{ "ticker": { "uuid": "1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9", "symbol": "SMHI", "name": "SEACOR Marine Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/" }, "ticker_metadata": { "id": 3667, "uuid": "1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9", "symbol": "SMHI", "name": "SEACOR Marine Holdings Inc", "asset_type": "equity", "market_cap": 189652000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "SEACOR Marine Holdings Inc. provides marine transportation and support services to offshore oil, natural gas and wind farm facilities around the world. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9", "symbol": "SMHI", "name": "SEACOR Marine Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b9d8f0e-b7d0-4c8a-8eac-aeac97299ea9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.75, "value": 0.82, "quality": 0.04, "momentum": 0.79, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.35, "market_cap": 189519125.25, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2073, "shareholder_yield": 0.0154, "roe": -0.1136, "piotroski_f_score": 5, "momentum_12_1": 0.3577, "volatility_252d": 0.5603 }, "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": "2026-06-07T06:54:28.138060+00:00", "batch_id": "" }, "size": { "price_close": 7.35, "market_cap": 189519125.25, "market_cap_usd": 189519125.25, "enterprise_value": 478713125.25, "shares_outstanding": 25784915, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7647, "ptbv_ratio": 0.7647, "ps_ratio": 0.8749, "pcf_ratio": null, "pfcf_ratio": -31.6287, "ev_ebitda": 4.8237, "ev_ebit": 8.7595, "ev_sales": 2.21, "ev_fcf": -79.892, "earnings_yield": null, "fcf_yield": -0.0125, "price_to_sales": 0.8749, "price_to_book": 0.7647, "price_to_cashflow": null, "ebitda_to_ev": 0.2073, "sales_yield": 0.4525 }, "yield": { "dividend_yield": 0.0154, "buyback_yield": 0, "shareholder_yield": 0.0154, "debt_paydown_yield": null, "total_yield": 0.0154 }, "quality": { "gross_margin": 0.1928, "operating_margin": 0.2523, "net_margin": -0.13, "ebitda_margin": 0.4581, "fcf_margin": -0.0277, "roe": -0.1136, "roa": -0.0439, "roic": 0.0763, "roc_greenblatt": null, "asset_turnover": 0.3381, "cash_conversion": 0.2128, "accruals_ratio": 0.0186, "sbc_to_revenue": 0.0281, "piotroski_f_score": 5, "altman_z_score": 0.6043, "earnings_stability_5y": 0.8235, "revenue_stability_5y": 0.2466, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0652, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5853, "net_debt_to_ebitda": 2.9141, "debt_to_assets": 0.5118, "interest_coverage": 0.7447, "current_ratio": 2.362, "quick_ratio": 2.3242, "net_debt": 289194000, "local_beta": 0.0021, "volatility_252d": 0.5603, "volatility_60d": 0.949, "max_drawdown_12m": -0.201, "risk_adjusted_momentum": 0.6383 }, "growth": { "revenue_growth_1y": -0.1798, "revenue_growth_3y_cagr": 0.0159, "revenue_growth_5y_cagr": 0.0994, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.5924, "book_value_growth_1y": -0.0644, "revenue_growth": -0.1798, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0121, "price_return_3m": 0.0055, "price_return_6m": 0.0515, "price_return_9m": 0.1395, "price_return_12m": 0.3412, "price_return_12m_ex1m": 0.3577, "momentum_6m": 0.0515, "momentum_12m": 0.3412, "momentum_12_1": 0.3577, "distance_from_52w_high": -0.0565, "distance_from_52w_low": 0.5281, "relative_strength": 0.2413 }, "raw_ttm": { "revenue_ttm": 216615000, "gross_profit_ttm": 41765000, "ebit_ttm": 54651000, "ebitda_ttm": 99241000, "net_income_ttm": -28160000, "eps_diluted_ttm": -1.0921, "operating_cash_flow_ttm": -40068000, "capital_expenditure_ttm": 34076000, "fcf_ttm": -5992000, "dividends_paid_ttm": 2916000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73389000, "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_current_liabilities": 72674000, "net_ppe": null, "total_assets": 640747000, "total_debt": 327915000, "total_equity": 247838000, "net_working_capital": 91106000, "book_value_per_share": 9.6117, "retained_earnings": -224249000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.6117 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 10, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 11, "rank_ev_ebit": 37, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 81, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 84, "rank_fcf_margin": 88, "rank_piotroski": 67, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 31 }, "composites": { "value_composite": 18, "quality_composite": 96, "momentum_composite": 21, "growth_composite": 87, "yield_composite": 27, "svqf_composite": 33, "vc1_composite": 12, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.1811, "os_score": 0.75, "value_percentile": 0.82, "quality_percentile": 0.04, "momentum_percentile": 0.79, "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": 14, "all_cap_buyback_rank": 31, "small_cap_core_rank": 15, "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": 4878, "ticker_id": 3667, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.138060+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 189519125.25, "market_cap_usd": 189519125.25, "enterprise_value": 478713125.25, "shares_outstanding": 25784915, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.76468954, "ptbv_ratio": 0.76468954, "ps_ratio": 0.87491229, "pcf_ratio": null, "pfcf_ratio": -31.62869246, "ev_ebitda": 4.82374347, "ev_ebit": 8.75945775, "ev_sales": 2.20997219, "ev_fcf": -79.8920436, "earnings_yield": null, "fcf_yield": -0.01251689, "dividend_yield": 0.01538631, "buyback_yield": 0, "shareholder_yield": 0.01538631, "debt_paydown_yield": null, "total_yield": 0.01538631, "gross_margin": 0.19280752, "operating_margin": 0.25229555, "net_margin": -0.13000023, "ebitda_margin": 0.45814463, "fcf_margin": -0.02766198, "roe": -0.11362261, "roa": -0.0439487, "roic": 0.07632366, "roc_greenblatt": null, "asset_turnover": 0.33806635, "cash_conversion": 0.21278409, "accruals_ratio": 0.01858456, "sbc_to_revenue": 0.02809131, "debt_to_equity": 1.58534607, "net_debt_to_ebitda": 2.9140577, "debt_to_assets": 0.51176986, "interest_coverage": 0.74467563, "current_ratio": 2.36202769, "quick_ratio": 2.32424251, "net_debt": 289194000, "revenue_growth_1y": -0.17976826, "revenue_growth_3y_cagr": 0.01586269, "revenue_growth_5y_cagr": 0.09942355, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.59244611, "book_value_growth_1y": -0.06435427, "piotroski_f_score": 5, "altman_z_score": 0.60434707, "earnings_stability_5y": 0.823521, "revenue_stability_5y": 0.246574, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01209677, "price_return_3m": 0.00547196, "price_return_6m": 0.05150215, "price_return_9m": 0.13953488, "price_return_12m": 0.34124088, "price_return_12m_ex1m": 0.35766423, "distance_from_52w_high": -0.05648267, "distance_from_52w_low": 0.52806653, "relative_strength": 0.2412773, "local_beta": 0.0021, "volatility_252d": 0.560334, "volatility_60d": 0.948996, "max_drawdown_12m": -0.20099668, "revenue_ttm": 216615000, "gross_profit_ttm": 41765000, "ebit_ttm": 54651000, "ebitda_ttm": 99241000, "net_income_ttm": -28160000, "eps_diluted_ttm": -1.09211141, "operating_cash_flow_ttm": -40068000, "capital_expenditure_ttm": 34076000, "fcf_ttm": -5992000, "dividends_paid_ttm": 2916000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73389000, "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_current_liabilities": 72674000, "net_ppe": null, "total_assets": 640747000, "total_debt": 327915000, "total_equity": 247838000, "net_working_capital": 91106000, "book_value_per_share": 9.61174392, "retained_earnings": -224249000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.61174392, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 10, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 11, "rank_ev_ebit": 37, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 81, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 84, "rank_fcf_margin": 88, "rank_piotroski": 67, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 31, "value_composite": 18, "quality_composite": 96, "momentum_composite": 21, "growth_composite": 87, "yield_composite": 27, "svqf_composite": 33, "vc1_composite": 12, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 14, "all_cap_buyback_rank": 31, "small_cap_core_rank": 15, "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": 7.35, "os": 0.75, "value": 0.82, "quality": 0.04, "momentum": 0.79, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0154, "roe": -0.1136, "momentum_12_1": 0.3577, "complete_fields": { "id": 4878, "ticker_id": 3667, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.138060+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 189519125.25, "market_cap_usd": 189519125.25, "enterprise_value": 478713125.25, "shares_outstanding": 25784915, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.76468954, "ptbv_ratio": 0.76468954, "ps_ratio": 0.87491229, "pcf_ratio": null, "pfcf_ratio": -31.62869246, "ev_ebitda": 4.82374347, "ev_ebit": 8.75945775, "ev_sales": 2.20997219, "ev_fcf": -79.8920436, "earnings_yield": null, "fcf_yield": -0.01251689, "dividend_yield": 0.01538631, "buyback_yield": 0, "shareholder_yield": 0.01538631, "debt_paydown_yield": null, "total_yield": 0.01538631, "gross_margin": 0.19280752, "operating_margin": 0.25229555, "net_margin": -0.13000023, "ebitda_margin": 0.45814463, "fcf_margin": -0.02766198, "roe": -0.11362261, "roa": -0.0439487, "roic": 0.07632366, "roc_greenblatt": null, "asset_turnover": 0.33806635, "cash_conversion": 0.21278409, "accruals_ratio": 0.01858456, "sbc_to_revenue": 0.02809131, "debt_to_equity": 1.58534607, "net_debt_to_ebitda": 2.9140577, "debt_to_assets": 0.51176986, "interest_coverage": 0.74467563, "current_ratio": 2.36202769, "quick_ratio": 2.32424251, "net_debt": 289194000, "revenue_growth_1y": -0.17976826, "revenue_growth_3y_cagr": 0.01586269, "revenue_growth_5y_cagr": 0.09942355, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.59244611, "book_value_growth_1y": -0.06435427, "piotroski_f_score": 5, "altman_z_score": 0.60434707, "earnings_stability_5y": 0.823521, "revenue_stability_5y": 0.246574, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01209677, "price_return_3m": 0.00547196, "price_return_6m": 0.05150215, "price_return_9m": 0.13953488, "price_return_12m": 0.34124088, "price_return_12m_ex1m": 0.35766423, "distance_from_52w_high": -0.05648267, "distance_from_52w_low": 0.52806653, "relative_strength": 0.2412773, "local_beta": 0.0021, "volatility_252d": 0.560334, "volatility_60d": 0.948996, "max_drawdown_12m": -0.20099668, "revenue_ttm": 216615000, "gross_profit_ttm": 41765000, "ebit_ttm": 54651000, "ebitda_ttm": 99241000, "net_income_ttm": -28160000, "eps_diluted_ttm": -1.09211141, "operating_cash_flow_ttm": -40068000, "capital_expenditure_ttm": 34076000, "fcf_ttm": -5992000, "dividends_paid_ttm": 2916000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73389000, "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_current_liabilities": 72674000, "net_ppe": null, "total_assets": 640747000, "total_debt": 327915000, "total_equity": 247838000, "net_working_capital": 91106000, "book_value_per_share": 9.61174392, "retained_earnings": -224249000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.61174392, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 10, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 11, "rank_ev_ebit": 37, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 81, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 84, "rank_fcf_margin": 88, "rank_piotroski": 67, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 31, "value_composite": 18, "quality_composite": 96, "momentum_composite": 21, "growth_composite": 87, "yield_composite": 27, "svqf_composite": 33, "vc1_composite": 12, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 14, "all_cap_buyback_rank": 31, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "ebit": 16985000, "ebitda": 64055000, "pretax_income": -19065000, "tax_provision": 8779000, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335061000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330959, "ticker_id": 3667, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16985000", "ebitda": "64055000", "netIncome": "-27844000", "grossProfit": "46060000", "depreciation": "None", "totalRevenue": "227832000", "costOfRevenue": "181772000", "interestIncome": "1856000", "incomeBeforeTax": "-19065000", "interestExpense": "36050000", "operatingIncome": "13716000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8779000", "reportedCurrency": "USD", "netInterestIncome": "-34194000", "nonInterestIncome": "None", "operatingExpenses": "32344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47070000", "sellingGeneralAndAdministrative": "47483000", "netIncomeFromContinuingOperations": "-27844000" }, "balance": { "goodwill": "None", "inventory": "2196000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "660601000", "longTermDebt": "304644000", "shortTermDebt": "30417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-208444000", "totalLiabilities": "395929000", "otherCurrentAssets": "108654000", "totalCurrentAssets": "179784000", "currentLongTermDebt": "30000000", "longTermInvestments": "2938000", "shortTermInvestments": "None", "currentNetReceivables": "64522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "480817000", "currentAccountsPayable": "21268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335676000", "totalShareholderEquity": "264672000", "capitalLeaseObligations": "1032000", "otherCurrentLiabilities": "17948000", "totalCurrentLiabilities": "70729000", "otherNonCurrentLiabilities": "565000", "totalNonCurrentLiabilities": "325200000", "cashAndShortTermInvestments": "68934000", "commonStockSharesOutstanding": "26223155", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78124000", "profitLoss": "None", "dividendPayout": "2916000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10262000", "capitalExpenditures": "7294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15293000", "cashflowFromInvestment": "17564000", "stockBasedCompensation": "6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227832000, "cost_of_revenue": 181772000, "gross_profit": 46060000, "research_and_development": null, "selling_general_admin": 47483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16985000, "depreciation_amortisation": 47070000, "ebitda": 64055000, "interest_expense": 36050000, "interest_income": null, "other_non_operating": null, "pretax_income": -19065000, "tax_provision": 8779000, "effective_tax_rate": null, "net_income": -27844000, "net_income_continuing_ops": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68934000, "short_term_investments": null, "net_receivables": 64522000, "inventory": 2196000, "other_current_assets": null, "total_current_assets": 179784000, "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": 480817000, "total_assets": 660601000, "short_term_debt": 30417000, "accounts_payable": 21268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70729000, "long_term_debt": 304644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325200000, "total_liabilities": 395929000, "total_debt": 335061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208444000, "total_equity": 264672000, "shares_outstanding": 26223155, "operating_cash_flow": -10262000, "stock_based_compensation": 6458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17564000, "dividends_paid": 2916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15293000, "free_cash_flow": -2968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16985000", "ebitda": "64055000", "netIncome": "-27844000", "grossProfit": "46060000", "depreciation": "None", "totalRevenue": "227832000", "costOfRevenue": "181772000", "interestIncome": "1856000", "incomeBeforeTax": "-19065000", "interestExpense": "36050000", "operatingIncome": "13716000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8779000", "reportedCurrency": "USD", "netInterestIncome": "-34194000", "nonInterestIncome": "None", "operatingExpenses": "32344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47070000", "sellingGeneralAndAdministrative": "47483000", "netIncomeFromContinuingOperations": "-27844000" }, "balance": { "goodwill": "None", "inventory": "2196000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "660601000", "longTermDebt": "304644000", "shortTermDebt": "30417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-208444000", "totalLiabilities": "395929000", "otherCurrentAssets": "108654000", "totalCurrentAssets": "179784000", "currentLongTermDebt": "30000000", "longTermInvestments": "2938000", "shortTermInvestments": "None", "currentNetReceivables": "64522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "480817000", "currentAccountsPayable": "21268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335676000", "totalShareholderEquity": "264672000", "capitalLeaseObligations": "1032000", "otherCurrentLiabilities": "17948000", "totalCurrentLiabilities": "70729000", "otherNonCurrentLiabilities": "565000", "totalNonCurrentLiabilities": "325200000", "cashAndShortTermInvestments": "68934000", "commonStockSharesOutstanding": "26223155", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78124000", "profitLoss": "None", "dividendPayout": "2916000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10262000", "capitalExpenditures": "7294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15293000", "cashflowFromInvestment": "17564000", "stockBasedCompensation": "6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 271361000, "cost_of_revenue": 250558000, "gross_profit": 20803000, "ebit": -42420000, "ebitda": 9208000, "pretax_income": -80739000, "tax_provision": -2615000, "net_income": -78124000, "net_income_to_common": -78124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59491000, "total_current_assets": 173651000, "total_assets": 727111000, "short_term_debt": 28123000, "long_term_debt": 317339000, "total_debt": 345462000, "total_liabilities": 428789000, "total_equity": 298322000, "shares_outstanding": 27655000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": 7294000, "free_cash_flow": -2968000, "dividends_paid": 2241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330964, "ticker_id": 3667, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42420000", "ebitda": "9208000", "netIncome": "-78124000", "grossProfit": "20803000", "depreciation": "None", "totalRevenue": "271361000", "costOfRevenue": "250558000", "interestIncome": "1768000", "incomeBeforeTax": "-80739000", "interestExpense": "40627000", "operatingIncome": "-10429000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2615000", "reportedCurrency": "USD", "netInterestIncome": "-38859000", "nonInterestIncome": "None", "operatingExpenses": "31232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51628000", "sellingGeneralAndAdministrative": "44713000", "netIncomeFromContinuingOperations": "-78124000" }, "balance": { "goodwill": "None", "inventory": "2760000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "727111000", "longTermDebt": "317339000", "shortTermDebt": "28123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-180600000", "totalLiabilities": "428789000", "otherCurrentAssets": "31998000", "totalCurrentAssets": "173651000", "currentLongTermDebt": "27500000", "longTermInvestments": "3541000", "shortTermInvestments": "None", "currentNetReceivables": "79402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553460000", "currentAccountsPayable": "29236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348464000", "totalShareholderEquity": "298322000", "capitalLeaseObligations": "3625000", "otherCurrentLiabilities": "25149000", "totalCurrentLiabilities": "85042000", "otherNonCurrentLiabilities": "1369000", "totalNonCurrentLiabilities": "343747000", "cashAndShortTermInvestments": "59491000", "commonStockSharesOutstanding": "27655000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78124000", "profitLoss": "None", "dividendPayout": "2241000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10262000", "capitalExpenditures": "7294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15293000", "cashflowFromInvestment": "17564000", "stockBasedCompensation": "6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271361000, "cost_of_revenue": 250558000, "gross_profit": 20803000, "research_and_development": null, "selling_general_admin": 44713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42420000, "depreciation_amortisation": 51628000, "ebitda": 9208000, "interest_expense": 40627000, "interest_income": null, "other_non_operating": null, "pretax_income": -80739000, "tax_provision": -2615000, "effective_tax_rate": null, "net_income": -78124000, "net_income_continuing_ops": -78124000, "net_income_to_common": -78124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59491000, "short_term_investments": null, "net_receivables": 79402000, "inventory": 2760000, "other_current_assets": null, "total_current_assets": 173651000, "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": 553460000, "total_assets": 727111000, "short_term_debt": 28123000, "accounts_payable": 29236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85042000, "long_term_debt": 317339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343747000, "total_liabilities": 428789000, "total_debt": 345462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180600000, "total_equity": 298322000, "shares_outstanding": 27655000, "operating_cash_flow": -10262000, "stock_based_compensation": 6458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17564000, "dividends_paid": 2241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15293000, "free_cash_flow": -2968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42420000", "ebitda": "9208000", "netIncome": "-78124000", "grossProfit": "20803000", "depreciation": "None", "totalRevenue": "271361000", "costOfRevenue": "250558000", "interestIncome": "1768000", "incomeBeforeTax": "-80739000", "interestExpense": "40627000", "operatingIncome": "-10429000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2615000", "reportedCurrency": "USD", "netInterestIncome": "-38859000", "nonInterestIncome": "None", "operatingExpenses": "31232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51628000", "sellingGeneralAndAdministrative": "44713000", "netIncomeFromContinuingOperations": "-78124000" }, "balance": { "goodwill": "None", "inventory": "2760000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "727111000", "longTermDebt": "317339000", "shortTermDebt": "28123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-180600000", "totalLiabilities": "428789000", "otherCurrentAssets": "31998000", "totalCurrentAssets": "173651000", "currentLongTermDebt": "27500000", "longTermInvestments": "3541000", "shortTermInvestments": "None", "currentNetReceivables": "79402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553460000", "currentAccountsPayable": "29236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348464000", "totalShareholderEquity": "298322000", "capitalLeaseObligations": "3625000", "otherCurrentLiabilities": "25149000", "totalCurrentLiabilities": "85042000", "otherNonCurrentLiabilities": "1369000", "totalNonCurrentLiabilities": "343747000", "cashAndShortTermInvestments": "59491000", "commonStockSharesOutstanding": "27655000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78124000", "profitLoss": "None", "dividendPayout": "2241000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10262000", "capitalExpenditures": "7294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15293000", "cashflowFromInvestment": "17564000", "stockBasedCompensation": "6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 279511000, "cost_of_revenue": 216219000, "gross_profit": 63292000, "ebit": 33433000, "ebitda": 87254000, "pretax_income": -515000, "tax_provision": 8799000, "net_income": -9314000, "net_income_to_common": -9314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67455000, "total_current_assets": 164686000, "total_assets": 780336000, "short_term_debt": 29991000, "long_term_debt": 287544000, "total_debt": 317535000, "total_liabilities": 406112000, "total_equity": 373903000, "shares_outstanding": 27082391, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8947000, "capital_expenditure": 10604000, "free_cash_flow": 19551000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330969, "ticker_id": 3667, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33433000", "ebitda": "87254000", "netIncome": "-9314000", "grossProfit": "63292000", "depreciation": "None", "totalRevenue": "279511000", "costOfRevenue": "216219000", "interestIncome": "1444000", "incomeBeforeTax": "-515000", "interestExpense": "37504000", "operatingIncome": "35518000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8799000", "reportedCurrency": "USD", "netInterestIncome": "-36060000", "nonInterestIncome": "None", "operatingExpenses": "27774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53821000", "sellingGeneralAndAdministrative": "49183000", "netIncomeFromContinuingOperations": "-9314000" }, "balance": { "goodwill": "None", "inventory": "1609000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "780336000", "longTermDebt": "287544000", "shortTermDebt": "29991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-102425000", "totalLiabilities": "406112000", "otherCurrentAssets": "19862000", "totalCurrentAssets": "164686000", "currentLongTermDebt": "28365000", "longTermInvestments": "4125000", "shortTermInvestments": "None", "currentNetReceivables": "75760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615650000", "currentAccountsPayable": "27562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321070000", "totalShareholderEquity": "373903000", "capitalLeaseObligations": "5161000", "otherCurrentLiabilities": "18846000", "totalCurrentLiabilities": "77086000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "329026000", "cashAndShortTermInvestments": "67455000", "commonStockSharesOutstanding": "27082391", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8947000", "capitalExpenditures": "10604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16990000", "cashflowFromInvestment": "49126000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279511000, "cost_of_revenue": 216219000, "gross_profit": 63292000, "research_and_development": null, "selling_general_admin": 49183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33433000, "depreciation_amortisation": 53821000, "ebitda": 87254000, "interest_expense": 37504000, "interest_income": null, "other_non_operating": null, "pretax_income": -515000, "tax_provision": 8799000, "effective_tax_rate": null, "net_income": -9314000, "net_income_continuing_ops": -9314000, "net_income_to_common": -9314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67455000, "short_term_investments": null, "net_receivables": 75760000, "inventory": 1609000, "other_current_assets": null, "total_current_assets": 164686000, "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": 615650000, "total_assets": 780336000, "short_term_debt": 29991000, "accounts_payable": 27562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77086000, "long_term_debt": 287544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 329026000, "total_liabilities": 406112000, "total_debt": 317535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102425000, "total_equity": 373903000, "shares_outstanding": 27082391, "operating_cash_flow": 8947000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 49126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16990000, "free_cash_flow": 19551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33433000", "ebitda": "87254000", "netIncome": "-9314000", "grossProfit": "63292000", "depreciation": "None", "totalRevenue": "279511000", "costOfRevenue": "216219000", "interestIncome": "1444000", "incomeBeforeTax": "-515000", "interestExpense": "37504000", "operatingIncome": "35518000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8799000", "reportedCurrency": "USD", "netInterestIncome": "-36060000", "nonInterestIncome": "None", "operatingExpenses": "27774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53821000", "sellingGeneralAndAdministrative": "49183000", "netIncomeFromContinuingOperations": "-9314000" }, "balance": { "goodwill": "None", "inventory": "1609000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "780336000", "longTermDebt": "287544000", "shortTermDebt": "29991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-102425000", "totalLiabilities": "406112000", "otherCurrentAssets": "19862000", "totalCurrentAssets": "164686000", "currentLongTermDebt": "28365000", "longTermInvestments": "4125000", "shortTermInvestments": "None", "currentNetReceivables": "75760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615650000", "currentAccountsPayable": "27562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321070000", "totalShareholderEquity": "373903000", "capitalLeaseObligations": "5161000", "otherCurrentLiabilities": "18846000", "totalCurrentLiabilities": "77086000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "329026000", "cashAndShortTermInvestments": "67455000", "commonStockSharesOutstanding": "27082391", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8947000", "capitalExpenditures": "10604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16990000", "cashflowFromInvestment": "49126000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 217325000, "cost_of_revenue": 231811000, "gross_profit": -14486000, "ebit": -40372000, "ebitda": 15585000, "pretax_income": -63067000, "tax_provision": 8582000, "net_income": -71650000, "net_income_to_common": -71650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39963000, "total_current_assets": 132313000, "total_assets": 815367000, "short_term_debt": 64338000, "long_term_debt": 260119000, "total_debt": 324457000, "total_liabilities": 436221000, "total_equity": 378825000, "shares_outstanding": 26626179, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14616000, "capital_expenditure": 462000, "free_cash_flow": -14154000, "dividends_paid": 732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330974, "ticker_id": 3667, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40372000", "ebitda": "15585000", "netIncome": "-71650000", "grossProfit": "-14486000", "depreciation": "None", "totalRevenue": "217325000", "costOfRevenue": "231811000", "interestIncome": "784000", "incomeBeforeTax": "-63067000", "interestExpense": "29706000", "operatingIncome": "-53999000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8582000", "reportedCurrency": "USD", "netInterestIncome": "-28922000", "nonInterestIncome": "None", "operatingExpenses": "39513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20638000", "costofGoodsAndServicesSold": "231811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55957000", "sellingGeneralAndAdministrative": "40911000", "netIncomeFromContinuingOperations": "-78660000" }, "balance": { "goodwill": "None", "inventory": "2123000", "commonStock": "272000", "currentDebt": "None", "investments": "None", "totalAssets": "815367000", "longTermDebt": "260119000", "shortTermDebt": "64338000", "treasuryStock": "-1852000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-93111000", "totalLiabilities": "436221000", "otherCurrentAssets": "12886000", "totalCurrentAssets": "132313000", "currentLongTermDebt": "61512000", "longTermInvestments": "3024000", "shortTermInvestments": "None", "currentNetReceivables": "77341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "683054000", "currentAccountsPayable": "37955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665016000", "shortLongTermDebtTotal": "335977000", "totalShareholderEquity": "378825000", "capitalLeaseObligations": "14346000", "otherCurrentLiabilities": "16536000", "totalCurrentLiabilities": "121162000", "otherNonCurrentLiabilities": "274280000", "totalNonCurrentLiabilities": "315059000", "cashAndShortTermInvestments": "39963000", "commonStockSharesOutstanding": "26626179", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71650000", "profitLoss": "None", "dividendPayout": "732000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14616000", "capitalExpenditures": "462000", "changeInReceivables": "-652000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41355000", "cashflowFromInvestment": "57800000", "stockBasedCompensation": "4597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217325000, "cost_of_revenue": 231811000, "gross_profit": -14486000, "research_and_development": null, "selling_general_admin": 40911000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40372000, "depreciation_amortisation": 55957000, "ebitda": 15585000, "interest_expense": 29706000, "interest_income": null, "other_non_operating": null, "pretax_income": -63067000, "tax_provision": 8582000, "effective_tax_rate": null, "net_income": -71650000, "net_income_continuing_ops": -78660000, "net_income_to_common": -71650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39963000, "short_term_investments": null, "net_receivables": 77341000, "inventory": 2123000, "other_current_assets": null, "total_current_assets": 132313000, "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": 683054000, "total_assets": 815367000, "short_term_debt": 64338000, "accounts_payable": 37955000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121162000, "long_term_debt": 260119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 315059000, "total_liabilities": 436221000, "total_debt": 324457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93111000, "total_equity": 378825000, "shares_outstanding": 26626179, "operating_cash_flow": -14616000, "stock_based_compensation": 4597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 57800000, "dividends_paid": 732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41355000, "free_cash_flow": -14154000, "net_change_in_cash": 1829000 }, "raw_data": { "income": { "ebit": "-40372000", "ebitda": "15585000", "netIncome": "-71650000", "grossProfit": "-14486000", "depreciation": "None", "totalRevenue": "217325000", "costOfRevenue": "231811000", "interestIncome": "784000", "incomeBeforeTax": "-63067000", "interestExpense": "29706000", "operatingIncome": "-53999000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8582000", "reportedCurrency": "USD", "netInterestIncome": "-28922000", "nonInterestIncome": "None", "operatingExpenses": "39513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20638000", "costofGoodsAndServicesSold": "231811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55957000", "sellingGeneralAndAdministrative": "40911000", "netIncomeFromContinuingOperations": "-78660000" }, "balance": { "goodwill": "None", "inventory": "2123000", "commonStock": "272000", "currentDebt": "None", "investments": "None", "totalAssets": "815367000", "longTermDebt": "260119000", "shortTermDebt": "64338000", "treasuryStock": "-1852000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-93111000", "totalLiabilities": "436221000", "otherCurrentAssets": "12886000", "totalCurrentAssets": "132313000", "currentLongTermDebt": "61512000", "longTermInvestments": "3024000", "shortTermInvestments": "None", "currentNetReceivables": "77341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "683054000", "currentAccountsPayable": "37955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665016000", "shortLongTermDebtTotal": "335977000", "totalShareholderEquity": "378825000", "capitalLeaseObligations": "14346000", "otherCurrentLiabilities": "16536000", "totalCurrentLiabilities": "121162000", "otherNonCurrentLiabilities": "274280000", "totalNonCurrentLiabilities": "315059000", "cashAndShortTermInvestments": "39963000", "commonStockSharesOutstanding": "26626179", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71650000", "profitLoss": "None", "dividendPayout": "732000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14616000", "capitalExpenditures": "462000", "changeInReceivables": "-652000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41355000", "cashflowFromInvestment": "57800000", "stockBasedCompensation": "4597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-732000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 170941000, "cost_of_revenue": 190886000, "gross_profit": -19945000, "ebit": 34738000, "ebitda": 92133000, "pretax_income": 21705000, "tax_provision": 11493000, "net_income": 33136000, "net_income_to_common": 33136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37619000, "total_current_assets": 108778000, "total_assets": 912502000, "short_term_debt": 33621000, "long_term_debt": 332762000, "total_debt": 366383000, "total_liabilities": 465961000, "total_equity": 446221000, "shares_outstanding": 25495527, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18244000, "capital_expenditure": 7003000, "free_cash_flow": 25247000, "dividends_paid": 272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330979, "ticker_id": 3667, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34738000", "ebitda": "92133000", "netIncome": "33136000", "grossProfit": "-19945000", "depreciation": "None", "totalRevenue": "170941000", "costOfRevenue": "190886000", "interestIncome": "1302000", "incomeBeforeTax": "21705000", "interestExpense": "28111000", "operatingIncome": "-37148000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11493000", "reportedCurrency": "USD", "netInterestIncome": "-26809000", "nonInterestIncome": "None", "operatingExpenses": "17203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86964000", "costofGoodsAndServicesSold": "190886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57395000", "sellingGeneralAndAdministrative": "37639000", "netIncomeFromContinuingOperations": "-4866000" }, "balance": { "goodwill": "None", "inventory": "928000", "commonStock": "262000", "currentDebt": "None", "investments": "None", "totalAssets": "912502000", "longTermDebt": "332762000", "shortTermDebt": "33621000", "treasuryStock": "-1120000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-22907000", "totalLiabilities": "465961000", "otherCurrentAssets": "7460000", "totalCurrentAssets": "108778000", "currentLongTermDebt": "31602000", "longTermInvestments": "71727000", "shortTermInvestments": "None", "currentNetReceivables": "62900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803724000", "currentAccountsPayable": "28419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730226000", "shortLongTermDebtTotal": "371344000", "totalShareholderEquity": "446221000", "capitalLeaseObligations": "6980000", "otherCurrentLiabilities": "21019000", "totalCurrentLiabilities": "84665000", "otherNonCurrentLiabilities": "340614000", "totalNonCurrentLiabilities": "381296000", "cashAndShortTermInvestments": "37619000", "commonStockSharesOutstanding": "25495527", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10211000", "profitLoss": "None", "dividendPayout": "272000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-471000", "operatingCashflow": "18244000", "capitalExpenditures": "7003000", "changeInReceivables": "22437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78898000", "cashflowFromInvestment": "62358000", "stockBasedCompensation": "5447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1875000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170941000, "cost_of_revenue": 190886000, "gross_profit": -19945000, "research_and_development": null, "selling_general_admin": 37639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34738000, "depreciation_amortisation": 57395000, "ebitda": 92133000, "interest_expense": 28111000, "interest_income": null, "other_non_operating": null, "pretax_income": 21705000, "tax_provision": 11493000, "effective_tax_rate": null, "net_income": 33136000, "net_income_continuing_ops": -4866000, "net_income_to_common": 33136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37619000, "short_term_investments": null, "net_receivables": 62900000, "inventory": 928000, "other_current_assets": null, "total_current_assets": 108778000, "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": 803724000, "total_assets": 912502000, "short_term_debt": 33621000, "accounts_payable": 28419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84665000, "long_term_debt": 332762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381296000, "total_liabilities": 465961000, "total_debt": 366383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22907000, "total_equity": 446221000, "shares_outstanding": 25495527, "operating_cash_flow": 18244000, "stock_based_compensation": 5447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 62358000, "dividends_paid": 272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78898000, "free_cash_flow": 25247000, "net_change_in_cash": 1875000 }, "raw_data": { "income": { "ebit": "34738000", "ebitda": "92133000", "netIncome": "33136000", "grossProfit": "-19945000", "depreciation": "None", "totalRevenue": "170941000", "costOfRevenue": "190886000", "interestIncome": "1302000", "incomeBeforeTax": "21705000", "interestExpense": "28111000", "operatingIncome": "-37148000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11493000", "reportedCurrency": "USD", "netInterestIncome": "-26809000", "nonInterestIncome": "None", "operatingExpenses": "17203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86964000", "costofGoodsAndServicesSold": "190886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57395000", "sellingGeneralAndAdministrative": "37639000", "netIncomeFromContinuingOperations": "-4866000" }, "balance": { "goodwill": "None", "inventory": "928000", "commonStock": "262000", "currentDebt": "None", "investments": "None", "totalAssets": "912502000", "longTermDebt": "332762000", "shortTermDebt": "33621000", "treasuryStock": "-1120000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-22907000", "totalLiabilities": "465961000", "otherCurrentAssets": "7460000", "totalCurrentAssets": "108778000", "currentLongTermDebt": "31602000", "longTermInvestments": "71727000", "shortTermInvestments": "None", "currentNetReceivables": "62900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803724000", "currentAccountsPayable": "28419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730226000", "shortLongTermDebtTotal": "371344000", "totalShareholderEquity": "446221000", "capitalLeaseObligations": "6980000", "otherCurrentLiabilities": "21019000", "totalCurrentLiabilities": "84665000", "otherNonCurrentLiabilities": "340614000", "totalNonCurrentLiabilities": "381296000", "cashAndShortTermInvestments": "37619000", "commonStockSharesOutstanding": "25495527", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10211000", "profitLoss": "None", "dividendPayout": "272000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-471000", "operatingCashflow": "18244000", "capitalExpenditures": "7003000", "changeInReceivables": "22437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78898000", "cashflowFromInvestment": "62358000", "stockBasedCompensation": "5447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1875000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57395000", "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": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 141837000, "cost_of_revenue": 155837000, "gross_profit": -14000000, "ebit": -67416000, "ebitda": -10249000, "pretax_income": -106270000, "tax_provision": -22924000, "net_income": -78915000, "net_income_to_common": -78915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36018000, "total_current_assets": 178696000, "total_assets": 1048261000, "short_term_debt": 39443000, "long_term_debt": 440510000, "total_debt": 479953000, "total_liabilities": 646425000, "total_equity": 401517000, "shares_outstanding": 24785744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21506000, "capital_expenditure": 20808000, "free_cash_flow": -698000, "dividends_paid": 176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330984, "ticker_id": 3667, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67416000", "ebitda": "-10249000", "netIncome": "-78915000", "grossProfit": "-14000000", "depreciation": "None", "totalRevenue": "141837000", "costOfRevenue": "155837000", "interestIncome": "1273000", "incomeBeforeTax": "-106270000", "interestExpense": "30691000", "operatingIncome": "-71639000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-22924000", "reportedCurrency": "USD", "netInterestIncome": "-29418000", "nonInterestIncome": "None", "operatingExpenses": "57639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3940000", "costofGoodsAndServicesSold": "155837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57167000", "sellingGeneralAndAdministrative": "40051000", "netIncomeFromContinuingOperations": "-75183000" }, "balance": { "goodwill": "None", "inventory": "576000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "1048261000", "longTermDebt": "440510000", "shortTermDebt": "39443000", "treasuryStock": "-848000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51839000", "totalLiabilities": "646425000", "otherCurrentAssets": "53465000", "totalCurrentAssets": "178696000", "currentLongTermDebt": "32377000", "longTermInvestments": "75308000", "shortTermInvestments": "75308000", "currentNetReceivables": "88637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "869565000", "currentAccountsPayable": "29967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753662000", "shortLongTermDebtTotal": "484405000", "totalShareholderEquity": "401517000", "capitalLeaseObligations": "11516000", "otherCurrentLiabilities": "54635000", "totalCurrentLiabilities": "131804000", "otherNonCurrentLiabilities": "448199000", "totalNonCurrentLiabilities": "514621000", "cashAndShortTermInvestments": "36018000", "commonStockSharesOutstanding": "24785744", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79279000", "profitLoss": "None", "dividendPayout": "176000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18343000", "operatingCashflow": "-21506000", "capitalExpenditures": "20808000", "changeInReceivables": "-30165000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21657000", "cashflowFromInvestment": "-4495000", "stockBasedCompensation": "4824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141837000, "cost_of_revenue": 155837000, "gross_profit": -14000000, "research_and_development": null, "selling_general_admin": 40051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67416000, "depreciation_amortisation": 57167000, "ebitda": -10249000, "interest_expense": 30691000, "interest_income": null, "other_non_operating": null, "pretax_income": -106270000, "tax_provision": -22924000, "effective_tax_rate": null, "net_income": -78915000, "net_income_continuing_ops": -75183000, "net_income_to_common": -78915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36018000, "short_term_investments": 75308000, "net_receivables": 88637000, "inventory": 576000, "other_current_assets": null, "total_current_assets": 178696000, "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": 869565000, "total_assets": 1048261000, "short_term_debt": 39443000, "accounts_payable": 29967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131804000, "long_term_debt": 440510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 514621000, "total_liabilities": 646425000, "total_debt": 479953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51839000, "total_equity": 401517000, "shares_outstanding": 24785744, "operating_cash_flow": -21506000, "stock_based_compensation": 4824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4495000, "dividends_paid": 176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21657000, "free_cash_flow": -698000, "net_change_in_cash": -48498000 }, "raw_data": { "income": { "ebit": "-67416000", "ebitda": "-10249000", "netIncome": "-78915000", "grossProfit": "-14000000", "depreciation": "None", "totalRevenue": "141837000", "costOfRevenue": "155837000", "interestIncome": "1273000", "incomeBeforeTax": "-106270000", "interestExpense": "30691000", "operatingIncome": "-71639000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-22924000", "reportedCurrency": "USD", "netInterestIncome": "-29418000", "nonInterestIncome": "None", "operatingExpenses": "57639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3940000", "costofGoodsAndServicesSold": "155837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57167000", "sellingGeneralAndAdministrative": "40051000", "netIncomeFromContinuingOperations": "-75183000" }, "balance": { "goodwill": "None", "inventory": "576000", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "1048261000", "longTermDebt": "440510000", "shortTermDebt": "39443000", "treasuryStock": "-848000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-51839000", "totalLiabilities": "646425000", "otherCurrentAssets": "53465000", "totalCurrentAssets": "178696000", "currentLongTermDebt": "32377000", "longTermInvestments": "75308000", "shortTermInvestments": "75308000", "currentNetReceivables": "88637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "869565000", "currentAccountsPayable": "29967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753662000", "shortLongTermDebtTotal": "484405000", "totalShareholderEquity": "401517000", "capitalLeaseObligations": "11516000", "otherCurrentLiabilities": "54635000", "totalCurrentLiabilities": "131804000", "otherNonCurrentLiabilities": "448199000", "totalNonCurrentLiabilities": "514621000", "cashAndShortTermInvestments": "36018000", "commonStockSharesOutstanding": "24785744", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79279000", "profitLoss": "None", "dividendPayout": "176000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18343000", "operatingCashflow": "-21506000", "capitalExpenditures": "20808000", "changeInReceivables": "-30165000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21657000", "cashflowFromInvestment": "-4495000", "stockBasedCompensation": "4824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57167000", "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": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 174453000, "cost_of_revenue": 182529000, "gross_profit": -8076000, "ebit": -55518000, "ebitda": 1648000, "pretax_income": -84474000, "tax_provision": -7969000, "net_income": -92837000, "net_income_to_common": -92837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81382000, "total_current_assets": 194661000, "total_assets": 1009193000, "short_term_debt": 32698000, "long_term_debt": 380251000, "total_debt": 412949000, "total_liabilities": 530269000, "total_equity": 457492000, "shares_outstanding": 23513925, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15439000, "capital_expenditure": 60596000, "free_cash_flow": 76035000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330989, "ticker_id": 3667, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55518000", "ebitda": "1648000", "netIncome": "-92837000", "grossProfit": "-8076000", "depreciation": "None", "totalRevenue": "174453000", "costOfRevenue": "182529000", "interestIncome": "1445000", "incomeBeforeTax": "-84474000", "interestExpense": "28956000", "operatingIncome": "-54328000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-7969000", "reportedCurrency": "USD", "netInterestIncome": "-28611000", "nonInterestIncome": "None", "operatingExpenses": "46252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14558000", "costofGoodsAndServicesSold": "182529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57166000", "sellingGeneralAndAdministrative": "39791000", "netIncomeFromContinuingOperations": "-89228000" }, "balance": { "goodwill": "None", "inventory": "1228000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "1009193000", "longTermDebt": "380251000", "shortTermDebt": "32698000", "treasuryStock": "-669000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "27076000", "totalLiabilities": "530269000", "otherCurrentAssets": "50762000", "totalCurrentAssets": "194661000", "currentLongTermDebt": "17802000", "longTermInvestments": "124680000", "shortTermInvestments": "None", "currentNetReceivables": "61289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "814532000", "currentAccountsPayable": "24598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "677450000", "shortLongTermDebtTotal": "397667000", "totalShareholderEquity": "457492000", "capitalLeaseObligations": "24921000", "otherCurrentLiabilities": "57705000", "totalCurrentLiabilities": "120297000", "otherNonCurrentLiabilities": "16091000", "totalNonCurrentLiabilities": "409972000", "cashAndShortTermInvestments": "81382000", "commonStockSharesOutstanding": "23513925", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98334000", "profitLoss": "None", "dividendPayout": "1724000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10182000", "operatingCashflow": "15439000", "capitalExpenditures": "60596000", "changeInReceivables": "8487000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25942000", "cashflowFromInvestment": "21211000", "stockBasedCompensation": "5940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4716000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174453000, "cost_of_revenue": 182529000, "gross_profit": -8076000, "research_and_development": null, "selling_general_admin": 39791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55518000, "depreciation_amortisation": 57166000, "ebitda": 1648000, "interest_expense": 28956000, "interest_income": null, "other_non_operating": null, "pretax_income": -84474000, "tax_provision": -7969000, "effective_tax_rate": null, "net_income": -92837000, "net_income_continuing_ops": -89228000, "net_income_to_common": -92837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81382000, "short_term_investments": null, "net_receivables": 61289000, "inventory": 1228000, "other_current_assets": null, "total_current_assets": 194661000, "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": 814532000, "total_assets": 1009193000, "short_term_debt": 32698000, "accounts_payable": 24598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120297000, "long_term_debt": 380251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409972000, "total_liabilities": 530269000, "total_debt": 412949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27076000, "total_equity": 457492000, "shares_outstanding": 23513925, "operating_cash_flow": 15439000, "stock_based_compensation": 5940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21211000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25942000, "free_cash_flow": 76035000, "net_change_in_cash": 4716000 }, "raw_data": { "income": { "ebit": "-55518000", "ebitda": "1648000", "netIncome": "-92837000", "grossProfit": "-8076000", "depreciation": "None", "totalRevenue": "174453000", "costOfRevenue": "182529000", "interestIncome": "1445000", "incomeBeforeTax": "-84474000", "interestExpense": "28956000", "operatingIncome": "-54328000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-7969000", "reportedCurrency": "USD", "netInterestIncome": "-28611000", "nonInterestIncome": "None", "operatingExpenses": "46252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14558000", "costofGoodsAndServicesSold": "182529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57166000", "sellingGeneralAndAdministrative": "39791000", "netIncomeFromContinuingOperations": "-89228000" }, "balance": { "goodwill": "None", "inventory": "1228000", "commonStock": "219000", "currentDebt": "None", "investments": "None", "totalAssets": "1009193000", "longTermDebt": "380251000", "shortTermDebt": "32698000", "treasuryStock": "-669000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "27076000", "totalLiabilities": "530269000", "otherCurrentAssets": "50762000", "totalCurrentAssets": "194661000", "currentLongTermDebt": "17802000", "longTermInvestments": "124680000", "shortTermInvestments": "None", "currentNetReceivables": "61289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "814532000", "currentAccountsPayable": "24598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "677450000", "shortLongTermDebtTotal": "397667000", "totalShareholderEquity": "457492000", "capitalLeaseObligations": "24921000", "otherCurrentLiabilities": "57705000", "totalCurrentLiabilities": "120297000", "otherNonCurrentLiabilities": "16091000", "totalNonCurrentLiabilities": "409972000", "cashAndShortTermInvestments": "81382000", "commonStockSharesOutstanding": "23513925", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98334000", "profitLoss": "None", "dividendPayout": "1724000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10182000", "operatingCashflow": "15439000", "capitalExpenditures": "60596000", "changeInReceivables": "8487000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25942000", "cashflowFromInvestment": "21211000", "stockBasedCompensation": "5940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4716000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64012000", "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": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 179161000, "cost_of_revenue": 193970000, "gross_profit": -14809000, "ebit": -65707000, "ebitda": -4288000, "pretax_income": -96442000, "tax_provision": -13463000, "net_income": -77608000, "net_income_to_common": -77608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95195000, "total_current_assets": 179032000, "total_assets": 1102935000, "short_term_debt": 16812000, "long_term_debt": 387854000, "total_debt": 404666000, "total_liabilities": 548000000, "total_equity": 525531000, "shares_outstanding": 20926307, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -53025000, "capital_expenditure": 51980000, "free_cash_flow": -1045000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330994, "ticker_id": 3667, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-65707000", "ebitda": "-4288000", "netIncome": "-77608000", "grossProfit": "-14809000", "depreciation": "None", "totalRevenue": "179161000", "costOfRevenue": "193970000", "interestIncome": "1234000", "incomeBeforeTax": "-96442000", "interestExpense": "26726000", "operatingIncome": "-68414000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-13463000", "reportedCurrency": "USD", "netInterestIncome": "-26635000", "nonInterestIncome": "None", "operatingExpenses": "53605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-767000", "costofGoodsAndServicesSold": "193970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61419000", "sellingGeneralAndAdministrative": "52813000", "netIncomeFromContinuingOperations": "-82052000" }, "balance": { "goodwill": "None", "inventory": "3443000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1102935000", "longTermDebt": "387854000", "shortTermDebt": "16812000", "treasuryStock": "-91000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "126834000", "totalLiabilities": "548000000", "otherCurrentAssets": "30410000", "totalCurrentAssets": "179032000", "currentLongTermDebt": "16812000", "longTermInvestments": "121773000", "shortTermInvestments": "None", "currentNetReceivables": "66340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "923903000", "currentAccountsPayable": "18089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744102000", "shortLongTermDebtTotal": "404666000", "totalShareholderEquity": "525531000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44012000", "totalCurrentLiabilities": "83617000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "464383000", "cashAndShortTermInvestments": "95195000", "commonStockSharesOutstanding": "20926307", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "95195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82052000", "profitLoss": "None", "dividendPayout": "1724000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-94238000", "operatingCashflow": "-53025000", "capitalExpenditures": "51980000", "changeInReceivables": "-18980000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69250000", "cashflowFromInvestment": "-31149000", "stockBasedCompensation": "4387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14924000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1724000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179161000, "cost_of_revenue": 193970000, "gross_profit": -14809000, "research_and_development": null, "selling_general_admin": 52813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -65707000, "depreciation_amortisation": 61419000, "ebitda": -4288000, "interest_expense": 26726000, "interest_income": null, "other_non_operating": null, "pretax_income": -96442000, "tax_provision": -13463000, "effective_tax_rate": null, "net_income": -77608000, "net_income_continuing_ops": -82052000, "net_income_to_common": -77608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95195000, "short_term_investments": null, "net_receivables": 66340000, "inventory": 3443000, "other_current_assets": null, "total_current_assets": 179032000, "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": 923903000, "total_assets": 1102935000, "short_term_debt": 16812000, "accounts_payable": 18089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83617000, "long_term_debt": 387854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 464383000, "total_liabilities": 548000000, "total_debt": 404666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 126834000, "total_equity": 525531000, "shares_outstanding": 20926307, "operating_cash_flow": -53025000, "stock_based_compensation": 4387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31149000, "dividends_paid": 1724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69250000, "free_cash_flow": -1045000, "net_change_in_cash": -14924000 }, "raw_data": { "income": { "ebit": "-65707000", "ebitda": "-4288000", "netIncome": "-77608000", "grossProfit": "-14809000", "depreciation": "None", "totalRevenue": "179161000", "costOfRevenue": "193970000", "interestIncome": "1234000", "incomeBeforeTax": "-96442000", "interestExpense": "26726000", "operatingIncome": "-68414000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-13463000", "reportedCurrency": "USD", "netInterestIncome": "-26635000", "nonInterestIncome": "None", "operatingExpenses": "53605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-767000", "costofGoodsAndServicesSold": "193970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61419000", "sellingGeneralAndAdministrative": "52813000", "netIncomeFromContinuingOperations": "-82052000" }, "balance": { "goodwill": "None", "inventory": "3443000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1102935000", "longTermDebt": "387854000", "shortTermDebt": "16812000", "treasuryStock": "-91000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "126834000", "totalLiabilities": "548000000", "otherCurrentAssets": "30410000", "totalCurrentAssets": "179032000", "currentLongTermDebt": "16812000", "longTermInvestments": "121773000", "shortTermInvestments": "None", "currentNetReceivables": "66340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "923903000", "currentAccountsPayable": "18089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744102000", "shortLongTermDebtTotal": "404666000", "totalShareholderEquity": "525531000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44012000", "totalCurrentLiabilities": "83617000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "464383000", "cashAndShortTermInvestments": "95195000", "commonStockSharesOutstanding": "20926307", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "95195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82052000", "profitLoss": "None", "dividendPayout": "1724000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-94238000", "operatingCashflow": "-53025000", "capitalExpenditures": "51980000", "changeInReceivables": "-18980000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69250000", "cashflowFromInvestment": "-31149000", "stockBasedCompensation": "4387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14924000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1724000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "ebit": -5408000, "ebitda": 4922000, "pretax_income": -13597000, "tax_provision": 2208000, "net_income": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38721000, "total_current_assets": 171658000, "total_assets": 640747000, "short_term_debt": 30843000, "long_term_debt": 297072000, "total_debt": 327915000, "total_liabilities": 392909000, "total_equity": 247838000, "shares_outstanding": 25784915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15133000, "capital_expenditure": 6088000, "free_cash_flow": -9045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330957, "ticker_id": 3667, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5408000", "ebitda": "4922000", "netIncome": "-15805000", "grossProfit": "-3871000", "depreciation": "None", "totalRevenue": "44282000", "costOfRevenue": "48153000", "interestIncome": "491000", "incomeBeforeTax": "-13597000", "interestExpense": "8239000", "operatingIncome": "-13825000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2208000", "reportedCurrency": "USD", "netInterestIncome": "-7748000", "nonInterestIncome": "None", "operatingExpenses": "9954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10330000", "sellingGeneralAndAdministrative": "9954000", "netIncomeFromContinuingOperations": "-15805000" }, "balance": { "goodwill": "None", "inventory": "2746000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "640747000", "longTermDebt": "297072000", "shortTermDebt": "30843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-224249000", "totalLiabilities": "392909000", "otherCurrentAssets": "130191000", "totalCurrentAssets": "171658000", "currentLongTermDebt": "30350000", "longTermInvestments": "2951000", "shortTermInvestments": "None", "currentNetReceivables": "69200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469089000", "currentAccountsPayable": "16355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "328390000", "totalShareholderEquity": "247838000", "capitalLeaseObligations": "968000", "otherCurrentLiabilities": "24554000", "totalCurrentLiabilities": "72674000", "otherNonCurrentLiabilities": "3794000", "totalNonCurrentLiabilities": "320235000", "cashAndShortTermInvestments": "38721000", "commonStockSharesOutstanding": "25784915", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15133000", "capitalExpenditures": "6088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9240000", "cashflowFromInvestment": "6690000", "stockBasedCompensation": "1383000", "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": "10330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44282000, "cost_of_revenue": 48153000, "gross_profit": -3871000, "research_and_development": null, "selling_general_admin": 9954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5408000, "depreciation_amortisation": 10330000, "ebitda": 4922000, "interest_expense": 8239000, "interest_income": null, "other_non_operating": null, "pretax_income": -13597000, "tax_provision": 2208000, "effective_tax_rate": null, "net_income": -15805000, "net_income_continuing_ops": -15805000, "net_income_to_common": -15805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38721000, "short_term_investments": null, "net_receivables": 69200000, "inventory": 2746000, "other_current_assets": null, "total_current_assets": 171658000, "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": 469089000, "total_assets": 640747000, "short_term_debt": 30843000, "accounts_payable": 16355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72674000, "long_term_debt": 297072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320235000, "total_liabilities": 392909000, "total_debt": 327915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -224249000, "total_equity": 247838000, "shares_outstanding": 25784915, "operating_cash_flow": -15133000, "stock_based_compensation": 1383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9240000, "free_cash_flow": -9045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5408000", "ebitda": "4922000", "netIncome": "-15805000", "grossProfit": "-3871000", "depreciation": "None", "totalRevenue": "44282000", "costOfRevenue": "48153000", "interestIncome": "491000", "incomeBeforeTax": "-13597000", "interestExpense": "8239000", "operatingIncome": "-13825000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2208000", "reportedCurrency": "USD", "netInterestIncome": "-7748000", "nonInterestIncome": "None", "operatingExpenses": "9954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10330000", "sellingGeneralAndAdministrative": "9954000", "netIncomeFromContinuingOperations": "-15805000" }, "balance": { "goodwill": "None", "inventory": "2746000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "640747000", "longTermDebt": "297072000", "shortTermDebt": "30843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-224249000", "totalLiabilities": "392909000", "otherCurrentAssets": "130191000", "totalCurrentAssets": "171658000", "currentLongTermDebt": "30350000", "longTermInvestments": "2951000", "shortTermInvestments": "None", "currentNetReceivables": "69200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469089000", "currentAccountsPayable": "16355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "328390000", "totalShareholderEquity": "247838000", "capitalLeaseObligations": "968000", "otherCurrentLiabilities": "24554000", "totalCurrentLiabilities": "72674000", "otherNonCurrentLiabilities": "3794000", "totalNonCurrentLiabilities": "320235000", "cashAndShortTermInvestments": "38721000", "commonStockSharesOutstanding": "25784915", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15133000", "capitalExpenditures": "6088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9240000", "cashflowFromInvestment": "6690000", "stockBasedCompensation": "1383000", "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": "10330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "ebit": 32694000, "ebitda": 42739000, "pretax_income": -14665000, "tax_provision": -43000, "net_income": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68934000, "total_current_assets": 179784000, "total_assets": 660601000, "short_term_debt": 30417000, "long_term_debt": 304644000, "total_debt": 335061000, "total_liabilities": 395929000, "total_equity": 264672000, "shares_outstanding": 26223155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12199000, "capital_expenditure": 8427000, "free_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330958, "ticker_id": 3667, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32694000", "ebitda": "42739000", "netIncome": "-14622000", "grossProfit": "47629000", "depreciation": "None", "totalRevenue": "52329000", "costOfRevenue": "4700000", "interestIncome": "751000", "incomeBeforeTax": "-14665000", "interestExpense": "47359000", "operatingIncome": "-5164000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-43000", "reportedCurrency": "USD", "netInterestIncome": "-7922000", "nonInterestIncome": "None", "operatingExpenses": "52793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10045000", "sellingGeneralAndAdministrative": "12730000", "netIncomeFromContinuingOperations": "-14622000" }, "balance": { "goodwill": "None", "inventory": "2196000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "660601000", "longTermDebt": "304644000", "shortTermDebt": "30417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-208444000", "totalLiabilities": "395929000", "otherCurrentAssets": "108654000", "totalCurrentAssets": "179784000", "currentLongTermDebt": "30000000", "longTermInvestments": "2938000", "shortTermInvestments": "None", "currentNetReceivables": "64522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "480817000", "currentAccountsPayable": "21268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335676000", "totalShareholderEquity": "264672000", "capitalLeaseObligations": "1032000", "otherCurrentLiabilities": "17948000", "totalCurrentLiabilities": "70729000", "otherNonCurrentLiabilities": "565000", "totalNonCurrentLiabilities": "325200000", "cashAndShortTermInvestments": "68934000", "commonStockSharesOutstanding": "26223155", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12199000", "capitalExpenditures": "8427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7556000", "cashflowFromInvestment": "4660000", "stockBasedCompensation": "1633000", "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": "10045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52329000, "cost_of_revenue": 4700000, "gross_profit": 47629000, "research_and_development": null, "selling_general_admin": 12730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32694000, "depreciation_amortisation": 10045000, "ebitda": 42739000, "interest_expense": 47359000, "interest_income": null, "other_non_operating": null, "pretax_income": -14665000, "tax_provision": -43000, "effective_tax_rate": null, "net_income": -14622000, "net_income_continuing_ops": -14622000, "net_income_to_common": -14622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68934000, "short_term_investments": null, "net_receivables": 64522000, "inventory": 2196000, "other_current_assets": null, "total_current_assets": 179784000, "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": 480817000, "total_assets": 660601000, "short_term_debt": 30417000, "accounts_payable": 21268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70729000, "long_term_debt": 304644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325200000, "total_liabilities": 395929000, "total_debt": 335061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208444000, "total_equity": 264672000, "shares_outstanding": 26223155, "operating_cash_flow": -12199000, "stock_based_compensation": 1633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4660000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7556000, "free_cash_flow": -3772000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32694000", "ebitda": "42739000", "netIncome": "-14622000", "grossProfit": "47629000", "depreciation": "None", "totalRevenue": "52329000", "costOfRevenue": "4700000", "interestIncome": "751000", "incomeBeforeTax": "-14665000", "interestExpense": "47359000", "operatingIncome": "-5164000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-43000", "reportedCurrency": "USD", "netInterestIncome": "-7922000", "nonInterestIncome": "None", "operatingExpenses": "52793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10045000", "sellingGeneralAndAdministrative": "12730000", "netIncomeFromContinuingOperations": "-14622000" }, "balance": { "goodwill": "None", "inventory": "2196000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "660601000", "longTermDebt": "304644000", "shortTermDebt": "30417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-208444000", "totalLiabilities": "395929000", "otherCurrentAssets": "108654000", "totalCurrentAssets": "179784000", "currentLongTermDebt": "30000000", "longTermInvestments": "2938000", "shortTermInvestments": "None", "currentNetReceivables": "64522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "480817000", "currentAccountsPayable": "21268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335676000", "totalShareholderEquity": "264672000", "capitalLeaseObligations": "1032000", "otherCurrentLiabilities": "17948000", "totalCurrentLiabilities": "70729000", "otherNonCurrentLiabilities": "565000", "totalNonCurrentLiabilities": "325200000", "cashAndShortTermInvestments": "68934000", "commonStockSharesOutstanding": "26223155", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12199000", "capitalExpenditures": "8427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7556000", "cashflowFromInvestment": "4660000", "stockBasedCompensation": "1633000", "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": "10045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 59194000, "cost_of_revenue": 60089000, "gross_profit": -895000, "ebit": 22958000, "ebitda": 35083000, "pretax_income": 14404000, "tax_provision": 5410000, "net_income": 8994000, "net_income_to_common": 8994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90953000, "total_current_assets": 194304000, "total_assets": 692498000, "short_term_debt": 30521000, "long_term_debt": 311858000, "total_debt": 342379000, "total_liabilities": 414835000, "total_equity": 277663000, "shares_outstanding": 25887710, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10659000, "capital_expenditure": 9348000, "free_cash_flow": -1311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330960, "ticker_id": 3667, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22958000", "ebitda": "35083000", "netIncome": "8994000", "grossProfit": "-895000", "depreciation": "None", "totalRevenue": "59194000", "costOfRevenue": "60089000", "interestIncome": "297000", "incomeBeforeTax": "14404000", "interestExpense": "8947000", "operatingIncome": "18066000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5410000", "reportedCurrency": "USD", "netInterestIncome": "-8650000", "nonInterestIncome": "None", "operatingExpenses": "-18961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12125000", "sellingGeneralAndAdministrative": "11269000", "netIncomeFromContinuingOperations": "8994000" }, "balance": { "goodwill": "None", "inventory": "2552000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "692498000", "longTermDebt": "311858000", "shortTermDebt": "30521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193822000", "totalLiabilities": "414835000", "otherCurrentAssets": "100799000", "totalCurrentAssets": "194304000", "currentLongTermDebt": "30000000", "longTermInvestments": "2707000", "shortTermInvestments": "None", "currentNetReceivables": "62788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498194000", "currentAccountsPayable": "25928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342957000", "totalShareholderEquity": "277663000", "capitalLeaseObligations": "1099000", "otherCurrentLiabilities": "22903000", "totalCurrentLiabilities": "81151000", "otherNonCurrentLiabilities": "639000", "totalNonCurrentLiabilities": "333684000", "cashAndShortTermInvestments": "90953000", "commonStockSharesOutstanding": "25887710", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10659000", "capitalExpenditures": "9348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "595000", "cashflowFromInvestment": "66720000", "stockBasedCompensation": "1559000", "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": "12125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59194000, "cost_of_revenue": 60089000, "gross_profit": -895000, "research_and_development": null, "selling_general_admin": 11269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22958000, "depreciation_amortisation": 12125000, "ebitda": 35083000, "interest_expense": 8947000, "interest_income": null, "other_non_operating": null, "pretax_income": 14404000, "tax_provision": 5410000, "effective_tax_rate": null, "net_income": 8994000, "net_income_continuing_ops": 8994000, "net_income_to_common": 8994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90953000, "short_term_investments": null, "net_receivables": 62788000, "inventory": 2552000, "other_current_assets": null, "total_current_assets": 194304000, "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": 498194000, "total_assets": 692498000, "short_term_debt": 30521000, "accounts_payable": 25928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81151000, "long_term_debt": 311858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333684000, "total_liabilities": 414835000, "total_debt": 342379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193822000, "total_equity": 277663000, "shares_outstanding": 25887710, "operating_cash_flow": -10659000, "stock_based_compensation": 1559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 66720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 595000, "free_cash_flow": -1311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22958000", "ebitda": "35083000", "netIncome": "8994000", "grossProfit": "-895000", "depreciation": "None", "totalRevenue": "59194000", "costOfRevenue": "60089000", "interestIncome": "297000", "incomeBeforeTax": "14404000", "interestExpense": "8947000", "operatingIncome": "18066000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5410000", "reportedCurrency": "USD", "netInterestIncome": "-8650000", "nonInterestIncome": "None", "operatingExpenses": "-18961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12125000", "sellingGeneralAndAdministrative": "11269000", "netIncomeFromContinuingOperations": "8994000" }, "balance": { "goodwill": "None", "inventory": "2552000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "692498000", "longTermDebt": "311858000", "shortTermDebt": "30521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193822000", "totalLiabilities": "414835000", "otherCurrentAssets": "100799000", "totalCurrentAssets": "194304000", "currentLongTermDebt": "30000000", "longTermInvestments": "2707000", "shortTermInvestments": "None", "currentNetReceivables": "62788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498194000", "currentAccountsPayable": "25928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342957000", "totalShareholderEquity": "277663000", "capitalLeaseObligations": "1099000", "otherCurrentLiabilities": "22903000", "totalCurrentLiabilities": "81151000", "otherNonCurrentLiabilities": "639000", "totalNonCurrentLiabilities": "333684000", "cashAndShortTermInvestments": "90953000", "commonStockSharesOutstanding": "25887710", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10659000", "capitalExpenditures": "9348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "595000", "cashflowFromInvestment": "66720000", "stockBasedCompensation": "1559000", "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": "12125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 60810000, "cost_of_revenue": 61908000, "gross_profit": -1098000, "ebit": 4407000, "ebitda": 16497000, "pretax_income": -4219000, "tax_provision": 2508000, "net_income": -6727000, "net_income_to_common": -6727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34381000, "total_current_assets": 133043000, "total_assets": 680030000, "short_term_debt": 30554000, "long_term_debt": 310980000, "total_debt": 341534000, "total_liabilities": 412234000, "total_equity": 267475000, "shares_outstanding": 25686560, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2077000, "capital_expenditure": 10213000, "free_cash_flow": 8136000, "dividends_paid": 3199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330961, "ticker_id": 3667, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4407000", "ebitda": "16497000", "netIncome": "-6727000", "grossProfit": "-1098000", "depreciation": "None", "totalRevenue": "60810000", "costOfRevenue": "61908000", "interestIncome": "372000", "incomeBeforeTax": "-4219000", "interestExpense": "8844000", "operatingIncome": "6067000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2508000", "reportedCurrency": "USD", "netInterestIncome": "-8472000", "nonInterestIncome": "None", "operatingExpenses": "-7165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12090000", "sellingGeneralAndAdministrative": "11998000", "netIncomeFromContinuingOperations": "-6727000" }, "balance": { "goodwill": "None", "inventory": "2539000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "680030000", "longTermDebt": "310980000", "shortTermDebt": "30554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202816000", "totalLiabilities": "412234000", "otherCurrentAssets": "21890000", "totalCurrentAssets": "133043000", "currentLongTermDebt": "30000000", "longTermInvestments": "2310000", "shortTermInvestments": "None", "currentNetReceivables": "74233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "546987000", "currentAccountsPayable": "26737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342360000", "totalShareholderEquity": "267475000", "capitalLeaseObligations": "1380000", "otherCurrentLiabilities": "20720000", "totalCurrentLiabilities": "81473000", "otherNonCurrentLiabilities": "625000", "totalNonCurrentLiabilities": "330761000", "cashAndShortTermInvestments": "34381000", "commonStockSharesOutstanding": "25686560", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6727000", "profitLoss": "None", "dividendPayout": "3199000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2077000", "capitalExpenditures": "10213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13175000", "cashflowFromInvestment": "21379000", "stockBasedCompensation": "1510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60810000, "cost_of_revenue": 61908000, "gross_profit": -1098000, "research_and_development": null, "selling_general_admin": 11998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4407000, "depreciation_amortisation": 12090000, "ebitda": 16497000, "interest_expense": 8844000, "interest_income": null, "other_non_operating": null, "pretax_income": -4219000, "tax_provision": 2508000, "effective_tax_rate": null, "net_income": -6727000, "net_income_continuing_ops": -6727000, "net_income_to_common": -6727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34381000, "short_term_investments": null, "net_receivables": 74233000, "inventory": 2539000, "other_current_assets": null, "total_current_assets": 133043000, "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": 546987000, "total_assets": 680030000, "short_term_debt": 30554000, "accounts_payable": 26737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81473000, "long_term_debt": 310980000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 330761000, "total_liabilities": 412234000, "total_debt": 341534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202816000, "total_equity": 267475000, "shares_outstanding": 25686560, "operating_cash_flow": -2077000, "stock_based_compensation": 1510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21379000, "dividends_paid": 3199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13175000, "free_cash_flow": 8136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4407000", "ebitda": "16497000", "netIncome": "-6727000", "grossProfit": "-1098000", "depreciation": "None", "totalRevenue": "60810000", "costOfRevenue": "61908000", "interestIncome": "372000", "incomeBeforeTax": "-4219000", "interestExpense": "8844000", "operatingIncome": "6067000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2508000", "reportedCurrency": "USD", "netInterestIncome": "-8472000", "nonInterestIncome": "None", "operatingExpenses": "-7165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12090000", "sellingGeneralAndAdministrative": "11998000", "netIncomeFromContinuingOperations": "-6727000" }, "balance": { "goodwill": "None", "inventory": "2539000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "680030000", "longTermDebt": "310980000", "shortTermDebt": "30554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202816000", "totalLiabilities": "412234000", "otherCurrentAssets": "21890000", "totalCurrentAssets": "133043000", "currentLongTermDebt": "30000000", "longTermInvestments": "2310000", "shortTermInvestments": "None", "currentNetReceivables": "74233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "546987000", "currentAccountsPayable": "26737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342360000", "totalShareholderEquity": "267475000", "capitalLeaseObligations": "1380000", "otherCurrentLiabilities": "20720000", "totalCurrentLiabilities": "81473000", "otherNonCurrentLiabilities": "625000", "totalNonCurrentLiabilities": "330761000", "cashAndShortTermInvestments": "34381000", "commonStockSharesOutstanding": "25686560", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6727000", "profitLoss": "None", "dividendPayout": "3199000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2077000", "capitalExpenditures": "10213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13175000", "cashflowFromInvestment": "21379000", "stockBasedCompensation": "1510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 55499000, "cost_of_revenue": 55075000, "gross_profit": 424000, "ebit": -5888000, "ebitda": 6922000, "pretax_income": -14585000, "tax_provision": 904000, "net_income": -15489000, "net_income_to_common": -15489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42988000, "total_current_assets": 140884000, "total_assets": 694164000, "short_term_debt": 30551000, "long_term_debt": 310108000, "total_debt": 340659000, "total_liabilities": 410129000, "total_equity": 283714000, "shares_outstanding": 27908000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11466000, "capital_expenditure": 20795000, "free_cash_flow": 9329000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330962, "ticker_id": 3667, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5888000", "ebitda": "6922000", "netIncome": "-15489000", "grossProfit": "424000", "depreciation": "None", "totalRevenue": "55499000", "costOfRevenue": "55075000", "interestIncome": "436000", "incomeBeforeTax": "-14585000", "interestExpense": "9586000", "operatingIncome": "-5253000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "904000", "reportedCurrency": "USD", "netInterestIncome": "-9150000", "nonInterestIncome": "None", "operatingExpenses": "5677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12810000", "sellingGeneralAndAdministrative": "11486000", "netIncomeFromContinuingOperations": "-15489000" }, "balance": { "goodwill": "None", "inventory": "2827000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "694164000", "longTermDebt": "310108000", "shortTermDebt": "30551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-196089000", "totalLiabilities": "410129000", "otherCurrentAssets": "20710000", "totalCurrentAssets": "140884000", "currentLongTermDebt": "30000000", "longTermInvestments": "4507000", "shortTermInvestments": "None", "currentNetReceivables": "74359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553280000", "currentAccountsPayable": "28445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "343602000", "totalShareholderEquity": "283714000", "capitalLeaseObligations": "3494000", "otherCurrentLiabilities": "13866000", "totalCurrentLiabilities": "75410000", "otherNonCurrentLiabilities": "1356000", "totalNonCurrentLiabilities": "334719000", "cashAndShortTermInvestments": "42988000", "commonStockSharesOutstanding": "27908000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11466000", "capitalExpenditures": "20795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6923000", "cashflowFromInvestment": "-12323000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55499000, "cost_of_revenue": 55075000, "gross_profit": 424000, "research_and_development": null, "selling_general_admin": 11486000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5888000, "depreciation_amortisation": 12810000, "ebitda": 6922000, "interest_expense": 9586000, "interest_income": null, "other_non_operating": null, "pretax_income": -14585000, "tax_provision": 904000, "effective_tax_rate": null, "net_income": -15489000, "net_income_continuing_ops": -15489000, "net_income_to_common": -15489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42988000, "short_term_investments": null, "net_receivables": 74359000, "inventory": 2827000, "other_current_assets": null, "total_current_assets": 140884000, "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": 553280000, "total_assets": 694164000, "short_term_debt": 30551000, "accounts_payable": 28445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75410000, "long_term_debt": 310108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334719000, "total_liabilities": 410129000, "total_debt": 340659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196089000, "total_equity": 283714000, "shares_outstanding": 27908000, "operating_cash_flow": -11466000, "stock_based_compensation": 1627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12323000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6923000, "free_cash_flow": 9329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5888000", "ebitda": "6922000", "netIncome": "-15489000", "grossProfit": "424000", "depreciation": "None", "totalRevenue": "55499000", "costOfRevenue": "55075000", "interestIncome": "436000", "incomeBeforeTax": "-14585000", "interestExpense": "9586000", "operatingIncome": "-5253000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "904000", "reportedCurrency": "USD", "netInterestIncome": "-9150000", "nonInterestIncome": "None", "operatingExpenses": "5677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12810000", "sellingGeneralAndAdministrative": "11486000", "netIncomeFromContinuingOperations": "-15489000" }, "balance": { "goodwill": "None", "inventory": "2827000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "694164000", "longTermDebt": "310108000", "shortTermDebt": "30551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-196089000", "totalLiabilities": "410129000", "otherCurrentAssets": "20710000", "totalCurrentAssets": "140884000", "currentLongTermDebt": "30000000", "longTermInvestments": "4507000", "shortTermInvestments": "None", "currentNetReceivables": "74359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553280000", "currentAccountsPayable": "28445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "343602000", "totalShareholderEquity": "283714000", "capitalLeaseObligations": "3494000", "otherCurrentLiabilities": "13866000", "totalCurrentLiabilities": "75410000", "otherNonCurrentLiabilities": "1356000", "totalNonCurrentLiabilities": "334719000", "cashAndShortTermInvestments": "42988000", "commonStockSharesOutstanding": "27908000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11466000", "capitalExpenditures": "20795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6923000", "cashflowFromInvestment": "-12323000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 69808000, "cost_of_revenue": 59952000, "gross_profit": 9856000, "ebit": -20000000, "ebitda": -7121000, "pretax_income": -28571000, "tax_provision": -2345000, "net_income": -26226000, "net_income_to_common": -26226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59491000, "total_current_assets": 173651000, "total_assets": 727111000, "short_term_debt": 28123000, "long_term_debt": 317339000, "total_debt": 345462000, "total_liabilities": 428789000, "total_equity": 298001000, "shares_outstanding": 27773000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8528000, "capital_expenditure": 3010000, "free_cash_flow": 11538000, "dividends_paid": 2241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330963, "ticker_id": 3667, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20000000", "ebitda": "-7121000", "netIncome": "-26226000", "grossProfit": "9856000", "depreciation": "None", "totalRevenue": "69808000", "costOfRevenue": "59952000", "interestIncome": "372000", "incomeBeforeTax": "-28571000", "interestExpense": "10001000", "operatingIncome": "10592000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2345000", "reportedCurrency": "USD", "netInterestIncome": "-9629000", "nonInterestIncome": "None", "operatingExpenses": "-736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12879000", "sellingGeneralAndAdministrative": "10888000", "netIncomeFromContinuingOperations": "-26226000" }, "balance": { "goodwill": "None", "inventory": "2760000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "727111000", "longTermDebt": "317339000", "shortTermDebt": "28123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-180600000", "totalLiabilities": "428789000", "otherCurrentAssets": "31998000", "totalCurrentAssets": "173651000", "currentLongTermDebt": "27500000", "longTermInvestments": "3541000", "shortTermInvestments": "None", "currentNetReceivables": "79402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553460000", "currentAccountsPayable": "29236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348464000", "totalShareholderEquity": "298001000", "capitalLeaseObligations": "3625000", "otherCurrentLiabilities": "25149000", "totalCurrentLiabilities": "85042000", "otherNonCurrentLiabilities": "1369000", "totalNonCurrentLiabilities": "343747000", "cashAndShortTermInvestments": "59491000", "commonStockSharesOutstanding": "27773000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26226000", "profitLoss": "None", "dividendPayout": "2241000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8528000", "capitalExpenditures": "3010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10317000", "cashflowFromInvestment": "19431000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3889000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69808000, "cost_of_revenue": 59952000, "gross_profit": 9856000, "research_and_development": null, "selling_general_admin": 10888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20000000, "depreciation_amortisation": 12879000, "ebitda": -7121000, "interest_expense": 10001000, "interest_income": null, "other_non_operating": null, "pretax_income": -28571000, "tax_provision": -2345000, "effective_tax_rate": null, "net_income": -26226000, "net_income_continuing_ops": -26226000, "net_income_to_common": -26226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59491000, "short_term_investments": null, "net_receivables": 79402000, "inventory": 2760000, "other_current_assets": null, "total_current_assets": 173651000, "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": 553460000, "total_assets": 727111000, "short_term_debt": 28123000, "accounts_payable": 29236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85042000, "long_term_debt": 317339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343747000, "total_liabilities": 428789000, "total_debt": 345462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180600000, "total_equity": 298001000, "shares_outstanding": 27773000, "operating_cash_flow": 8528000, "stock_based_compensation": 1622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19431000, "dividends_paid": 2241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10317000, "free_cash_flow": 11538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20000000", "ebitda": "-7121000", "netIncome": "-26226000", "grossProfit": "9856000", "depreciation": "None", "totalRevenue": "69808000", "costOfRevenue": "59952000", "interestIncome": "372000", "incomeBeforeTax": "-28571000", "interestExpense": "10001000", "operatingIncome": "10592000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2345000", "reportedCurrency": "USD", "netInterestIncome": "-9629000", "nonInterestIncome": "None", "operatingExpenses": "-736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12879000", "sellingGeneralAndAdministrative": "10888000", "netIncomeFromContinuingOperations": "-26226000" }, "balance": { "goodwill": "None", "inventory": "2760000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "727111000", "longTermDebt": "317339000", "shortTermDebt": "28123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-180600000", "totalLiabilities": "428789000", "otherCurrentAssets": "31998000", "totalCurrentAssets": "173651000", "currentLongTermDebt": "27500000", "longTermInvestments": "3541000", "shortTermInvestments": "None", "currentNetReceivables": "79402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553460000", "currentAccountsPayable": "29236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348464000", "totalShareholderEquity": "298001000", "capitalLeaseObligations": "3625000", "otherCurrentLiabilities": "25149000", "totalCurrentLiabilities": "85042000", "otherNonCurrentLiabilities": "1369000", "totalNonCurrentLiabilities": "343747000", "cashAndShortTermInvestments": "59491000", "commonStockSharesOutstanding": "27773000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26226000", "profitLoss": "None", "dividendPayout": "2241000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8528000", "capitalExpenditures": "3010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10317000", "cashflowFromInvestment": "19431000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3889000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 68916000, "cost_of_revenue": 66199000, "gross_profit": 2717000, "ebit": -7744000, "ebitda": 5184000, "pretax_income": -16859000, "tax_provision": -513000, "net_income": -16346000, "net_income_to_common": -16346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35601000, "total_current_assets": 131164000, "total_assets": 709444000, "short_term_debt": 29627000, "long_term_debt": 272325000, "total_debt": 301952000, "total_liabilities": 384436000, "total_equity": 324687000, "shares_outstanding": 27773000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 626000, "capital_expenditure": 210000, "free_cash_flow": 836000, "dividends_paid": 2916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330965, "ticker_id": 3667, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7744000", "ebitda": "5184000", "netIncome": "-16346000", "grossProfit": "2717000", "depreciation": "None", "totalRevenue": "68916000", "costOfRevenue": "66199000", "interestIncome": "358000", "incomeBeforeTax": "-16859000", "interestExpense": "10127000", "operatingIncome": "-6481000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-513000", "reportedCurrency": "USD", "netInterestIncome": "-9769000", "nonInterestIncome": "None", "operatingExpenses": "9198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12928000", "sellingGeneralAndAdministrative": "11019000", "netIncomeFromContinuingOperations": "-16346000" }, "balance": { "goodwill": "None", "inventory": "3139000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "709444000", "longTermDebt": "272325000", "shortTermDebt": "29627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-154374000", "totalLiabilities": "384436000", "otherCurrentAssets": "7175000", "totalCurrentAssets": "131164000", "currentLongTermDebt": "28605000", "longTermInvestments": "2046000", "shortTermInvestments": "None", "currentNetReceivables": "85249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578280000", "currentAccountsPayable": "22744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304666000", "totalShareholderEquity": "324687000", "capitalLeaseObligations": "3736000", "otherCurrentLiabilities": "25825000", "totalCurrentLiabilities": "80668000", "otherNonCurrentLiabilities": "1416000", "totalNonCurrentLiabilities": "303768000", "cashAndShortTermInvestments": "35601000", "commonStockSharesOutstanding": "27773000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16346000", "profitLoss": "None", "dividendPayout": "2916000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "626000", "capitalExpenditures": "210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7742000", "cashflowFromInvestment": "2121000", "stockBasedCompensation": "1604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3889000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68916000, "cost_of_revenue": 66199000, "gross_profit": 2717000, "research_and_development": null, "selling_general_admin": 11019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7744000, "depreciation_amortisation": 12928000, "ebitda": 5184000, "interest_expense": 10127000, "interest_income": null, "other_non_operating": null, "pretax_income": -16859000, "tax_provision": -513000, "effective_tax_rate": null, "net_income": -16346000, "net_income_continuing_ops": -16346000, "net_income_to_common": -16346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35601000, "short_term_investments": null, "net_receivables": 85249000, "inventory": 3139000, "other_current_assets": null, "total_current_assets": 131164000, "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": 578280000, "total_assets": 709444000, "short_term_debt": 29627000, "accounts_payable": 22744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80668000, "long_term_debt": 272325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 303768000, "total_liabilities": 384436000, "total_debt": 301952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -154374000, "total_equity": 324687000, "shares_outstanding": 27773000, "operating_cash_flow": 626000, "stock_based_compensation": 1604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2121000, "dividends_paid": 2916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7742000, "free_cash_flow": 836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7744000", "ebitda": "5184000", "netIncome": "-16346000", "grossProfit": "2717000", "depreciation": "None", "totalRevenue": "68916000", "costOfRevenue": "66199000", "interestIncome": "358000", "incomeBeforeTax": "-16859000", "interestExpense": "10127000", "operatingIncome": "-6481000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-513000", "reportedCurrency": "USD", "netInterestIncome": "-9769000", "nonInterestIncome": "None", "operatingExpenses": "9198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12928000", "sellingGeneralAndAdministrative": "11019000", "netIncomeFromContinuingOperations": "-16346000" }, "balance": { "goodwill": "None", "inventory": "3139000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "709444000", "longTermDebt": "272325000", "shortTermDebt": "29627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-154374000", "totalLiabilities": "384436000", "otherCurrentAssets": "7175000", "totalCurrentAssets": "131164000", "currentLongTermDebt": "28605000", "longTermInvestments": "2046000", "shortTermInvestments": "None", "currentNetReceivables": "85249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578280000", "currentAccountsPayable": "22744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304666000", "totalShareholderEquity": "324687000", "capitalLeaseObligations": "3736000", "otherCurrentLiabilities": "25825000", "totalCurrentLiabilities": "80668000", "otherNonCurrentLiabilities": "1416000", "totalNonCurrentLiabilities": "303768000", "cashAndShortTermInvestments": "35601000", "commonStockSharesOutstanding": "27773000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16346000", "profitLoss": "None", "dividendPayout": "2916000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "626000", "capitalExpenditures": "210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7742000", "cashflowFromInvestment": "2121000", "stockBasedCompensation": "1604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3889000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 69867000, "cost_of_revenue": 62945000, "gross_profit": 6922000, "ebit": -3941000, "ebitda": 8998000, "pretax_income": -13165000, "tax_provision": -682000, "net_income": -12483000, "net_income_to_common": -12483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40605000, "total_current_assets": 130099000, "total_assets": 721566000, "short_term_debt": 29492000, "long_term_debt": 277740000, "total_debt": 307232000, "total_liabilities": 383628000, "total_equity": 337617000, "shares_outstanding": 27729033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12247000, "capital_expenditure": 658000, "free_cash_flow": -11589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330966, "ticker_id": 3667, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3941000", "ebitda": "8998000", "netIncome": "-12483000", "grossProfit": "6922000", "depreciation": "None", "totalRevenue": "69867000", "costOfRevenue": "62945000", "interestIncome": "445000", "incomeBeforeTax": "-13165000", "interestExpense": "10190000", "operatingIncome": "-3930000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-682000", "reportedCurrency": "USD", "netInterestIncome": "-9745000", "nonInterestIncome": "None", "operatingExpenses": "10852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12939000", "sellingGeneralAndAdministrative": "10889000", "netIncomeFromContinuingOperations": "-12483000" }, "balance": { "goodwill": "None", "inventory": "3117000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "721566000", "longTermDebt": "277740000", "shortTermDebt": "29492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-138028000", "totalLiabilities": "383628000", "otherCurrentAssets": "8414000", "totalCurrentAssets": "130099000", "currentLongTermDebt": "28605000", "longTermInvestments": "2641000", "shortTermInvestments": "None", "currentNetReceivables": "77963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "591467000", "currentAccountsPayable": "17790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310513000", "totalShareholderEquity": "337617000", "capitalLeaseObligations": "4168000", "otherCurrentLiabilities": "21215000", "totalCurrentLiabilities": "71077000", "otherNonCurrentLiabilities": "1447000", "totalNonCurrentLiabilities": "312551000", "cashAndShortTermInvestments": "40605000", "commonStockSharesOutstanding": "27729033", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12247000", "capitalExpenditures": "658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6479000", "cashflowFromInvestment": "-572000", "stockBasedCompensation": "1587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69867000, "cost_of_revenue": 62945000, "gross_profit": 6922000, "research_and_development": null, "selling_general_admin": 10889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3941000, "depreciation_amortisation": 12939000, "ebitda": 8998000, "interest_expense": 10190000, "interest_income": null, "other_non_operating": null, "pretax_income": -13165000, "tax_provision": -682000, "effective_tax_rate": null, "net_income": -12483000, "net_income_continuing_ops": -12483000, "net_income_to_common": -12483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40605000, "short_term_investments": null, "net_receivables": 77963000, "inventory": 3117000, "other_current_assets": null, "total_current_assets": 130099000, "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": 591467000, "total_assets": 721566000, "short_term_debt": 29492000, "accounts_payable": 17790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71077000, "long_term_debt": 277740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312551000, "total_liabilities": 383628000, "total_debt": 307232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138028000, "total_equity": 337617000, "shares_outstanding": 27729033, "operating_cash_flow": -12247000, "stock_based_compensation": 1587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -572000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6479000, "free_cash_flow": -11589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3941000", "ebitda": "8998000", "netIncome": "-12483000", "grossProfit": "6922000", "depreciation": "None", "totalRevenue": "69867000", "costOfRevenue": "62945000", "interestIncome": "445000", "incomeBeforeTax": "-13165000", "interestExpense": "10190000", "operatingIncome": "-3930000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-682000", "reportedCurrency": "USD", "netInterestIncome": "-9745000", "nonInterestIncome": "None", "operatingExpenses": "10852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12939000", "sellingGeneralAndAdministrative": "10889000", "netIncomeFromContinuingOperations": "-12483000" }, "balance": { "goodwill": "None", "inventory": "3117000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "721566000", "longTermDebt": "277740000", "shortTermDebt": "29492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-138028000", "totalLiabilities": "383628000", "otherCurrentAssets": "8414000", "totalCurrentAssets": "130099000", "currentLongTermDebt": "28605000", "longTermInvestments": "2641000", "shortTermInvestments": "None", "currentNetReceivables": "77963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "591467000", "currentAccountsPayable": "17790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310513000", "totalShareholderEquity": "337617000", "capitalLeaseObligations": "4168000", "otherCurrentLiabilities": "21215000", "totalCurrentLiabilities": "71077000", "otherNonCurrentLiabilities": "1447000", "totalNonCurrentLiabilities": "312551000", "cashAndShortTermInvestments": "40605000", "commonStockSharesOutstanding": "27729033", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12247000", "capitalExpenditures": "658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6479000", "cashflowFromInvestment": "-572000", "stockBasedCompensation": "1587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 62770000, "cost_of_revenue": 61462000, "gross_profit": 1308000, "ebit": -10735000, "ebitda": 2147000, "pretax_income": -22144000, "tax_provision": 925000, "net_income": -23069000, "net_income_to_common": -23069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59593000, "total_current_assets": 140065000, "total_assets": 744846000, "short_term_debt": 29923000, "long_term_debt": 281989000, "total_debt": 311912000, "total_liabilities": 395980000, "total_equity": 348545000, "shares_outstanding": 27343604, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7169000, "capital_expenditure": 3416000, "free_cash_flow": -3753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330967, "ticker_id": 3667, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10735000", "ebitda": "2147000", "netIncome": "-23069000", "grossProfit": "1308000", "depreciation": "None", "totalRevenue": "62770000", "costOfRevenue": "61462000", "interestIncome": "593000", "incomeBeforeTax": "-22144000", "interestExpense": "10309000", "operatingIncome": "-10610000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "925000", "reportedCurrency": "USD", "netInterestIncome": "-9716000", "nonInterestIncome": "None", "operatingExpenses": "11918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12882000", "sellingGeneralAndAdministrative": "11917000", "netIncomeFromContinuingOperations": "-23069000" }, "balance": { "goodwill": "None", "inventory": "2516000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "744846000", "longTermDebt": "281989000", "shortTermDebt": "29923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-125609000", "totalLiabilities": "395980000", "otherCurrentAssets": "6491000", "totalCurrentAssets": "140065000", "currentLongTermDebt": "28605000", "longTermInvestments": "3122000", "shortTermInvestments": "None", "currentNetReceivables": "71465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604781000", "currentAccountsPayable": "23453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "315302000", "totalShareholderEquity": "348545000", "capitalLeaseObligations": "4708000", "otherCurrentLiabilities": "19010000", "totalCurrentLiabilities": "74443000", "otherNonCurrentLiabilities": "2285000", "totalNonCurrentLiabilities": "321537000", "cashAndShortTermInvestments": "59593000", "commonStockSharesOutstanding": "27343604", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23069000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7169000", "capitalExpenditures": "3416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11389000", "cashflowFromInvestment": "-3416000", "stockBasedCompensation": "1645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62770000, "cost_of_revenue": 61462000, "gross_profit": 1308000, "research_and_development": null, "selling_general_admin": 11917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10735000, "depreciation_amortisation": 12882000, "ebitda": 2147000, "interest_expense": 10309000, "interest_income": null, "other_non_operating": null, "pretax_income": -22144000, "tax_provision": 925000, "effective_tax_rate": null, "net_income": -23069000, "net_income_continuing_ops": -23069000, "net_income_to_common": -23069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59593000, "short_term_investments": null, "net_receivables": 71465000, "inventory": 2516000, "other_current_assets": null, "total_current_assets": 140065000, "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": 604781000, "total_assets": 744846000, "short_term_debt": 29923000, "accounts_payable": 23453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74443000, "long_term_debt": 281989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321537000, "total_liabilities": 395980000, "total_debt": 311912000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125609000, "total_equity": 348545000, "shares_outstanding": 27343604, "operating_cash_flow": -7169000, "stock_based_compensation": 1645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11389000, "free_cash_flow": -3753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10735000", "ebitda": "2147000", "netIncome": "-23069000", "grossProfit": "1308000", "depreciation": "None", "totalRevenue": "62770000", "costOfRevenue": "61462000", "interestIncome": "593000", "incomeBeforeTax": "-22144000", "interestExpense": "10309000", "operatingIncome": "-10610000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "925000", "reportedCurrency": "USD", "netInterestIncome": "-9716000", "nonInterestIncome": "None", "operatingExpenses": "11918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12882000", "sellingGeneralAndAdministrative": "11917000", "netIncomeFromContinuingOperations": "-23069000" }, "balance": { "goodwill": "None", "inventory": "2516000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "744846000", "longTermDebt": "281989000", "shortTermDebt": "29923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-125609000", "totalLiabilities": "395980000", "otherCurrentAssets": "6491000", "totalCurrentAssets": "140065000", "currentLongTermDebt": "28605000", "longTermInvestments": "3122000", "shortTermInvestments": "None", "currentNetReceivables": "71465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604781000", "currentAccountsPayable": "23453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "315302000", "totalShareholderEquity": "348545000", "capitalLeaseObligations": "4708000", "otherCurrentLiabilities": "19010000", "totalCurrentLiabilities": "74443000", "otherNonCurrentLiabilities": "2285000", "totalNonCurrentLiabilities": "321537000", "cashAndShortTermInvestments": "59593000", "commonStockSharesOutstanding": "27343604", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23069000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7169000", "capitalExpenditures": "3416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11389000", "cashflowFromInvestment": "-3416000", "stockBasedCompensation": "1645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 77073000, "cost_of_revenue": 60960000, "gross_profit": 16113000, "ebit": 22177000, "ebitda": 35199000, "pretax_income": 12107000, "tax_provision": 6378000, "net_income": 5729000, "net_income_to_common": 5729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67455000, "total_current_assets": 164686000, "total_assets": 780336000, "short_term_debt": 29991000, "long_term_debt": 287544000, "total_debt": 317535000, "total_liabilities": 406112000, "total_equity": 373903000, "shares_outstanding": 28400684, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1483000, "capital_expenditure": 3644000, "free_cash_flow": 2161000, "dividends_paid": 2266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330968, "ticker_id": 3667, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22177000", "ebitda": "35199000", "netIncome": "5729000", "grossProfit": "16113000", "depreciation": "None", "totalRevenue": "77073000", "costOfRevenue": "60960000", "interestIncome": "222000", "incomeBeforeTax": "12107000", "interestExpense": "10444000", "operatingIncome": "22623000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6378000", "reportedCurrency": "USD", "netInterestIncome": "-10222000", "nonInterestIncome": "None", "operatingExpenses": "-6510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13022000", "sellingGeneralAndAdministrative": "11547000", "netIncomeFromContinuingOperations": "5729000" }, "balance": { "goodwill": "None", "inventory": "1609000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "780336000", "longTermDebt": "287544000", "shortTermDebt": "29991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-102425000", "totalLiabilities": "406112000", "otherCurrentAssets": "19862000", "totalCurrentAssets": "164686000", "currentLongTermDebt": "28365000", "longTermInvestments": "4125000", "shortTermInvestments": "None", "currentNetReceivables": "75760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615650000", "currentAccountsPayable": "27562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321070000", "totalShareholderEquity": "373903000", "capitalLeaseObligations": "5161000", "otherCurrentLiabilities": "18846000", "totalCurrentLiabilities": "77086000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "329026000", "cashAndShortTermInvestments": "67455000", "commonStockSharesOutstanding": "28400684", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5729000", "profitLoss": "None", "dividendPayout": "2266000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13463000", "operatingCashflow": "-1483000", "capitalExpenditures": "3644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6071000", "cashflowFromInvestment": "33048000", "stockBasedCompensation": "1510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77073000, "cost_of_revenue": 60960000, "gross_profit": 16113000, "research_and_development": null, "selling_general_admin": 11547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22177000, "depreciation_amortisation": 13022000, "ebitda": 35199000, "interest_expense": 10444000, "interest_income": null, "other_non_operating": null, "pretax_income": 12107000, "tax_provision": 6378000, "effective_tax_rate": null, "net_income": 5729000, "net_income_continuing_ops": 5729000, "net_income_to_common": 5729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67455000, "short_term_investments": null, "net_receivables": 75760000, "inventory": 1609000, "other_current_assets": null, "total_current_assets": 164686000, "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": 615650000, "total_assets": 780336000, "short_term_debt": 29991000, "accounts_payable": 27562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77086000, "long_term_debt": 287544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 329026000, "total_liabilities": 406112000, "total_debt": 317535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102425000, "total_equity": 373903000, "shares_outstanding": 28400684, "operating_cash_flow": -1483000, "stock_based_compensation": 1510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3644000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33048000, "dividends_paid": 2266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6071000, "free_cash_flow": 2161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22177000", "ebitda": "35199000", "netIncome": "5729000", "grossProfit": "16113000", "depreciation": "None", "totalRevenue": "77073000", "costOfRevenue": "60960000", "interestIncome": "222000", "incomeBeforeTax": "12107000", "interestExpense": "10444000", "operatingIncome": "22623000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6378000", "reportedCurrency": "USD", "netInterestIncome": "-10222000", "nonInterestIncome": "None", "operatingExpenses": "-6510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13022000", "sellingGeneralAndAdministrative": "11547000", "netIncomeFromContinuingOperations": "5729000" }, "balance": { "goodwill": "None", "inventory": "1609000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "780336000", "longTermDebt": "287544000", "shortTermDebt": "29991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-102425000", "totalLiabilities": "406112000", "otherCurrentAssets": "19862000", "totalCurrentAssets": "164686000", "currentLongTermDebt": "28365000", "longTermInvestments": "4125000", "shortTermInvestments": "None", "currentNetReceivables": "75760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615650000", "currentAccountsPayable": "27562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321070000", "totalShareholderEquity": "373903000", "capitalLeaseObligations": "5161000", "otherCurrentLiabilities": "18846000", "totalCurrentLiabilities": "77086000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "329026000", "cashAndShortTermInvestments": "67455000", "commonStockSharesOutstanding": "28400684", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5729000", "profitLoss": "None", "dividendPayout": "2266000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13463000", "operatingCashflow": "-1483000", "capitalExpenditures": "3644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6071000", "cashflowFromInvestment": "33048000", "stockBasedCompensation": "1510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 75574000, "cost_of_revenue": 52929000, "gross_profit": 22645000, "ebit": 8740000, "ebitda": 22202000, "pretax_income": 1477000, "tax_provision": 2360000, "net_income": -883000, "net_income_to_common": -883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55840000, "total_current_assets": 142039000, "total_assets": 780327000, "short_term_debt": 29896000, "long_term_debt": 291843000, "total_debt": 321739000, "total_liabilities": 414690000, "total_equity": 365316000, "shares_outstanding": 27181754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7099000, "capital_expenditure": 6455000, "free_cash_flow": 13554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330970, "ticker_id": 3667, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8740000", "ebitda": "22202000", "netIncome": "-883000", "grossProfit": "22645000", "depreciation": "None", "totalRevenue": "75574000", "costOfRevenue": "52929000", "interestIncome": "340000", "incomeBeforeTax": "1477000", "interestExpense": "9536000", "operatingIncome": "9833000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2360000", "reportedCurrency": "USD", "netInterestIncome": "-9196000", "nonInterestIncome": "None", "operatingExpenses": "12812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13462000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "-883000" }, "balance": { "goodwill": "None", "inventory": "1738000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "780327000", "longTermDebt": "291843000", "shortTermDebt": "29896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-108154000", "totalLiabilities": "414690000", "otherCurrentAssets": "11846000", "totalCurrentAssets": "142039000", "currentLongTermDebt": "28005000", "longTermInvestments": "3857000", "shortTermInvestments": "None", "currentNetReceivables": "72615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "638288000", "currentAccountsPayable": "32466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "632336000", "shortLongTermDebtTotal": "325325000", "totalShareholderEquity": "365316000", "capitalLeaseObligations": "5477000", "otherCurrentLiabilities": "20139000", "totalCurrentLiabilities": "83966000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "330724000", "cashAndShortTermInvestments": "55840000", "commonStockSharesOutstanding": "27181754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7705000", "operatingCashflow": "7099000", "capitalExpenditures": "6455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9443000", "cashflowFromInvestment": "-1455000", "stockBasedCompensation": "1540000", "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": "13462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75574000, "cost_of_revenue": 52929000, "gross_profit": 22645000, "research_and_development": null, "selling_general_admin": 12300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8740000, "depreciation_amortisation": 13462000, "ebitda": 22202000, "interest_expense": 9536000, "interest_income": null, "other_non_operating": null, "pretax_income": 1477000, "tax_provision": 2360000, "effective_tax_rate": null, "net_income": -883000, "net_income_continuing_ops": -883000, "net_income_to_common": -883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55840000, "short_term_investments": null, "net_receivables": 72615000, "inventory": 1738000, "other_current_assets": null, "total_current_assets": 142039000, "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": 638288000, "total_assets": 780327000, "short_term_debt": 29896000, "accounts_payable": 32466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83966000, "long_term_debt": 291843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 330724000, "total_liabilities": 414690000, "total_debt": 321739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108154000, "total_equity": 365316000, "shares_outstanding": 27181754, "operating_cash_flow": 7099000, "stock_based_compensation": 1540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9443000, "free_cash_flow": 13554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8740000", "ebitda": "22202000", "netIncome": "-883000", "grossProfit": "22645000", "depreciation": "None", "totalRevenue": "75574000", "costOfRevenue": "52929000", "interestIncome": "340000", "incomeBeforeTax": "1477000", "interestExpense": "9536000", "operatingIncome": "9833000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2360000", "reportedCurrency": "USD", "netInterestIncome": "-9196000", "nonInterestIncome": "None", "operatingExpenses": "12812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13462000", "sellingGeneralAndAdministrative": "12300000", "netIncomeFromContinuingOperations": "-883000" }, "balance": { "goodwill": "None", "inventory": "1738000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "780327000", "longTermDebt": "291843000", "shortTermDebt": "29896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-108154000", "totalLiabilities": "414690000", "otherCurrentAssets": "11846000", "totalCurrentAssets": "142039000", "currentLongTermDebt": "28005000", "longTermInvestments": "3857000", "shortTermInvestments": "None", "currentNetReceivables": "72615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "638288000", "currentAccountsPayable": "32466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "632336000", "shortLongTermDebtTotal": "325325000", "totalShareholderEquity": "365316000", "capitalLeaseObligations": "5477000", "otherCurrentLiabilities": "20139000", "totalCurrentLiabilities": "83966000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "330724000", "cashAndShortTermInvestments": "55840000", "commonStockSharesOutstanding": "27181754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7705000", "operatingCashflow": "7099000", "capitalExpenditures": "6455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9443000", "cashflowFromInvestment": "-1455000", "stockBasedCompensation": "1540000", "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": "13462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "income_statement": { "revenue": 68319000, "cost_of_revenue": 52003000, "gross_profit": 16316000, "ebit": 2696000, "ebitda": 16271000, "pretax_income": -5667000, "tax_provision": -1096000, "net_income": -4571000, "net_income_to_common": -4571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40750000, "total_current_assets": 126073000, "total_assets": 784199000, "short_term_debt": 66362000, "long_term_debt": 243960000, "total_debt": 310322000, "total_liabilities": 417344000, "total_equity": 366534000, "shares_outstanding": 27137873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3883000, "capital_expenditure": 35000, "free_cash_flow": 3918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330971, "ticker_id": 3667, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:23.857658+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2696000", "ebitda": "16271000", "netIncome": "-4571000", "grossProfit": "16316000", "depreciation": "None", "totalRevenue": "68319000", "costOfRevenue": "52003000", "interestIncome": "422000", "incomeBeforeTax": "-5667000", "interestExpense": "8736000", "operatingIncome": "2877000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1096000", "reportedCurrency": "USD", "netInterestIncome": "-8314000", "nonInterestIncome": "None", "operatingExpenses": "13439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "192000", "costofGoodsAndServicesSold": "52003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13575000", "sellingGeneralAndAdministrative": "13704000", "netIncomeFromContinuingOperations": "-4944000" }, "balance": { "goodwill": "None", "inventory": "1653000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "784199000", "longTermDebt": "243960000", "shortTermDebt": "66362000", "treasuryStock": "-4221000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-107271000", "totalLiabilities": "417344000", "otherCurrentAssets": "5908000", "totalCurrentAssets": "126073000", "currentLongTermDebt": "63959000", "longTermInvestments": "3253000", "shortTermInvestments": "None", "currentNetReceivables": "77762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658126000", "currentAccountsPayable": "39012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "640536000", "shortLongTermDebtTotal": "320814000", "totalShareholderEquity": "366534000", "capitalLeaseObligations": "12895000", "otherCurrentLiabilities": "17648000", "totalCurrentLiabilities": "126665000", "otherNonCurrentLiabilities": "256641000", "totalNonCurrentLiabilities": "290679000", "cashAndShortTermInvestments": "40750000", "commonStockSharesOutstanding": "27137873", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5758000", "operatingCashflow": "3883000", "capitalExpenditures": "35000", "changeInReceivables": "-3139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9380000", "cashflowFromInvestment": "5392000", "stockBasedCompensation": "1723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68319000, "cost_of_revenue": 52003000, "gross_profit": 16316000, "research_and_development": null, "selling_general_admin": 13704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2696000, "depreciation_amortisation": 13575000, "ebitda": 16271000, "interest_expense": 8736000, "interest_income": null, "other_non_operating": null, "pretax_income": -5667000, "tax_provision": -1096000, "effective_tax_rate": null, "net_income": -4571000, "net_income_continuing_ops": -4944000, "net_income_to_common": -4571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40750000, "short_term_investments": null, "net_receivables": 77762000, "inventory": 1653000, "other_current_assets": null, "total_current_assets": 126073000, "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": 658126000, "total_assets": 784199000, "short_term_debt": 66362000, "accounts_payable": 39012000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126665000, "long_term_debt": 243960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290679000, "total_liabilities": 417344000, "total_debt": 310322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -107271000, "total_equity": 366534000, "shares_outstanding": 27137873, "operating_cash_flow": 3883000, "stock_based_compensation": 1723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5392000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9380000, "free_cash_flow": 3918000, "net_change_in_cash": -105000 }, "raw_data": { "income": { "ebit": "2696000", "ebitda": "16271000", "netIncome": "-4571000", "grossProfit": "16316000", "depreciation": "None", "totalRevenue": "68319000", "costOfRevenue": "52003000", "interestIncome": "422000", "incomeBeforeTax": "-5667000", "interestExpense": "8736000", "operatingIncome": "2877000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1096000", "reportedCurrency": "USD", "netInterestIncome": "-8314000", "nonInterestIncome": "None", "operatingExpenses": "13439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "192000", "costofGoodsAndServicesSold": "52003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13575000", "sellingGeneralAndAdministrative": "13704000", "netIncomeFromContinuingOperations": "-4944000" }, "balance": { "goodwill": "None", "inventory": "1653000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "784199000", "longTermDebt": "243960000", "shortTermDebt": "66362000", "treasuryStock": "-4221000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-107271000", "totalLiabilities": "417344000", "otherCurrentAssets": "5908000", "totalCurrentAssets": "126073000", "currentLongTermDebt": "63959000", "longTermInvestments": "3253000", "shortTermInvestments": "None", "currentNetReceivables": "77762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658126000", "currentAccountsPayable": "39012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "640536000", "shortLongTermDebtTotal": "320814000", "totalShareholderEquity": "366534000", "capitalLeaseObligations": "12895000", "otherCurrentLiabilities": "17648000", "totalCurrentLiabilities": "126665000", "otherNonCurrentLiabilities": "256641000", "totalNonCurrentLiabilities": "290679000", "cashAndShortTermInvestments": "40750000", "commonStockSharesOutstanding": "27137873", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5758000", "operatingCashflow": "3883000", "capitalExpenditures": "35000", "changeInReceivables": "-3139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9380000", "cashflowFromInvestment": "5392000", "stockBasedCompensation": "1723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }