker_id": 5201, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11210000", "ebitda": "-6625000", "netIncome": "-12671000", "grossProfit": "12529000", "depreciation": "None", "totalRevenue": "36021000", "costOfRevenue": "23492000", "interestIncome": "None", "incomeBeforeTax": "-12381000", "interestExpense": "1171000", "operatingIncome": "-13742000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "80000", "reportedCurrency": "USD", "netInterestIncome": "-1171000", "nonInterestIncome": "None", "operatingExpenses": "26271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3066000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4585000", "sellingGeneralAndAdministrative": "14362000", "netIncomeFromContinuingOperations": "-12461000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "203249000", "longTermDebt": "None", "shortTermDebt": "45113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35337000", "reportedCurrency": "USD", "retainedEarnings": "-634535000", "totalLiabilities": "106957000", "otherCurrentAssets": "17248000", "totalCurrentAssets": "88029000", "currentLongTermDebt": "23690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115220000", "currentAccountsPayable": "7314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55042000", "totalShareholderEquity": "93796000", "capitalLeaseObligations": "31352000", "otherCurrentLiabilities": "40940000", "totalCurrentLiabilities": "96096000", "otherNonCurrentLiabilities": "389000", "totalNonCurrentLiabilities": "10861000", "cashAndShortTermInvestments": "34326000", "commonStockSharesOutstanding": "38683000", "intangibleAssetsExcludingGoodwill": "35337000", "cashAndCashEquivalentsAtCarryingValue": "34326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1344000", "capitalExpenditures": "3516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2454000", "cashflowFromInvestment": "-3449000", "stockBasedCompensation": "1377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36021000, "cost_of_revenue": 23492000, "gross_profit": 12529000, "research_and_development": 3066000, "selling_general_admin": 14362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11210000, "depreciation_amortisation": 4585000, "ebitda": -6625000, "interest_expense": 1171000, "interest_income": null, "other_non_operating": null, "pretax_income": -12381000, "tax_provision": 80000, "effective_tax_rate": null, "net_income": -12671000, "net_income_continuing_ops": -12461000, "net_income_to_common": -12671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34326000, "short_term_investments": null, "net_receivables": 36455000, "inventory": null, "other_current_assets": null, "total_current_assets": 88029000, "net_ppe": null, "goodwill": 43304000, "intangible_assets": 35337000, "goodwill_and_intangibles": 78641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 115220000, "total_assets": 203249000, "short_term_debt": 45113000, "accounts_payable": 7314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96096000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10861000, "total_liabilities": 106957000, "total_debt": 45113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -634535000, "total_equity": 93796000, "shares_outstanding": 38683000, "operating_cash_flow": 1344000, "stock_based_compensation": 1377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2454000, "free_cash_flow": 4860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11210000", "ebitda": "-6625000", "netIncome": "-12671000", "grossProfit": "12529000", "depreciation": "None", "totalRevenue": "36021000", "costOfRevenue": "23492000", "interestIncome": "None", "incomeBeforeTax": "-12381000", "interestExpense": "1171000", "operatingIncome": "-13742000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "80000", "reportedCurrency": "USD", "netInterestIncome": "-1171000", "nonInterestIncome": "None", "operatingExpenses": "26271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3066000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4585000", "sellingGeneralAndAdministrative": "14362000", "netIncomeFromContinuingOperations": "-12461000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "203249000", "longTermDebt": "None", "shortTermDebt": "45113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35337000", "reportedCurrency": "USD", "retainedEarnings": "-634535000", "totalLiabilities": "106957000", "otherCurrentAssets": "17248000", "totalCurrentAssets": "88029000", "currentLongTermDebt": "23690000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115220000", "currentAccountsPayable": "7314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55042000", "totalShareholderEquity": "93796000", "capitalLeaseObligations": "31352000", "otherCurrentLiabilities": "40940000", "totalCurrentLiabilities": "96096000", "otherNonCurrentLiabilities": "389000", "totalNonCurrentLiabilities": "10861000", "cashAndShortTermInvestments": "34326000", "commonStockSharesOutstanding": "38683000", "intangibleAssetsExcludingGoodwill": "35337000", "cashAndCashEquivalentsAtCarryingValue": "34326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1344000", "capitalExpenditures": "3516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2454000", "cashflowFromInvestment": "-3449000", "stockBasedCompensation": "1377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4585000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 33880000, "cost_of_revenue": 15304000, "gross_profit": 18576000, "ebit": -8320000, "ebitda": -4929000, "pretax_income": -2606000, "tax_provision": 266000, "net_income": 31031000, "net_income_to_common": 31031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38648000, "total_current_assets": 100886000, "total_assets": 221398000, "short_term_debt": 47602000, "long_term_debt": null, "total_debt": 47602000, "total_liabilities": 114456000, "total_equity": 104774000, "shares_outstanding": 38200000, "goodwill_and_intangibles": 55055000 }, "cash_flow": { "operating_cash_flow": -4555000, "capital_expenditure": 2975000, "free_cash_flow": -1580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34993, "ticker_id": 5201, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8320000", "ebitda": "-4929000", "netIncome": "31031000", "grossProfit": "18576000", "depreciation": "None", "totalRevenue": "33880000", "costOfRevenue": "15304000", "interestIncome": "None", "incomeBeforeTax": "-2606000", "interestExpense": "5714000", "operatingIncome": "-2087000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "266000", "reportedCurrency": "USD", "netInterestIncome": "5714000", "nonInterestIncome": "None", "operatingExpenses": "20663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2323000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3391000", "sellingGeneralAndAdministrative": "13628000", "netIncomeFromContinuingOperations": "-2872000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "221398000", "longTermDebt": "None", "shortTermDebt": "47602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11751000", "reportedCurrency": "USD", "retainedEarnings": "-621864000", "totalLiabilities": "114456000", "otherCurrentAssets": "13294000", "totalCurrentAssets": "100886000", "currentLongTermDebt": "25518000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120512000", "currentAccountsPayable": "14251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62740000", "totalShareholderEquity": "104774000", "capitalLeaseObligations": "37222000", "otherCurrentLiabilities": "34428000", "totalCurrentLiabilities": "96836000", "otherNonCurrentLiabilities": "704000", "totalNonCurrentLiabilities": "17620000", "cashAndShortTermInvestments": "38648000", "commonStockSharesOutstanding": "38200000", "intangibleAssetsExcludingGoodwill": "11751000", "cashAndCashEquivalentsAtCarryingValue": "38648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4555000", "capitalExpenditures": "2975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89400000", "cashflowFromInvestment": "79525000", "stockBasedCompensation": "1293000", "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": "3391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33880000, "cost_of_revenue": 15304000, "gross_profit": 18576000, "research_and_development": 2323000, "selling_general_admin": 13628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8320000, "depreciation_amortisation": 3391000, "ebitda": -4929000, "interest_expense": 5714000, "interest_income": null, "other_non_operating": null, "pretax_income": -2606000, "tax_provision": 266000, "effective_tax_rate": null, "net_income": 31031000, "net_income_continuing_ops": -2872000, "net_income_to_common": 31031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38648000, "short_term_investments": null, "net_receivables": 48944000, "inventory": null, "other_current_assets": null, "total_current_assets": 100886000, "net_ppe": null, "goodwill": 43304000, "intangible_assets": 11751000, "goodwill_and_intangibles": 55055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120512000, "total_assets": 221398000, "short_term_debt": 47602000, "accounts_payable": 14251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96836000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17620000, "total_liabilities": 114456000, "total_debt": 47602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621864000, "total_equity": 104774000, "shares_outstanding": 38200000, "operating_cash_flow": -4555000, "stock_based_compensation": 1293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 79525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89400000, "free_cash_flow": -1580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8320000", "ebitda": "-4929000", "netIncome": "31031000", "grossProfit": "18576000", "depreciation": "None", "totalRevenue": "33880000", "costOfRevenue": "15304000", "interestIncome": "None", "incomeBeforeTax": "-2606000", "interestExpense": "5714000", "operatingIncome": "-2087000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "266000", "reportedCurrency": "USD", "netInterestIncome": "5714000", "nonInterestIncome": "None", "operatingExpenses": "20663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2323000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3391000", "sellingGeneralAndAdministrative": "13628000", "netIncomeFromContinuingOperations": "-2872000" }, "balance": { "goodwill": "43304000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "221398000", "longTermDebt": "None", "shortTermDebt": "47602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11751000", "reportedCurrency": "USD", "retainedEarnings": "-621864000", "totalLiabilities": "114456000", "otherCurrentAssets": "13294000", "totalCurrentAssets": "100886000", "currentLongTermDebt": "25518000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120512000", "currentAccountsPayable": "14251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62740000", "totalShareholderEquity": "104774000", "capitalLeaseObligations": "37222000", "otherCurrentLiabilities": "34428000", "totalCurrentLiabilities": "96836000", "otherNonCurrentLiabilities": "704000", "totalNonCurrentLiabilities": "17620000", "cashAndShortTermInvestments": "38648000", "commonStockSharesOutstanding": "38200000", "intangibleAssetsExcludingGoodwill": "11751000", "cashAndCashEquivalentsAtCarryingValue": "38648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4555000", "capitalExpenditures": "2975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89400000", "cashflowFromInvestment": "79525000", "stockBasedCompensation": "1293000", "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": "3391000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 64320000, "cost_of_revenue": 33697000, "gross_profit": 30623000, "ebit": 5892000, "ebitda": 10903000, "pretax_income": 1858000, "tax_provision": -110000, "net_income": 2089000, "net_income_to_common": 2089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53723000, "total_current_assets": 120920000, "total_assets": 276543000, "short_term_debt": 125733000, "long_term_debt": null, "total_debt": 125733000, "total_liabilities": 202473000, "total_equity": 71680000, "shares_outstanding": 38608000, "goodwill_and_intangibles": 82093000 }, "cash_flow": { "operating_cash_flow": 9579000, "capital_expenditure": 3171000, "free_cash_flow": 12750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34995, "ticker_id": 5201, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5892000", "ebitda": "10903000", "netIncome": "2089000", "grossProfit": "30623000", "depreciation": "None", "totalRevenue": "64320000", "costOfRevenue": "33697000", "interestIncome": "None", "incomeBeforeTax": "1858000", "interestExpense": "4034000", "operatingIncome": "3579000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-110000", "reportedCurrency": "USD", "netInterestIncome": "-4034000", "nonInterestIncome": "None", "operatingExpenses": "27044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2581000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5011000", "sellingGeneralAndAdministrative": "14698000", "netIncomeFromContinuingOperations": "1968000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "276543000", "longTermDebt": "None", "shortTermDebt": "125733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "24531000", "reportedCurrency": "USD", "retainedEarnings": "-652895000", "totalLiabilities": "202473000", "otherCurrentAssets": "17572000", "totalCurrentAssets": "120920000", "currentLongTermDebt": "102929000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155623000", "currentAccountsPayable": "15008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146093000", "totalShareholderEquity": "71680000", "capitalLeaseObligations": "43164000", "otherCurrentLiabilities": "38290000", "totalCurrentLiabilities": "180344000", "otherNonCurrentLiabilities": "781000", "totalNonCurrentLiabilities": "22129000", "cashAndShortTermInvestments": "53723000", "commonStockSharesOutstanding": "38608000", "intangibleAssetsExcludingGoodwill": "24531000", "cashAndCashEquivalentsAtCarryingValue": "53723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9579000", "capitalExpenditures": "3171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1196000", "cashflowFromInvestment": "-3171000", "stockBasedCompensation": "1690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64320000, "cost_of_revenue": 33697000, "gross_profit": 30623000, "research_and_development": 2581000, "selling_general_admin": 14698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5892000, "depreciation_amortisation": 5011000, "ebitda": 10903000, "interest_expense": 4034000, "interest_income": null, "other_non_operating": null, "pretax_income": 1858000, "tax_provision": -110000, "effective_tax_rate": null, "net_income": 2089000, "net_income_continuing_ops": 1968000, "net_income_to_common": 2089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53723000, "short_term_investments": null, "net_receivables": 49625000, "inventory": null, "other_current_assets": null, "total_current_assets": 120920000, "net_ppe": null, "goodwill": 57562000, "intangible_assets": 24531000, "goodwill_and_intangibles": 82093000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155623000, "total_assets": 276543000, "short_term_debt": 125733000, "accounts_payable": 15008000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180344000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22129000, "total_liabilities": 202473000, "total_debt": 125733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652895000, "total_equity": 71680000, "shares_outstanding": 38608000, "operating_cash_flow": 9579000, "stock_based_compensation": 1690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3171000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1196000, "free_cash_flow": 12750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5892000", "ebitda": "10903000", "netIncome": "2089000", "grossProfit": "30623000", "depreciation": "None", "totalRevenue": "64320000", "costOfRevenue": "33697000", "interestIncome": "None", "incomeBeforeTax": "1858000", "interestExpense": "4034000", "operatingIncome": "3579000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-110000", "reportedCurrency": "USD", "netInterestIncome": "-4034000", "nonInterestIncome": "None", "operatingExpenses": "27044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2581000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5011000", "sellingGeneralAndAdministrative": "14698000", "netIncomeFromContinuingOperations": "1968000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "276543000", "longTermDebt": "None", "shortTermDebt": "125733000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "24531000", "reportedCurrency": "USD", "retainedEarnings": "-652895000", "totalLiabilities": "202473000", "otherCurrentAssets": "17572000", "totalCurrentAssets": "120920000", "currentLongTermDebt": "102929000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155623000", "currentAccountsPayable": "15008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "146093000", "totalShareholderEquity": "71680000", "capitalLeaseObligations": "43164000", "otherCurrentLiabilities": "38290000", "totalCurrentLiabilities": "180344000", "otherNonCurrentLiabilities": "781000", "totalNonCurrentLiabilities": "22129000", "cashAndShortTermInvestments": "53723000", "commonStockSharesOutstanding": "38608000", "intangibleAssetsExcludingGoodwill": "24531000", "cashAndCashEquivalentsAtCarryingValue": "53723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9579000", "capitalExpenditures": "3171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1196000", "cashflowFromInvestment": "-3171000", "stockBasedCompensation": "1690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4609000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 41115000, "cost_of_revenue": 21733000, "gross_profit": 19382000, "ebit": -4055000, "ebitda": 406000, "pretax_income": -5550000, "tax_provision": -176000, "net_income": -7487000, "net_income_to_common": -7487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45461000, "total_current_assets": 111675000, "total_assets": 272854000, "short_term_debt": 124809000, "long_term_debt": null, "total_debt": 124809000, "total_liabilities": 203537000, "total_equity": 67179000, "shares_outstanding": 37007000, "goodwill_and_intangibles": 105381000 }, "cash_flow": { "operating_cash_flow": -12404000, "capital_expenditure": 3205000, "free_cash_flow": -9199000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34996, "ticker_id": 5201, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4055000", "ebitda": "406000", "netIncome": "-7487000", "grossProfit": "19382000", "depreciation": "None", "totalRevenue": "41115000", "costOfRevenue": "21733000", "interestIncome": "None", "incomeBeforeTax": "-5550000", "interestExpense": "3981000", "operatingIncome": "-5591000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-176000", "reportedCurrency": "USD", "netInterestIncome": "-3981000", "nonInterestIncome": "None", "operatingExpenses": "24973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2721000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4461000", "sellingGeneralAndAdministrative": "14052000", "netIncomeFromContinuingOperations": "-6483000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "272854000", "longTermDebt": "None", "shortTermDebt": "124809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47819000", "reportedCurrency": "USD", "retainedEarnings": "-654984000", "totalLiabilities": "203537000", "otherCurrentAssets": "19260000", "totalCurrentAssets": "111675000", "currentLongTermDebt": "101483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161179000", "currentAccountsPayable": "16556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150522000", "totalShareholderEquity": "67179000", "capitalLeaseObligations": "49039000", "otherCurrentLiabilities": "33610000", "totalCurrentLiabilities": "175996000", "otherNonCurrentLiabilities": "753000", "totalNonCurrentLiabilities": "27541000", "cashAndShortTermInvestments": "45461000", "commonStockSharesOutstanding": "37007000", "intangibleAssetsExcludingGoodwill": "47819000", "cashAndCashEquivalentsAtCarryingValue": "45461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12404000", "capitalExpenditures": "3205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000", "cashflowFromInvestment": "-2855000", "stockBasedCompensation": "1747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41115000, "cost_of_revenue": 21733000, "gross_profit": 19382000, "research_and_development": 2721000, "selling_general_admin": 14052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4055000, "depreciation_amortisation": 4461000, "ebitda": 406000, "interest_expense": 3981000, "interest_income": null, "other_non_operating": null, "pretax_income": -5550000, "tax_provision": -176000, "effective_tax_rate": null, "net_income": -7487000, "net_income_continuing_ops": -6483000, "net_income_to_common": -7487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45461000, "short_term_investments": null, "net_receivables": 46954000, "inventory": null, "other_current_assets": null, "total_current_assets": 111675000, "net_ppe": null, "goodwill": 57562000, "intangible_assets": 47819000, "goodwill_and_intangibles": 105381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161179000, "total_assets": 272854000, "short_term_debt": 124809000, "accounts_payable": 16556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175996000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27541000, "total_liabilities": 203537000, "total_debt": 124809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654984000, "total_equity": 67179000, "shares_outstanding": 37007000, "operating_cash_flow": -12404000, "stock_based_compensation": 1747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -568000, "free_cash_flow": -9199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4055000", "ebitda": "406000", "netIncome": "-7487000", "grossProfit": "19382000", "depreciation": "None", "totalRevenue": "41115000", "costOfRevenue": "21733000", "interestIncome": "None", "incomeBeforeTax": "-5550000", "interestExpense": "3981000", "operatingIncome": "-5591000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-176000", "reportedCurrency": "USD", "netInterestIncome": "-3981000", "nonInterestIncome": "None", "operatingExpenses": "24973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2721000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4461000", "sellingGeneralAndAdministrative": "14052000", "netIncomeFromContinuingOperations": "-6483000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "272854000", "longTermDebt": "None", "shortTermDebt": "124809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47819000", "reportedCurrency": "USD", "retainedEarnings": "-654984000", "totalLiabilities": "203537000", "otherCurrentAssets": "19260000", "totalCurrentAssets": "111675000", "currentLongTermDebt": "101483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161179000", "currentAccountsPayable": "16556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150522000", "totalShareholderEquity": "67179000", "capitalLeaseObligations": "49039000", "otherCurrentLiabilities": "33610000", "totalCurrentLiabilities": "175996000", "otherNonCurrentLiabilities": "753000", "totalNonCurrentLiabilities": "27541000", "cashAndShortTermInvestments": "45461000", "commonStockSharesOutstanding": "37007000", "intangibleAssetsExcludingGoodwill": "47819000", "cashAndCashEquivalentsAtCarryingValue": "45461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12404000", "capitalExpenditures": "3205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000", "cashflowFromInvestment": "-2855000", "stockBasedCompensation": "1747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4863000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 37009000, "cost_of_revenue": 27139000, "gross_profit": 9870000, "ebit": -24059000, "ebitda": -18580000, "pretax_income": -26268000, "tax_provision": 682000, "net_income": -35729000, "net_income_to_common": -35729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61507000, "total_current_assets": 132913000, "total_assets": 299037000, "short_term_debt": 122911000, "long_term_debt": null, "total_debt": 122911000, "total_liabilities": 223197000, "total_equity": 73698000, "shares_outstanding": 36578000, "goodwill_and_intangibles": 105505000 }, "cash_flow": { "operating_cash_flow": -13299000, "capital_expenditure": 3418000, "free_cash_flow": -9881000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34997, "ticker_id": 5201, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24059000", "ebitda": "-18580000", "netIncome": "-35729000", "grossProfit": "9870000", "depreciation": "None", "totalRevenue": "37009000", "costOfRevenue": "27139000", "interestIncome": "None", "incomeBeforeTax": "-26268000", "interestExpense": "4481000", "operatingIncome": "-23466000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "682000", "reportedCurrency": "USD", "netInterestIncome": "-4481000", "nonInterestIncome": "None", "operatingExpenses": "33336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3230000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5479000", "sellingGeneralAndAdministrative": "16249000", "netIncomeFromContinuingOperations": "-26569000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "299037000", "longTermDebt": "None", "shortTermDebt": "122911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "47943000", "reportedCurrency": "USD", "retainedEarnings": "-647497000", "totalLiabilities": "223197000", "otherCurrentAssets": "20424000", "totalCurrentAssets": "132913000", "currentLongTermDebt": "100435000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166124000", "currentAccountsPayable": "22544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154769000", "totalShareholderEquity": "73698000", "capitalLeaseObligations": "54334000", "otherCurrentLiabilities": "41881000", "totalCurrentLiabilities": "189737000", "otherNonCurrentLiabilities": "1160000", "totalNonCurrentLiabilities": "33460000", "cashAndShortTermInvestments": "61507000", "commonStockSharesOutstanding": "36578000", "intangibleAssetsExcludingGoodwill": "47943000", "cashAndCashEquivalentsAtCarryingValue": "61507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26950000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13299000", "capitalExpenditures": "3418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65828000", "cashflowFromInvestment": "105157000", "stockBasedCompensation": "704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37009000, "cost_of_revenue": 27139000, "gross_profit": 9870000, "research_and_development": 3230000, "selling_general_admin": 16249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24059000, "depreciation_amortisation": 5479000, "ebitda": -18580000, "interest_expense": 4481000, "interest_income": null, "other_non_operating": null, "pretax_income": -26268000, "tax_provision": 682000, "effective_tax_rate": null, "net_income": -35729000, "net_income_continuing_ops": -26569000, "net_income_to_common": -35729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61507000, "short_term_investments": null, "net_receivables": 50982000, "inventory": null, "other_current_assets": null, "total_current_assets": 132913000, "net_ppe": null, "goodwill": 57562000, "intangible_assets": 47943000, "goodwill_and_intangibles": 105505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166124000, "total_assets": 299037000, "short_term_debt": 122911000, "accounts_payable": 22544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189737000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33460000, "total_liabilities": 223197000, "total_debt": 122911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647497000, "total_equity": 73698000, "shares_outstanding": 36578000, "operating_cash_flow": -13299000, "stock_based_compensation": 704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3418000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 105157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65828000, "free_cash_flow": -9881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24059000", "ebitda": "-18580000", "netIncome": "-35729000", "grossProfit": "9870000", "depreciation": "None", "totalRevenue": "37009000", "costOfRevenue": "27139000", "interestIncome": "None", "incomeBeforeTax": "-26268000", "interestExpense": "4481000", "operatingIncome": "-23466000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "682000", "reportedCurrency": "USD", "netInterestIncome": "-4481000", "nonInterestIncome": "None", "operatingExpenses": "33336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3230000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5479000", "sellingGeneralAndAdministrative": "16249000", "netIncomeFromContinuingOperations": "-26569000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "299037000", "longTermDebt": "None", "shortTermDebt": "122911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "47943000", "reportedCurrency": "USD", "retainedEarnings": "-647497000", "totalLiabilities": "223197000", "otherCurrentAssets": "20424000", "totalCurrentAssets": "132913000", "currentLongTermDebt": "100435000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166124000", "currentAccountsPayable": "22544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154769000", "totalShareholderEquity": "73698000", "capitalLeaseObligations": "54334000", "otherCurrentLiabilities": "41881000", "totalCurrentLiabilities": "189737000", "otherNonCurrentLiabilities": "1160000", "totalNonCurrentLiabilities": "33460000", "cashAndShortTermInvestments": "61507000", "commonStockSharesOutstanding": "36578000", "intangibleAssetsExcludingGoodwill": "47943000", "cashAndCashEquivalentsAtCarryingValue": "61507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26950000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13299000", "capitalExpenditures": "3418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65828000", "cashflowFromInvestment": "105157000", "stockBasedCompensation": "704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5479000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 34324000, "cost_of_revenue": 4679000, "gross_profit": 29645000, "ebit": 18266000, "ebitda": 15704000, "pretax_income": 19134000, "tax_provision": 1437000, "net_income": -11020000, "net_income_to_common": -11020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35637000, "total_current_assets": 132789000, "total_assets": 438204000, "short_term_debt": 146636000, "long_term_debt": 33837000, "total_debt": 180473000, "total_liabilities": 327021000, "total_equity": 108828000, "shares_outstanding": 36453250, "goodwill_and_intangibles": 106519000 }, "cash_flow": { "operating_cash_flow": -3740000, "capital_expenditure": 3217000, "free_cash_flow": -523000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34998, "ticker_id": 5201, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18266000", "ebitda": "15704000", "netIncome": "-11020000", "grossProfit": "29645000", "depreciation": "None", "totalRevenue": "34324000", "costOfRevenue": "4679000", "interestIncome": "None", "incomeBeforeTax": "19134000", "interestExpense": "2452000", "operatingIncome": "16781000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1437000", "reportedCurrency": "USD", "netInterestIncome": "868000", "nonInterestIncome": "None", "operatingExpenses": "12864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "585000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-2562000", "sellingGeneralAndAdministrative": "15588000", "netIncomeFromContinuingOperations": "17697000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "438204000", "longTermDebt": "33837000", "shortTermDebt": "146636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48957000", "reportedCurrency": "USD", "retainedEarnings": "-611768000", "totalLiabilities": "327021000", "otherCurrentAssets": "21460000", "totalCurrentAssets": "132789000", "currentLongTermDebt": "124977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305415000", "currentAccountsPayable": "46378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218293000", "totalShareholderEquity": "108828000", "capitalLeaseObligations": "59479000", "otherCurrentLiabilities": "32886000", "totalCurrentLiabilities": "227795000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "99226000", "cashAndShortTermInvestments": "35637000", "commonStockSharesOutstanding": "36453250", "intangibleAssetsExcludingGoodwill": "48957000", "cashAndCashEquivalentsAtCarryingValue": "35637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "26150000", "operatingCashflow": "-3740000", "capitalExpenditures": "3217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44000", "cashflowFromInvestment": "-3217000", "stockBasedCompensation": "401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34324000, "cost_of_revenue": 4679000, "gross_profit": 29645000, "research_and_development": 585000, "selling_general_admin": 15588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18266000, "depreciation_amortisation": -2562000, "ebitda": 15704000, "interest_expense": 2452000, "interest_income": null, "other_non_operating": null, "pretax_income": 19134000, "tax_provision": 1437000, "effective_tax_rate": null, "net_income": -11020000, "net_income_continuing_ops": 17697000, "net_income_to_common": -11020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35637000, "short_term_investments": null, "net_receivables": 75692000, "inventory": null, "other_current_assets": null, "total_current_assets": 132789000, "net_ppe": null, "goodwill": 57562000, "intangible_assets": 48957000, "goodwill_and_intangibles": 106519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 305415000, "total_assets": 438204000, "short_term_debt": 146636000, "accounts_payable": 46378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227795000, "long_term_debt": 33837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99226000, "total_liabilities": 327021000, "total_debt": 180473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -611768000, "total_equity": 108828000, "shares_outstanding": 36453250, "operating_cash_flow": -3740000, "stock_based_compensation": 401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44000, "free_cash_flow": -523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18266000", "ebitda": "15704000", "netIncome": "-11020000", "grossProfit": "29645000", "depreciation": "None", "totalRevenue": "34324000", "costOfRevenue": "4679000", "interestIncome": "None", "incomeBeforeTax": "19134000", "interestExpense": "2452000", "operatingIncome": "16781000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1437000", "reportedCurrency": "USD", "netInterestIncome": "868000", "nonInterestIncome": "None", "operatingExpenses": "12864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "585000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-2562000", "sellingGeneralAndAdministrative": "15588000", "netIncomeFromContinuingOperations": "17697000" }, "balance": { "goodwill": "57562000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "438204000", "longTermDebt": "33837000", "shortTermDebt": "146636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48957000", "reportedCurrency": "USD", "retainedEarnings": "-611768000", "totalLiabilities": "327021000", "otherCurrentAssets": "21460000", "totalCurrentAssets": "132789000", "currentLongTermDebt": "124977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305415000", "currentAccountsPayable": "46378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218293000", "totalShareholderEquity": "108828000", "capitalLeaseObligations": "59479000", "otherCurrentLiabilities": "32886000", "totalCurrentLiabilities": "227795000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "99226000", "cashAndShortTermInvestments": "35637000", "commonStockSharesOutstanding": "36453250", "intangibleAssetsExcludingGoodwill": "48957000", "cashAndCashEquivalentsAtCarryingValue": "35637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "26150000", "operatingCashflow": "-3740000", "capitalExpenditures": "3217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44000", "cashflowFromInvestment": "-3217000", "stockBasedCompensation": "401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2562000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 59978000, "cost_of_revenue": 31902000, "gross_profit": 28076000, "ebit": -7905000, "ebitda": -2539000, "pretax_income": -11994000, "tax_provision": 55000, "net_income": -13722000, "net_income_to_common": -13722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42470000, "total_current_assets": 127607000, "total_assets": 431207000, "short_term_debt": 21312000, "long_term_debt": 157061000, "total_debt": 178373000, "total_liabilities": 309252000, "total_equity": 119471000, "shares_outstanding": 36263000, "goodwill_and_intangibles": 223683000 }, "cash_flow": { "operating_cash_flow": 5367000, "capital_expenditure": 3534000, "free_cash_flow": 8901000, "dividends_paid": 187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35000, "ticker_id": 5201, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7905000", "ebitda": "-2539000", "netIncome": "-13722000", "grossProfit": "28076000", "depreciation": "None", "totalRevenue": "59978000", "costOfRevenue": "31902000", "interestIncome": "None", "incomeBeforeTax": "-11994000", "interestExpense": "4089000", "operatingIncome": "-6732000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-5904000", "nonInterestIncome": "None", "operatingExpenses": "34808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2442000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5366000", "sellingGeneralAndAdministrative": "18747000", "netIncomeFromContinuingOperations": "-13932000" }, "balance": { "goodwill": "91632000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "431207000", "longTermDebt": "157061000", "shortTermDebt": "21312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "132051000", "reportedCurrency": "USD", "retainedEarnings": "-600748000", "totalLiabilities": "309252000", "otherCurrentAssets": "24320000", "totalCurrentAssets": "127607000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303600000", "currentAccountsPayable": "41610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221797000", "totalShareholderEquity": "119471000", "capitalLeaseObligations": "64736000", "otherCurrentLiabilities": "36608000", "totalCurrentLiabilities": "107803000", "otherNonCurrentLiabilities": "445000", "totalNonCurrentLiabilities": "201449000", "cashAndShortTermInvestments": "42470000", "commonStockSharesOutstanding": "36263000", "intangibleAssetsExcludingGoodwill": "132051000", "cashAndCashEquivalentsAtCarryingValue": "42470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11839000", "profitLoss": "None", "dividendPayout": "187000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13745000", "operatingCashflow": "5367000", "capitalExpenditures": "3534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-529000", "cashflowFromInvestment": "-3534000", "stockBasedCompensation": "1799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59978000, "cost_of_revenue": 31902000, "gross_profit": 28076000, "research_and_development": 2442000, "selling_general_admin": 18747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7905000, "depreciation_amortisation": 5366000, "ebitda": -2539000, "interest_expense": 4089000, "interest_income": null, "other_non_operating": null, "pretax_income": -11994000, "tax_provision": 55000, "effective_tax_rate": null, "net_income": -13722000, "net_income_continuing_ops": -13932000, "net_income_to_common": -13722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42470000, "short_term_investments": null, "net_receivables": 60817000, "inventory": null, "other_current_assets": null, "total_current_assets": 127607000, "net_ppe": null, "goodwill": 91632000, "intangible_assets": 132051000, "goodwill_and_intangibles": 223683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 303600000, "total_assets": 431207000, "short_term_debt": 21312000, "accounts_payable": 41610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107803000, "long_term_debt": 157061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 201449000, "total_liabilities": 309252000, "total_debt": 178373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -600748000, "total_equity": 119471000, "shares_outstanding": 36263000, "operating_cash_flow": 5367000, "stock_based_compensation": 1799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3534000, "dividends_paid": 187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -529000, "free_cash_flow": 8901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7905000", "ebitda": "-2539000", "netIncome": "-13722000", "grossProfit": "28076000", "depreciation": "None", "totalRevenue": "59978000", "costOfRevenue": "31902000", "interestIncome": "None", "incomeBeforeTax": "-11994000", "interestExpense": "4089000", "operatingIncome": "-6732000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-5904000", "nonInterestIncome": "None", "operatingExpenses": "34808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2442000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5366000", "sellingGeneralAndAdministrative": "18747000", "netIncomeFromContinuingOperations": "-13932000" }, "balance": { "goodwill": "91632000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "431207000", "longTermDebt": "157061000", "shortTermDebt": "21312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "132051000", "reportedCurrency": "USD", "retainedEarnings": "-600748000", "totalLiabilities": "309252000", "otherCurrentAssets": "24320000", "totalCurrentAssets": "127607000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303600000", "currentAccountsPayable": "41610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221797000", "totalShareholderEquity": "119471000", "capitalLeaseObligations": "64736000", "otherCurrentLiabilities": "36608000", "totalCurrentLiabilities": "107803000", "otherNonCurrentLiabilities": "445000", "totalNonCurrentLiabilities": "201449000", "cashAndShortTermInvestments": "42470000", "commonStockSharesOutstanding": "36263000", "intangibleAssetsExcludingGoodwill": "132051000", "cashAndCashEquivalentsAtCarryingValue": "42470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11839000", "profitLoss": "None", "dividendPayout": "187000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13745000", "operatingCashflow": "5367000", "capitalExpenditures": "3534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-529000", "cashflowFromInvestment": "-3534000", "stockBasedCompensation": "1799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5366000", "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": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "income_statement": { "revenue": 62128000, "cost_of_revenue": 38967000, "gross_profit": 23161000, "ebit": -18575000, "ebitda": -13249000, "pretax_income": -22519000, "tax_provision": -37000, "net_income": -27836000, "net_income_to_common": -27836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41295000, "total_current_assets": 134394000, "total_assets": 446421000, "short_term_debt": 22016000, "long_term_debt": 155979000, "total_debt": 177995000, "total_liabilities": 312794000, "total_equity": 130850000, "shares_outstanding": 35487000, "goodwill_and_intangibles": 226878000 }, "cash_flow": { "operating_cash_flow": -7551000, "capital_expenditure": 3771000, "free_cash_flow": -3780000, "dividends_paid": 2101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35001, "ticker_id": 5201, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:58.749713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18575000", "ebitda": "-13249000", "netIncome": "-27836000", "grossProfit": "23161000", "depreciation": "None", "totalRevenue": "62128000", "costOfRevenue": "38967000", "interestIncome": "None", "incomeBeforeTax": "-22519000", "interestExpense": "3942000", "operatingIncome": "-16422000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-37000", "reportedCurrency": "USD", "netInterestIncome": "-5631000", "nonInterestIncome": "None", "operatingExpenses": "39583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3351000", "otherNonOperatingIncome": "-2155000", "costofGoodsAndServicesSold": "38967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5326000", "sellingGeneralAndAdministrative": "20765000", "netIncomeFromContinuingOperations": "-27836000" }, "balance": { "goodwill": "91632000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "446421000", "longTermDebt": "155979000", "shortTermDebt": "22016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "135246000", "reportedCurrency": "USD", "retainedEarnings": "-587026000", "totalLiabilities": "312794000", "otherCurrentAssets": "22244000", "totalCurrentAssets": "134394000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312027000", "currentAccountsPayable": "37294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14892000", "shortLongTermDebtTotal": "227031000", "totalShareholderEquity": "130850000", "capitalLeaseObligations": "71052000", "otherCurrentLiabilities": "41021000", "totalCurrentLiabilities": "106686000", "otherNonCurrentLiabilities": "440000", "totalNonCurrentLiabilities": "206108000", "cashAndShortTermInvestments": "41295000", "commonStockSharesOutstanding": "35487000", "intangibleAssetsExcludingGoodwill": "135246000", "cashAndCashEquivalentsAtCarryingValue": "41295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22479000", "profitLoss": "None", "dividendPayout": "2101000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12405000", "operatingCashflow": "-7551000", "capitalExpenditures": "3771000", "changeInReceivables": "2034000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2866000", "cashflowFromInvestment": "-3771000", "stockBasedCompensation": "2129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8456000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62128000, "cost_of_revenue": 38967000, "gross_profit": 23161000, "research_and_development": 3351000, "selling_general_admin": 20765000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18575000, "depreciation_amortisation": 5326000, "ebitda": -13249000, "interest_expense": 3942000, "interest_income": null, "other_non_operating": null, "pretax_income": -22519000, "tax_provision": -37000, "effective_tax_rate": null, "net_income": -27836000, "net_income_continuing_ops": -27836000, "net_income_to_common": -27836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41295000, "short_term_investments": null, "net_receivables": 70855000, "inventory": null, "other_current_assets": null, "total_current_assets": 134394000, "net_ppe": null, "goodwill": 91632000, "intangible_assets": 135246000, "goodwill_and_intangibles": 226878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 312027000, "total_assets": 446421000, "short_term_debt": 22016000, "accounts_payable": 37294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106686000, "long_term_debt": 155979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206108000, "total_liabilities": 312794000, "total_debt": 177995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -587026000, "total_equity": 130850000, "shares_outstanding": 35487000, "operating_cash_flow": -7551000, "stock_based_compensation": 2129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3771000, "dividends_paid": 2101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2866000, "free_cash_flow": -3780000, "net_change_in_cash": -8456000 }, "raw_data": { "income": { "ebit": "-18575000", "ebitda": "-13249000", "netIncome": "-27836000", "grossProfit": "23161000", "depreciation": "None", "totalRevenue": "62128000", "costOfRevenue": "38967000", "interestIncome": "None", "incomeBeforeTax": "-22519000", "interestExpense": "3942000", "operatingIncome": "-16422000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-37000", "reportedCurrency": "USD", "netInterestIncome": "-5631000", "nonInterestIncome": "None", "operatingExpenses": "39583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3351000", "otherNonOperatingIncome": "-2155000", "costofGoodsAndServicesSold": "38967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5326000", "sellingGeneralAndAdministrative": "20765000", "netIncomeFromContinuingOperations": "-27836000" }, "balance": { "goodwill": "91632000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "446421000", "longTermDebt": "155979000", "shortTermDebt": "22016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "135246000", "reportedCurrency": "USD", "retainedEarnings": "-587026000", "totalLiabilities": "312794000", "otherCurrentAssets": "22244000", "totalCurrentAssets": "134394000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312027000", "currentAccountsPayable": "37294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14892000", "shortLongTermDebtTotal": "227031000", "totalShareholderEquity": "130850000", "capitalLeaseObligations": "71052000", "otherCurrentLiabilities": "41021000", "totalCurrentLiabilities": "106686000", "otherNonCurrentLiabilities": "440000", "totalNonCurrentLiabilities": "206108000", "cashAndShortTermInvestments": "41295000", "commonStockSharesOutstanding": "35487000", "intangibleAssetsExcludingGoodwill": "135246000", "cashAndCashEquivalentsAtCarryingValue": "41295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22479000", "profitLoss": "None", "dividendPayout": "2101000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12405000", "operatingCashflow": "-7551000", "capitalExpenditures": "3771000", "changeInReceivables": "2034000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2866000", "cashflowFromInvestment": "-3771000", "stockBasedCompensation": "2129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8456000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }