{ "ticker": { "uuid": "1c893c11-4ff6-4067-b548-6e30ea687bd6", "symbol": "PRCH", "name": "Porch Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/1c893c11-4ff6-4067-b548-6e30ea687bd6/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c893c11-4ff6-4067-b548-6e30ea687bd6/" }, "ticker_metadata": { "id": 7761, "uuid": "1c893c11-4ff6-4067-b548-6e30ea687bd6", "symbol": "PRCH", "name": "Porch Group Inc", "asset_type": "equity", "market_cap": 1131230000, "stock_exchange_id": 2, "industry": "Insurance - Property & Casualty", "sector": "Financial Services", "description": "Porch Group, Inc. operates a software platform in the United States and Canada. The company is headquartered in Seattle, Washington.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1c893c11-4ff6-4067-b548-6e30ea687bd6", "symbol": "PRCH", "name": "Porch Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/1c893c11-4ff6-4067-b548-6e30ea687bd6/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c893c11-4ff6-4067-b548-6e30ea687bd6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 9.26, "market_cap": 982235980, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.08, "shareholder_yield": 0, "roe": 0.3415, "piotroski_f_score": 8, "momentum_12_1": 0.0101, "volatility_252d": 0.7237 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.597940+00:00", "batch_id": "" }, "size": { "price_close": 9.26, "market_cap": 982235980, "market_cap_usd": 982235980, "enterprise_value": 1209984980, "shares_outstanding": 106073000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.0344, "pcf_ratio": 10.8392, "pfcf_ratio": 9.0239, "ev_ebitda": 12.4953, "ev_ebit": 16.2989, "ev_sales": 2.5062, "ev_fcf": 11.1163, "earnings_yield": null, "fcf_yield": 0.09, "price_to_sales": 2.0344, "price_to_book": null, "price_to_cashflow": 10.8392, "ebitda_to_ev": 0.08, "sales_yield": 0.399 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7237, "operating_margin": 0.1538, "net_margin": -0.018, "ebitda_margin": 0.2006, "fcf_margin": 0.2254, "roe": 0.3415, "roa": -0.0108, "roic": 0.192, "roc_greenblatt": null, "asset_turnover": 0.5986, "cash_conversion": -12.5488, "accruals_ratio": -0.1231, "sbc_to_revenue": 0.0649, "piotroski_f_score": 8, "altman_z_score": 0.4326, "earnings_stability_5y": 11.3152, "revenue_stability_5y": 0.6163, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4332, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -30.7195, "net_debt_to_ebitda": 2.3519, "debt_to_assets": 0.4947, "interest_coverage": 1.3514, "current_ratio": 0.8216, "quick_ratio": 0.8216, "net_debt": 227749000, "local_beta": 0.0005, "volatility_252d": 0.7237, "volatility_60d": 1.7039, "max_drawdown_12m": -0.6416, "risk_adjusted_momentum": 0.014 }, "growth": { "revenue_growth_1y": 0.1303, "revenue_growth_3y_cagr": 0.2047, "revenue_growth_5y_cagr": 0.4617, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.1303, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1559, "price_return_3m": 0.1841, "price_return_6m": -0.0107, "price_return_9m": -0.4912, "price_return_12m": -0.1473, "price_return_12m_ex1m": 0.0101, "momentum_6m": -0.0107, "momentum_12m": -0.1473, "momentum_12_1": 0.0101, "distance_from_52w_high": -0.509, "distance_from_52w_low": 0.3698, "relative_strength": -0.3053 }, "raw_ttm": { "revenue_ttm": 482804000, "gross_profit_ttm": 349402000, "ebit_ttm": 74237000, "ebitda_ttm": 96835000, "net_income_ttm": -8674000, "eps_diluted_ttm": -0.0818, "operating_cash_flow_ttm": 90619000, "capital_expenditure_ttm": 18229000, "fcf_ttm": 108848000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54932000, "cash_and_equivalents": 171296000, "total_current_assets": 270058000, "total_current_liabilities": 328700000, "net_ppe": null, "total_assets": 806582000, "total_debt": 399045000, "total_equity": -25400000, "net_working_capital": -222156000, "book_value_per_share": -0.2395, "retained_earnings": -655492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -290834000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.415, "os_score": 0.34, "value_percentile": 0.42, "quality_percentile": 0.41, "momentum_percentile": 0.41, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 59, "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": 2395, "ticker_id": 7761, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.597940+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.26, "market_cap": 982235980, "market_cap_usd": 982235980, "enterprise_value": 1209984980, "shares_outstanding": 106073000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.03444044, "pcf_ratio": 10.83918361, "pfcf_ratio": 9.02392309, "ev_ebitda": 12.4953269, "ev_ebit": 16.29894769, "ev_sales": 2.50616188, "ev_fcf": 11.11628124, "earnings_yield": null, "fcf_yield": 0.08995814, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.72369326, "operating_margin": 0.15376219, "net_margin": -0.01796588, "ebitda_margin": 0.20056793, "fcf_margin": 0.22544966, "roe": 0.34149606, "roa": -0.01075402, "roic": 0.1919507, "roc_greenblatt": null, "asset_turnover": 0.59858018, "cash_conversion": -12.54876643, "accruals_ratio": -0.12310342, "sbc_to_revenue": 0.0648814, "debt_to_equity": -30.71948819, "net_debt_to_ebitda": 2.35192854, "debt_to_assets": 0.49473581, "interest_coverage": 1.3514345, "current_ratio": 0.82159416, "quick_ratio": 0.82159416, "net_debt": 227749000, "revenue_growth_1y": 0.13029147, "revenue_growth_3y_cagr": 0.20465924, "revenue_growth_5y_cagr": 0.46169756, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 0.43261337, "earnings_stability_5y": 11.315164, "revenue_stability_5y": 0.616255, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15587967, "price_return_3m": 0.18414322, "price_return_6m": -0.01068376, "price_return_9m": -0.49120879, "price_return_12m": -0.14732965, "price_return_12m_ex1m": 0.01012891, "distance_from_52w_high": -0.50901379, "distance_from_52w_low": 0.36982249, "relative_strength": -0.3052707, "local_beta": 0.0005, "volatility_252d": 0.723687, "volatility_60d": 1.703934, "max_drawdown_12m": -0.64156946, "revenue_ttm": 482804000, "gross_profit_ttm": 349402000, "ebit_ttm": 74237000, "ebitda_ttm": 96835000, "net_income_ttm": -8674000, "eps_diluted_ttm": -0.08177387, "operating_cash_flow_ttm": 90619000, "capital_expenditure_ttm": 18229000, "fcf_ttm": 108848000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54932000, "cash_and_equivalents": 171296000, "total_current_assets": 270058000, "total_current_liabilities": 328700000, "net_ppe": null, "total_assets": 806582000, "total_debt": 399045000, "total_equity": -25400000, "net_working_capital": -222156000, "book_value_per_share": -0.23945773, "retained_earnings": -655492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -290834000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 59, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.26, "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.3415, "momentum_12_1": 0.0101, "complete_fields": { "id": 2395, "ticker_id": 7761, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.597940+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.26, "market_cap": 982235980, "market_cap_usd": 982235980, "enterprise_value": 1209984980, "shares_outstanding": 106073000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.03444044, "pcf_ratio": 10.83918361, "pfcf_ratio": 9.02392309, "ev_ebitda": 12.4953269, "ev_ebit": 16.29894769, "ev_sales": 2.50616188, "ev_fcf": 11.11628124, "earnings_yield": null, "fcf_yield": 0.08995814, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.72369326, "operating_margin": 0.15376219, "net_margin": -0.01796588, "ebitda_margin": 0.20056793, "fcf_margin": 0.22544966, "roe": 0.34149606, "roa": -0.01075402, "roic": 0.1919507, "roc_greenblatt": null, "asset_turnover": 0.59858018, "cash_conversion": -12.54876643, "accruals_ratio": -0.12310342, "sbc_to_revenue": 0.0648814, "debt_to_equity": -30.71948819, "net_debt_to_ebitda": 2.35192854, "debt_to_assets": 0.49473581, "interest_coverage": 1.3514345, "current_ratio": 0.82159416, "quick_ratio": 0.82159416, "net_debt": 227749000, "revenue_growth_1y": 0.13029147, "revenue_growth_3y_cagr": 0.20465924, "revenue_growth_5y_cagr": 0.46169756, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 0.43261337, "earnings_stability_5y": 11.315164, "revenue_stability_5y": 0.616255, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15587967, "price_return_3m": 0.18414322, "price_return_6m": -0.01068376, "price_return_9m": -0.49120879, "price_return_12m": -0.14732965, "price_return_12m_ex1m": 0.01012891, "distance_from_52w_high": -0.50901379, "distance_from_52w_low": 0.36982249, "relative_strength": -0.3052707, "local_beta": 0.0005, "volatility_252d": 0.723687, "volatility_60d": 1.703934, "max_drawdown_12m": -0.64156946, "revenue_ttm": 482804000, "gross_profit_ttm": 349402000, "ebit_ttm": 74237000, "ebitda_ttm": 96835000, "net_income_ttm": -8674000, "eps_diluted_ttm": -0.08177387, "operating_cash_flow_ttm": 90619000, "capital_expenditure_ttm": 18229000, "fcf_ttm": 108848000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54932000, "cash_and_equivalents": 171296000, "total_current_assets": 270058000, "total_current_liabilities": 328700000, "net_ppe": null, "total_assets": 806582000, "total_debt": 399045000, "total_equity": -25400000, "net_working_capital": -222156000, "book_value_per_share": -0.23945773, "retained_earnings": -655492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -290834000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 59, "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 482414000, "cost_of_revenue": 142424000, "gross_profit": 339990000, "ebit": 78307000, "ebitda": 98924000, "pretax_income": 26735000, "tax_provision": 11417000, "net_income": 15318000, "net_income_to_common": 15318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53179000, "total_current_assets": 88208000, "total_assets": 797423000, "short_term_debt": 7772000, "long_term_debt": 385060000, "total_debt": 392832000, "total_liabilities": 775037000, "total_equity": -24619000, "shares_outstanding": 103688000, "goodwill_and_intangibles": 222399000 }, "cash_flow": { "operating_cash_flow": 66419000, "capital_expenditure": 14361000, "free_cash_flow": 80780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150577, "ticker_id": 7761, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78307000", "ebitda": "98924000", "netIncome": "15318000", "grossProfit": "339990000", "depreciation": "None", "totalRevenue": "482414000", "costOfRevenue": "142424000", "interestIncome": "1647000", "incomeBeforeTax": "26735000", "interestExpense": "51572000", "operatingIncome": "36570000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11417000", "reportedCurrency": "USD", "netInterestIncome": "-49925000", "nonInterestIncome": "None", "operatingExpenses": "303420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53317000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20617000", "sellingGeneralAndAdministrative": "110525000", "netIncomeFromContinuingOperations": "15318000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "797423000", "longTermDebt": "385060000", "shortTermDebt": "7772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30492000", "reportedCurrency": "USD", "retainedEarnings": "-648268000", "totalLiabilities": "775037000", "otherCurrentAssets": "11106000", "totalCurrentAssets": "88208000", "currentLongTermDebt": "7772000", "longTermInvestments": "None", "shortTermInvestments": "12616000", "currentNetReceivables": "11307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709215000", "currentAccountsPayable": "4046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392832000", "totalShareholderEquity": "-24619000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55964000", "totalCurrentLiabilities": "67782000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "707255000", "cashAndShortTermInvestments": "53179000", "commonStockSharesOutstanding": "103688000", "intangibleAssetsExcludingGoodwill": "30492000", "cashAndCashEquivalentsAtCarryingValue": "53179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66419000", "capitalExpenditures": "14361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22169000", "cashflowFromInvestment": "-71921000", "stockBasedCompensation": "28952000", "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": "20617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482414000, "cost_of_revenue": 142424000, "gross_profit": 339990000, "research_and_development": 53317000, "selling_general_admin": 110525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78307000, "depreciation_amortisation": 20617000, "ebitda": 98924000, "interest_expense": 51572000, "interest_income": null, "other_non_operating": null, "pretax_income": 26735000, "tax_provision": 11417000, "effective_tax_rate": null, "net_income": 15318000, "net_income_continuing_ops": 15318000, "net_income_to_common": 15318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53179000, "short_term_investments": 12616000, "net_receivables": 11307000, "inventory": null, "other_current_assets": null, "total_current_assets": 88208000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 30492000, "goodwill_and_intangibles": 222399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 709215000, "total_assets": 797423000, "short_term_debt": 7772000, "accounts_payable": 4046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67782000, "long_term_debt": 385060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 707255000, "total_liabilities": 775037000, "total_debt": 392832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -648268000, "total_equity": -24619000, "shares_outstanding": 103688000, "operating_cash_flow": 66419000, "stock_based_compensation": 28952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22169000, "free_cash_flow": 80780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78307000", "ebitda": "98924000", "netIncome": "15318000", "grossProfit": "339990000", "depreciation": "None", "totalRevenue": "482414000", "costOfRevenue": "142424000", "interestIncome": "1647000", "incomeBeforeTax": "26735000", "interestExpense": "51572000", "operatingIncome": "36570000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11417000", "reportedCurrency": "USD", "netInterestIncome": "-49925000", "nonInterestIncome": "None", "operatingExpenses": "303420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53317000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20617000", "sellingGeneralAndAdministrative": "110525000", "netIncomeFromContinuingOperations": "15318000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "797423000", "longTermDebt": "385060000", "shortTermDebt": "7772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30492000", "reportedCurrency": "USD", "retainedEarnings": "-648268000", "totalLiabilities": "775037000", "otherCurrentAssets": "11106000", "totalCurrentAssets": "88208000", "currentLongTermDebt": "7772000", "longTermInvestments": "None", "shortTermInvestments": "12616000", "currentNetReceivables": "11307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709215000", "currentAccountsPayable": "4046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392832000", "totalShareholderEquity": "-24619000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55964000", "totalCurrentLiabilities": "67782000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "707255000", "cashAndShortTermInvestments": "53179000", "commonStockSharesOutstanding": "103688000", "intangibleAssetsExcludingGoodwill": "30492000", "cashAndCashEquivalentsAtCarryingValue": "53179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66419000", "capitalExpenditures": "14361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22169000", "cashflowFromInvestment": "-71921000", "stockBasedCompensation": "28952000", "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": "20617000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 437848000, "cost_of_revenue": 225627000, "gross_profit": 212221000, "ebit": 11824000, "ebitda": 37346000, "pretax_income": -30712000, "tax_provision": 2117000, "net_income": -32829000, "net_income_to_common": -32829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167643000, "total_current_assets": 365127000, "total_assets": 813968000, "short_term_debt": 150000, "long_term_debt": 403788000, "total_debt": 403938000, "total_liabilities": 857193000, "total_equity": -43225000, "shares_outstanding": 99585000, "goodwill_and_intangibles": 260653000 }, "cash_flow": { "operating_cash_flow": -31682000, "capital_expenditure": 523000, "free_cash_flow": -31159000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150582, "ticker_id": 7761, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11824000", "ebitda": "37346000", "netIncome": "-32829000", "grossProfit": "212221000", "depreciation": "None", "totalRevenue": "437848000", "costOfRevenue": "225627000", "interestIncome": "1747000", "incomeBeforeTax": "-30712000", "interestExpense": "42536000", "operatingIncome": "-64571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2117000", "reportedCurrency": "USD", "netInterestIncome": "-40789000", "nonInterestIncome": "None", "operatingExpenses": "276792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25522000", "sellingGeneralAndAdministrative": "98406000", "netIncomeFromContinuingOperations": "-32829000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "813968000", "longTermDebt": "403788000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68746000", "reportedCurrency": "USD", "retainedEarnings": "-754855000", "totalLiabilities": "857193000", "otherCurrentAssets": "61976000", "totalCurrentAssets": "365127000", "currentLongTermDebt": "150000", "longTermInvestments": "158652000", "shortTermInvestments": "24099000", "currentNetReceivables": "111409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448841000", "currentAccountsPayable": "4538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403938000", "totalShareholderEquity": "-43225000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "148170000", "totalCurrentLiabilities": "414156000", "otherNonCurrentLiabilities": "39249000", "totalNonCurrentLiabilities": "443037000", "cashAndShortTermInvestments": "167643000", "commonStockSharesOutstanding": "99585000", "intangibleAssetsExcludingGoodwill": "68746000", "cashAndCashEquivalentsAtCarryingValue": "167643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31682000", "capitalExpenditures": "523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23707000", "cashflowFromInvestment": "-45061000", "stockBasedCompensation": "27181000", "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": "25522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437848000, "cost_of_revenue": 225627000, "gross_profit": 212221000, "research_and_development": 55274000, "selling_general_admin": 98406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11824000, "depreciation_amortisation": 25522000, "ebitda": 37346000, "interest_expense": 42536000, "interest_income": null, "other_non_operating": null, "pretax_income": -30712000, "tax_provision": 2117000, "effective_tax_rate": null, "net_income": -32829000, "net_income_continuing_ops": -32829000, "net_income_to_common": -32829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167643000, "short_term_investments": 24099000, "net_receivables": 111409000, "inventory": null, "other_current_assets": null, "total_current_assets": 365127000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 68746000, "goodwill_and_intangibles": 260653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448841000, "total_assets": 813968000, "short_term_debt": 150000, "accounts_payable": 4538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414156000, "long_term_debt": 403788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443037000, "total_liabilities": 857193000, "total_debt": 403938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -754855000, "total_equity": -43225000, "shares_outstanding": 99585000, "operating_cash_flow": -31682000, "stock_based_compensation": 27181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23707000, "free_cash_flow": -31159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11824000", "ebitda": "37346000", "netIncome": "-32829000", "grossProfit": "212221000", "depreciation": "None", "totalRevenue": "437848000", "costOfRevenue": "225627000", "interestIncome": "1747000", "incomeBeforeTax": "-30712000", "interestExpense": "42536000", "operatingIncome": "-64571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2117000", "reportedCurrency": "USD", "netInterestIncome": "-40789000", "nonInterestIncome": "None", "operatingExpenses": "276792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25522000", "sellingGeneralAndAdministrative": "98406000", "netIncomeFromContinuingOperations": "-32829000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "813968000", "longTermDebt": "403788000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68746000", "reportedCurrency": "USD", "retainedEarnings": "-754855000", "totalLiabilities": "857193000", "otherCurrentAssets": "61976000", "totalCurrentAssets": "365127000", "currentLongTermDebt": "150000", "longTermInvestments": "158652000", "shortTermInvestments": "24099000", "currentNetReceivables": "111409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448841000", "currentAccountsPayable": "4538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403938000", "totalShareholderEquity": "-43225000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "148170000", "totalCurrentLiabilities": "414156000", "otherNonCurrentLiabilities": "39249000", "totalNonCurrentLiabilities": "443037000", "cashAndShortTermInvestments": "167643000", "commonStockSharesOutstanding": "99585000", "intangibleAssetsExcludingGoodwill": "68746000", "cashAndCashEquivalentsAtCarryingValue": "167643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31682000", "capitalExpenditures": "523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23707000", "cashflowFromInvestment": "-45061000", "stockBasedCompensation": "27181000", "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": "25522000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 430302000, "cost_of_revenue": 220243000, "gross_profit": 210059000, "ebit": -101483000, "ebitda": -77068000, "pretax_income": -133311000, "tax_provision": 622000, "net_income": -133933000, "net_income_to_common": -133933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258418000, "total_current_assets": 481078000, "total_assets": 899393000, "short_term_debt": 244000, "long_term_debt": 435495000, "total_debt": 435739000, "total_liabilities": 935076000, "total_equity": -35683000, "shares_outstanding": 96057000, "goodwill_and_intangibles": 279123000 }, "cash_flow": { "operating_cash_flow": 33929000, "capital_expenditure": 10096000, "free_cash_flow": 44025000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150587, "ticker_id": 7761, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-101483000", "ebitda": "-77068000", "netIncome": "-133933000", "grossProfit": "210059000", "depreciation": "None", "totalRevenue": "430302000", "costOfRevenue": "220243000", "interestIncome": "3895000", "incomeBeforeTax": "-133311000", "interestExpense": "31828000", "operatingIncome": "-190354000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "622000", "reportedCurrency": "USD", "netInterestIncome": "-22732000", "nonInterestIncome": "None", "operatingExpenses": "400413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58502000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24415000", "sellingGeneralAndAdministrative": "103192000", "netIncomeFromContinuingOperations": "-166920000" }, "balance": { "goodwill": "191907000", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "899393000", "longTermDebt": "435495000", "shortTermDebt": "244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "87216000", "reportedCurrency": "USD", "retainedEarnings": "-722056000", "totalLiabilities": "935076000", "otherCurrentAssets": "79202000", "totalCurrentAssets": "481078000", "currentLongTermDebt": "244000", "longTermInvestments": "103588000", "shortTermInvestments": "35588000", "currentNetReceivables": "107870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418315000", "currentAccountsPayable": "8761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435739000", "totalShareholderEquity": "-35683000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "204464000", "totalCurrentLiabilities": "462152000", "otherNonCurrentLiabilities": "37429000", "totalNonCurrentLiabilities": "472924000", "cashAndShortTermInvestments": "258418000", "commonStockSharesOutstanding": "96057000", "intangibleAssetsExcludingGoodwill": "87216000", "cashAndCashEquivalentsAtCarryingValue": "258418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133933000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33929000", "capitalExpenditures": "10096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90951000", "cashflowFromInvestment": "-56253000", "stockBasedCompensation": "20709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430302000, "cost_of_revenue": 220243000, "gross_profit": 210059000, "research_and_development": 58502000, "selling_general_admin": 103192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -101483000, "depreciation_amortisation": 24415000, "ebitda": -77068000, "interest_expense": 31828000, "interest_income": null, "other_non_operating": null, "pretax_income": -133311000, "tax_provision": 622000, "effective_tax_rate": null, "net_income": -133933000, "net_income_continuing_ops": -166920000, "net_income_to_common": -133933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258418000, "short_term_investments": 35588000, "net_receivables": 107870000, "inventory": 1, "other_current_assets": null, "total_current_assets": 481078000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 87216000, "goodwill_and_intangibles": 279123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418315000, "total_assets": 899393000, "short_term_debt": 244000, "accounts_payable": 8761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462152000, "long_term_debt": 435495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472924000, "total_liabilities": 935076000, "total_debt": 435739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -722056000, "total_equity": -35683000, "shares_outstanding": 96057000, "operating_cash_flow": 33929000, "stock_based_compensation": 20709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90951000, "free_cash_flow": 44025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-101483000", "ebitda": "-77068000", "netIncome": "-133933000", "grossProfit": "210059000", "depreciation": "None", "totalRevenue": "430302000", "costOfRevenue": "220243000", "interestIncome": "3895000", "incomeBeforeTax": "-133311000", "interestExpense": "31828000", "operatingIncome": "-190354000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "622000", "reportedCurrency": "USD", "netInterestIncome": "-22732000", "nonInterestIncome": "None", "operatingExpenses": "400413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58502000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24415000", "sellingGeneralAndAdministrative": "103192000", "netIncomeFromContinuingOperations": "-166920000" }, "balance": { "goodwill": "191907000", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "899393000", "longTermDebt": "435495000", "shortTermDebt": "244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "87216000", "reportedCurrency": "USD", "retainedEarnings": "-722056000", "totalLiabilities": "935076000", "otherCurrentAssets": "79202000", "totalCurrentAssets": "481078000", "currentLongTermDebt": "244000", "longTermInvestments": "103588000", "shortTermInvestments": "35588000", "currentNetReceivables": "107870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418315000", "currentAccountsPayable": "8761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435739000", "totalShareholderEquity": "-35683000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "204464000", "totalCurrentLiabilities": "462152000", "otherNonCurrentLiabilities": "37429000", "totalNonCurrentLiabilities": "472924000", "cashAndShortTermInvestments": "258418000", "commonStockSharesOutstanding": "96057000", "intangibleAssetsExcludingGoodwill": "87216000", "cashAndCashEquivalentsAtCarryingValue": "258418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133933000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33929000", "capitalExpenditures": "10096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90951000", "cashflowFromInvestment": "-56253000", "stockBasedCompensation": "20709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24415000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 275948000, "cost_of_revenue": 107577000, "gross_profit": 168371000, "ebit": -146994000, "ebitda": -119064000, "pretax_income": -155717000, "tax_provision": 842000, "net_income": -156559000, "net_income_to_common": -156559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215060000, "total_current_assets": 609635000, "total_assets": 1049057000, "short_term_debt": 16455000, "long_term_debt": 425310000, "total_debt": 441765000, "total_liabilities": 969704000, "total_equity": 79353000, "shares_outstanding": 97351241, "goodwill_and_intangibles": 352952000 }, "cash_flow": { "operating_cash_flow": -17736000, "capital_expenditure": 10450000, "free_cash_flow": -7286000, "dividends_paid": 1116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150592, "ticker_id": 7761, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-146994000", "ebitda": "-119064000", "netIncome": "-156559000", "grossProfit": "168371000", "depreciation": "None", "totalRevenue": "275948000", "costOfRevenue": "107577000", "interestIncome": "717000", "incomeBeforeTax": "-155717000", "interestExpense": "8723000", "operatingIncome": "-177047000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "842000", "reportedCurrency": "USD", "netInterestIncome": "-8006000", "nonInterestIncome": "None", "operatingExpenses": "345418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59565000", "otherNonOperatingIncome": "571000", "costofGoodsAndServicesSold": "107577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27930000", "sellingGeneralAndAdministrative": "109814000", "netIncomeFromContinuingOperations": "-154875000" }, "balance": { "goodwill": "244697000", "inventory": "13545000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1049057000", "longTermDebt": "425310000", "shortTermDebt": "16455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "108255000", "reportedCurrency": "USD", "retainedEarnings": "-585023000", "totalLiabilities": "969704000", "otherCurrentAssets": "33554000", "totalCurrentAssets": "609635000", "currentLongTermDebt": "16455000", "longTermInvestments": "67383000", "shortTermInvestments": "36523000", "currentNetReceivables": "324498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438422000", "currentAccountsPayable": "6268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12240000", "shortLongTermDebtTotal": "444301000", "totalShareholderEquity": "79353000", "capitalLeaseObligations": "2536000", "otherCurrentLiabilities": "202084000", "totalCurrentLiabilities": "515639000", "otherNonCurrentLiabilities": "28755000", "totalNonCurrentLiabilities": "454065000", "cashAndShortTermInvestments": "215060000", "commonStockSharesOutstanding": "97351241", "intangibleAssetsExcludingGoodwill": "108255000", "cashAndCashEquivalentsAtCarryingValue": "215060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156559000", "profitLoss": "None", "dividendPayout": "1116000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17736000", "capitalExpenditures": "10450000", "changeInReceivables": "-8745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1227000", "cashflowFromInvestment": "-79678000", "stockBasedCompensation": "27041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96187000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275948000, "cost_of_revenue": 107577000, "gross_profit": 168371000, "research_and_development": 59565000, "selling_general_admin": 109814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -146994000, "depreciation_amortisation": 27930000, "ebitda": -119064000, "interest_expense": 8723000, "interest_income": null, "other_non_operating": null, "pretax_income": -155717000, "tax_provision": 842000, "effective_tax_rate": null, "net_income": -156559000, "net_income_continuing_ops": -154875000, "net_income_to_common": -156559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215060000, "short_term_investments": 36523000, "net_receivables": 324498000, "inventory": 13545000, "other_current_assets": null, "total_current_assets": 609635000, "net_ppe": null, "goodwill": 244697000, "intangible_assets": 108255000, "goodwill_and_intangibles": 352952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438422000, "total_assets": 1049057000, "short_term_debt": 16455000, "accounts_payable": 6268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 515639000, "long_term_debt": 425310000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 454065000, "total_liabilities": 969704000, "total_debt": 441765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -585023000, "total_equity": 79353000, "shares_outstanding": 97351241, "operating_cash_flow": -17736000, "stock_based_compensation": 27041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79678000, "dividends_paid": 1116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1227000, "free_cash_flow": -7286000, "net_change_in_cash": -96187000 }, "raw_data": { "income": { "ebit": "-146994000", "ebitda": "-119064000", "netIncome": "-156559000", "grossProfit": "168371000", "depreciation": "None", "totalRevenue": "275948000", "costOfRevenue": "107577000", "interestIncome": "717000", "incomeBeforeTax": "-155717000", "interestExpense": "8723000", "operatingIncome": "-177047000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "842000", "reportedCurrency": "USD", "netInterestIncome": "-8006000", "nonInterestIncome": "None", "operatingExpenses": "345418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59565000", "otherNonOperatingIncome": "571000", "costofGoodsAndServicesSold": "107577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27930000", "sellingGeneralAndAdministrative": "109814000", "netIncomeFromContinuingOperations": "-154875000" }, "balance": { "goodwill": "244697000", "inventory": "13545000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1049057000", "longTermDebt": "425310000", "shortTermDebt": "16455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "108255000", "reportedCurrency": "USD", "retainedEarnings": "-585023000", "totalLiabilities": "969704000", "otherCurrentAssets": "33554000", "totalCurrentAssets": "609635000", "currentLongTermDebt": "16455000", "longTermInvestments": "67383000", "shortTermInvestments": "36523000", "currentNetReceivables": "324498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438422000", "currentAccountsPayable": "6268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12240000", "shortLongTermDebtTotal": "444301000", "totalShareholderEquity": "79353000", "capitalLeaseObligations": "2536000", "otherCurrentLiabilities": "202084000", "totalCurrentLiabilities": "515639000", "otherNonCurrentLiabilities": "28755000", "totalNonCurrentLiabilities": "454065000", "cashAndShortTermInvestments": "215060000", "commonStockSharesOutstanding": "97351241", "intangibleAssetsExcludingGoodwill": "108255000", "cashAndCashEquivalentsAtCarryingValue": "215060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156559000", "profitLoss": "None", "dividendPayout": "1116000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17736000", "capitalExpenditures": "10450000", "changeInReceivables": "-8745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1227000", "cashflowFromInvestment": "-79678000", "stockBasedCompensation": "27041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96187000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27930000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 192433000, "cost_of_revenue": 58725000, "gross_profit": 133708000, "ebit": -111122000, "ebitda": -94736000, "pretax_income": -116879000, "tax_provision": -10273000, "net_income": -106606000, "net_income_to_common": -106606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315741000, "total_current_assets": 605064000, "total_assets": 1038747000, "short_term_debt": 150000, "long_term_debt": 414585000, "total_debt": 414735000, "total_liabilities": 821702000, "total_equity": 217045000, "shares_outstanding": 93884566, "goodwill_and_intangibles": 355484000 }, "cash_flow": { "operating_cash_flow": -34777000, "capital_expenditure": 4691000, "free_cash_flow": -30086000, "dividends_paid": 102152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150597, "ticker_id": 7761, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-111122000", "ebitda": "-94736000", "netIncome": "-106606000", "grossProfit": "133708000", "depreciation": "None", "totalRevenue": "192433000", "costOfRevenue": "58725000", "interestIncome": "33000", "incomeBeforeTax": "-116879000", "interestExpense": "5757000", "operatingIncome": "-83365000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10273000", "reportedCurrency": "USD", "netInterestIncome": "-5757000", "nonInterestIncome": "None", "operatingExpenses": "217073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47005000", "otherNonOperatingIncome": "-27757000", "costofGoodsAndServicesSold": "58725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16386000", "sellingGeneralAndAdministrative": "84740000", "netIncomeFromContinuingOperations": "-109079000" }, "balance": { "goodwill": "225760000", "inventory": "8551000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1038747000", "longTermDebt": "414585000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "129724000", "reportedCurrency": "USD", "retainedEarnings": "-424112000", "totalLiabilities": "821702000", "otherCurrentAssets": "22889000", "totalCurrentAssets": "605064000", "currentLongTermDebt": "150000", "longTermInvestments": "58324000", "shortTermInvestments": "9251000", "currentNetReceivables": "257183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433683000", "currentAccountsPayable": "6965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11170000", "shortLongTermDebtTotal": "417429000", "totalShareholderEquity": "217045000", "capitalLeaseObligations": "2694000", "otherCurrentLiabilities": "139648000", "totalCurrentLiabilities": "363122000", "otherNonCurrentLiabilities": "26108000", "totalNonCurrentLiabilities": "458580000", "cashAndShortTermInvestments": "315741000", "commonStockSharesOutstanding": "93884566", "intangibleAssetsExcludingGoodwill": "129724000", "cashAndCashEquivalentsAtCarryingValue": "315741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106606000", "profitLoss": "None", "dividendPayout": "102152000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-26225000", "operatingCashflow": "-34777000", "capitalExpenditures": "4691000", "changeInReceivables": "-6006000", "changeInExchangeRate": "None", "cashflowFromFinancing": "415549000", "cashflowFromInvestment": "-263433000", "stockBasedCompensation": "38592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "117339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192433000, "cost_of_revenue": 58725000, "gross_profit": 133708000, "research_and_development": 47005000, "selling_general_admin": 84740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -111122000, "depreciation_amortisation": 16386000, "ebitda": -94736000, "interest_expense": 5757000, "interest_income": null, "other_non_operating": null, "pretax_income": -116879000, "tax_provision": -10273000, "effective_tax_rate": null, "net_income": -106606000, "net_income_continuing_ops": -109079000, "net_income_to_common": -106606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315741000, "short_term_investments": 9251000, "net_receivables": 257183000, "inventory": 8551000, "other_current_assets": null, "total_current_assets": 605064000, "net_ppe": null, "goodwill": 225760000, "intangible_assets": 129724000, "goodwill_and_intangibles": 355484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433683000, "total_assets": 1038747000, "short_term_debt": 150000, "accounts_payable": 6965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363122000, "long_term_debt": 414585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 458580000, "total_liabilities": 821702000, "total_debt": 414735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -424112000, "total_equity": 217045000, "shares_outstanding": 93884566, "operating_cash_flow": -34777000, "stock_based_compensation": 38592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263433000, "dividends_paid": 102152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 415549000, "free_cash_flow": -30086000, "net_change_in_cash": 117339000 }, "raw_data": { "income": { "ebit": "-111122000", "ebitda": "-94736000", "netIncome": "-106606000", "grossProfit": "133708000", "depreciation": "None", "totalRevenue": "192433000", "costOfRevenue": "58725000", "interestIncome": "33000", "incomeBeforeTax": "-116879000", "interestExpense": "5757000", "operatingIncome": "-83365000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10273000", "reportedCurrency": "USD", "netInterestIncome": "-5757000", "nonInterestIncome": "None", "operatingExpenses": "217073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47005000", "otherNonOperatingIncome": "-27757000", "costofGoodsAndServicesSold": "58725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16386000", "sellingGeneralAndAdministrative": "84740000", "netIncomeFromContinuingOperations": "-109079000" }, "balance": { "goodwill": "225760000", "inventory": "8551000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1038747000", "longTermDebt": "414585000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "129724000", "reportedCurrency": "USD", "retainedEarnings": "-424112000", "totalLiabilities": "821702000", "otherCurrentAssets": "22889000", "totalCurrentAssets": "605064000", "currentLongTermDebt": "150000", "longTermInvestments": "58324000", "shortTermInvestments": "9251000", "currentNetReceivables": "257183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433683000", "currentAccountsPayable": "6965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11170000", "shortLongTermDebtTotal": "417429000", "totalShareholderEquity": "217045000", "capitalLeaseObligations": "2694000", "otherCurrentLiabilities": "139648000", "totalCurrentLiabilities": "363122000", "otherNonCurrentLiabilities": "26108000", "totalNonCurrentLiabilities": "458580000", "cashAndShortTermInvestments": "315741000", "commonStockSharesOutstanding": "93884566", "intangibleAssetsExcludingGoodwill": "129724000", "cashAndCashEquivalentsAtCarryingValue": "315741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106606000", "profitLoss": "None", "dividendPayout": "102152000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-26225000", "operatingCashflow": "-34777000", "capitalExpenditures": "4691000", "changeInReceivables": "-6006000", "changeInExchangeRate": "None", "cashflowFromFinancing": "415549000", "cashflowFromInvestment": "-263433000", "stockBasedCompensation": "38592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "117339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16700000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 72299000, "cost_of_revenue": 17562000, "gross_profit": 54737000, "ebit": -40987000, "ebitda": -34343000, "pretax_income": -55721000, "tax_provision": -1689000, "net_income": -54032000, "net_income_to_common": -54032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196046000, "total_current_assets": 215801000, "total_assets": 268387000, "short_term_debt": 4746000, "long_term_debt": 43237000, "total_debt": 47983000, "total_liabilities": 161062000, "total_equity": 107325000, "shares_outstanding": 81476589, "goodwill_and_intangibles": 44250000 }, "cash_flow": { "operating_cash_flow": -48669000, "capital_expenditure": 2880000, "free_cash_flow": -45789000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150602, "ticker_id": 7761, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40987000", "ebitda": "-34343000", "netIncome": "-54032000", "grossProfit": "54737000", "depreciation": "None", "totalRevenue": "72299000", "costOfRevenue": "17562000", "interestIncome": "0", "incomeBeforeTax": "-55721000", "interestExpense": "14734000", "operatingIncome": "-42231000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1689000", "reportedCurrency": "USD", "netInterestIncome": "-14734000", "nonInterestIncome": "None", "operatingExpenses": "96968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28546000", "otherNonOperatingIncome": "1244000", "costofGoodsAndServicesSold": "17562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6644000", "sellingGeneralAndAdministrative": "28199000", "netIncomeFromContinuingOperations": "-51609000" }, "balance": { "goodwill": "28289000", "inventory": "11407000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "268387000", "longTermDebt": "43237000", "shortTermDebt": "4746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15961000", "reportedCurrency": "USD", "retainedEarnings": "-317506000", "totalLiabilities": "161062000", "otherCurrentAssets": "15487000", "totalCurrentAssets": "215801000", "currentLongTermDebt": "4746000", "longTermInvestments": "3365000", "shortTermInvestments": "0", "currentNetReceivables": "4268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52586000", "currentAccountsPayable": "9203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4593000", "shortLongTermDebtTotal": "47983000", "totalShareholderEquity": "107325000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12569000", "totalCurrentLiabilities": "31726000", "otherNonCurrentLiabilities": "54769000", "totalNonCurrentLiabilities": "129336000", "cashAndShortTermInvestments": "196046000", "commonStockSharesOutstanding": "81476589", "intangibleAssetsExcludingGoodwill": "15961000", "cashAndCashEquivalentsAtCarryingValue": "196046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51609000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21623000", "operatingCashflow": "-48669000", "capitalExpenditures": "2880000", "changeInReceivables": "-3155000", "changeInExchangeRate": "None", "cashflowFromFinancing": "259614000", "cashflowFromInvestment": "-10671000", "stockBasedCompensation": "11409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "200274000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72299000, "cost_of_revenue": 17562000, "gross_profit": 54737000, "research_and_development": 28546000, "selling_general_admin": 28199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40987000, "depreciation_amortisation": 6644000, "ebitda": -34343000, "interest_expense": 14734000, "interest_income": null, "other_non_operating": null, "pretax_income": -55721000, "tax_provision": -1689000, "effective_tax_rate": null, "net_income": -54032000, "net_income_continuing_ops": -51609000, "net_income_to_common": -54032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196046000, "short_term_investments": 0, "net_receivables": 4268000, "inventory": 11407000, "other_current_assets": null, "total_current_assets": 215801000, "net_ppe": null, "goodwill": 28289000, "intangible_assets": 15961000, "goodwill_and_intangibles": 44250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52586000, "total_assets": 268387000, "short_term_debt": 4746000, "accounts_payable": 9203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31726000, "long_term_debt": 43237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129336000, "total_liabilities": 161062000, "total_debt": 47983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -317506000, "total_equity": 107325000, "shares_outstanding": 81476589, "operating_cash_flow": -48669000, "stock_based_compensation": 11409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10671000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 259614000, "free_cash_flow": -45789000, "net_change_in_cash": 200274000 }, "raw_data": { "income": { "ebit": "-40987000", "ebitda": "-34343000", "netIncome": "-54032000", "grossProfit": "54737000", "depreciation": "None", "totalRevenue": "72299000", "costOfRevenue": "17562000", "interestIncome": "0", "incomeBeforeTax": "-55721000", "interestExpense": "14734000", "operatingIncome": "-42231000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1689000", "reportedCurrency": "USD", "netInterestIncome": "-14734000", "nonInterestIncome": "None", "operatingExpenses": "96968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28546000", "otherNonOperatingIncome": "1244000", "costofGoodsAndServicesSold": "17562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6644000", "sellingGeneralAndAdministrative": "28199000", "netIncomeFromContinuingOperations": "-51609000" }, "balance": { "goodwill": "28289000", "inventory": "11407000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "268387000", "longTermDebt": "43237000", "shortTermDebt": "4746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15961000", "reportedCurrency": "USD", "retainedEarnings": "-317506000", "totalLiabilities": "161062000", "otherCurrentAssets": "15487000", "totalCurrentAssets": "215801000", "currentLongTermDebt": "4746000", "longTermInvestments": "3365000", "shortTermInvestments": "0", "currentNetReceivables": "4268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52586000", "currentAccountsPayable": "9203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4593000", "shortLongTermDebtTotal": "47983000", "totalShareholderEquity": "107325000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12569000", "totalCurrentLiabilities": "31726000", "otherNonCurrentLiabilities": "54769000", "totalNonCurrentLiabilities": "129336000", "cashAndShortTermInvestments": "196046000", "commonStockSharesOutstanding": "81476589", "intangibleAssetsExcludingGoodwill": "15961000", "cashAndCashEquivalentsAtCarryingValue": "196046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51609000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21623000", "operatingCashflow": "-48669000", "capitalExpenditures": "2880000", "changeInReceivables": "-3155000", "changeInExchangeRate": "None", "cashflowFromFinancing": "259614000", "cashflowFromInvestment": "-10671000", "stockBasedCompensation": "11409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "200274000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6644000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 77595000, "cost_of_revenue": 21500000, "gross_profit": 56095000, "ebit": -96089000, "ebitda": -88712000, "pretax_income": -103223000, "tax_provision": 96000, "net_income": -103319000, "net_income_to_common": -103319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4179000, "total_current_assets": 10174000, "total_assets": 48468000, "short_term_debt": 20461000, "long_term_debt": 40659000, "total_debt": 61120000, "total_liabilities": 108447000, "total_equity": -59979000, "shares_outstanding": 21562500, "goodwill_and_intangibles": 28106000 }, "cash_flow": { "operating_cash_flow": -29335000, "capital_expenditure": 4574000, "free_cash_flow": -24761000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150607, "ticker_id": 7761, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96089000", "ebitda": "-88712000", "netIncome": "-103319000", "grossProfit": "56095000", "depreciation": "None", "totalRevenue": "77595000", "costOfRevenue": "21500000", "interestIncome": "None", "incomeBeforeTax": "-103223000", "interestExpense": "7134000", "operatingIncome": "-88122000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-7134000", "nonInterestIncome": "None", "operatingExpenses": "144217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30992000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7377000", "sellingGeneralAndAdministrative": "52011000", "netIncomeFromContinuingOperations": "-103319000" }, "balance": { "goodwill": "18274000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "48468000", "longTermDebt": "40659000", "shortTermDebt": "20461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9832000", "reportedCurrency": "USD", "retainedEarnings": "-263474000", "totalLiabilities": "108447000", "otherCurrentAssets": "1285000", "totalCurrentAssets": "10174000", "currentLongTermDebt": "20461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38294000", "currentAccountsPayable": "4806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6658000", "shortLongTermDebtTotal": "61120000", "totalShareholderEquity": "-59979000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28862000", "totalCurrentLiabilities": "57462000", "otherNonCurrentLiabilities": "10326000", "totalNonCurrentLiabilities": "50985000", "cashAndShortTermInvestments": "4179000", "commonStockSharesOutstanding": "21562500", "intangibleAssetsExcludingGoodwill": "9832000", "cashAndCashEquivalentsAtCarryingValue": "4179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103319000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8307000", "operatingCashflow": "-29335000", "capitalExpenditures": "4574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34486000", "cashflowFromInvestment": "-5208000", "stockBasedCompensation": "35972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77595000, "cost_of_revenue": 21500000, "gross_profit": 56095000, "research_and_development": 30992000, "selling_general_admin": 52011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96089000, "depreciation_amortisation": 7377000, "ebitda": -88712000, "interest_expense": 7134000, "interest_income": null, "other_non_operating": null, "pretax_income": -103223000, "tax_provision": 96000, "effective_tax_rate": null, "net_income": -103319000, "net_income_continuing_ops": -103319000, "net_income_to_common": -103319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4179000, "short_term_investments": null, "net_receivables": 4710000, "inventory": 1, "other_current_assets": null, "total_current_assets": 10174000, "net_ppe": null, "goodwill": 18274000, "intangible_assets": 9832000, "goodwill_and_intangibles": 28106000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38294000, "total_assets": 48468000, "short_term_debt": 20461000, "accounts_payable": 4806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57462000, "long_term_debt": 40659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50985000, "total_liabilities": 108447000, "total_debt": 61120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -263474000, "total_equity": -59979000, "shares_outstanding": 21562500, "operating_cash_flow": -29335000, "stock_based_compensation": 35972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5208000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34486000, "free_cash_flow": -24761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-96089000", "ebitda": "-88712000", "netIncome": "-103319000", "grossProfit": "56095000", "depreciation": "None", "totalRevenue": "77595000", "costOfRevenue": "21500000", "interestIncome": "None", "incomeBeforeTax": "-103223000", "interestExpense": "7134000", "operatingIncome": "-88122000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-7134000", "nonInterestIncome": "None", "operatingExpenses": "144217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30992000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7377000", "sellingGeneralAndAdministrative": "52011000", "netIncomeFromContinuingOperations": "-103319000" }, "balance": { "goodwill": "18274000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "48468000", "longTermDebt": "40659000", "shortTermDebt": "20461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9832000", "reportedCurrency": "USD", "retainedEarnings": "-263474000", "totalLiabilities": "108447000", "otherCurrentAssets": "1285000", "totalCurrentAssets": "10174000", "currentLongTermDebt": "20461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38294000", "currentAccountsPayable": "4806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6658000", "shortLongTermDebtTotal": "61120000", "totalShareholderEquity": "-59979000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28862000", "totalCurrentLiabilities": "57462000", "otherNonCurrentLiabilities": "10326000", "totalNonCurrentLiabilities": "50985000", "cashAndShortTermInvestments": "4179000", "commonStockSharesOutstanding": "21562500", "intangibleAssetsExcludingGoodwill": "9832000", "cashAndCashEquivalentsAtCarryingValue": "4179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103319000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8307000", "operatingCashflow": "-29335000", "capitalExpenditures": "4574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34486000", "cashflowFromInvestment": "-5208000", "stockBasedCompensation": "35972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7377000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 54137000, "cost_of_revenue": 15337000, "gross_profit": 38800000, "ebit": -49257000, "ebitda": -43796000, "pretax_income": -50475000, "tax_provision": -558000, "net_income": -49917000, "net_income_to_common": -49917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4236000, "total_current_assets": 10162000, "total_assets": 56596000, "short_term_debt": 48805000, "long_term_debt": null, "total_debt": 48805000, "total_liabilities": 87438000, "total_equity": -30842000, "shares_outstanding": 19279080, "goodwill_and_intangibles": 36003000 }, "cash_flow": { "operating_cash_flow": -30520000, "capital_expenditure": 761000, "free_cash_flow": -29759000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150611, "ticker_id": 7761, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49257000", "ebitda": "-43796000", "netIncome": "-49917000", "grossProfit": "38800000", "depreciation": "None", "totalRevenue": "54137000", "costOfRevenue": "15337000", "interestIncome": "None", "incomeBeforeTax": "-50475000", "interestExpense": "0", "operatingIncome": "-49257000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-558000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5461000", "sellingGeneralAndAdministrative": "22523000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "21305000", "inventory": "None", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "56596000", "longTermDebt": "None", "shortTermDebt": "48805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14698000", "reportedCurrency": "USD", "retainedEarnings": "-160662000", "totalLiabilities": "87438000", "otherCurrentAssets": "3475000", "totalCurrentAssets": "10162000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46434000", "currentAccountsPayable": "2342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6735000", "shortLongTermDebtTotal": "58484000", "totalShareholderEquity": "-30842000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24509000", "totalCurrentLiabilities": "75656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11782000", "cashAndShortTermInvestments": "4236000", "commonStockSharesOutstanding": "19279080", "intangibleAssetsExcludingGoodwill": "14698000", "cashAndCashEquivalentsAtCarryingValue": "4236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49917000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30520000", "capitalExpenditures": "761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35749000", "cashflowFromInvestment": "-7549000", "stockBasedCompensation": "5169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54137000, "cost_of_revenue": 15337000, "gross_profit": 38800000, "research_and_development": 24173000, "selling_general_admin": 22523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49257000, "depreciation_amortisation": 5461000, "ebitda": -43796000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -50475000, "tax_provision": -558000, "effective_tax_rate": null, "net_income": -49917000, "net_income_continuing_ops": null, "net_income_to_common": -49917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4236000, "short_term_investments": null, "net_receivables": 2451000, "inventory": null, "other_current_assets": null, "total_current_assets": 10162000, "net_ppe": null, "goodwill": 21305000, "intangible_assets": 14698000, "goodwill_and_intangibles": 36003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46434000, "total_assets": 56596000, "short_term_debt": 48805000, "accounts_payable": 2342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75656000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11782000, "total_liabilities": 87438000, "total_debt": 48805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -160662000, "total_equity": -30842000, "shares_outstanding": 19279080, "operating_cash_flow": -30520000, "stock_based_compensation": 5169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7549000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35749000, "free_cash_flow": -29759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49257000", "ebitda": "-43796000", "netIncome": "-49917000", "grossProfit": "38800000", "depreciation": "None", "totalRevenue": "54137000", "costOfRevenue": "15337000", "interestIncome": "None", "incomeBeforeTax": "-50475000", "interestExpense": "0", "operatingIncome": "-49257000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-558000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "85569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5461000", "sellingGeneralAndAdministrative": "22523000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "21305000", "inventory": "None", "commonStock": "205000", "currentDebt": "None", "investments": "None", "totalAssets": "56596000", "longTermDebt": "None", "shortTermDebt": "48805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14698000", "reportedCurrency": "USD", "retainedEarnings": "-160662000", "totalLiabilities": "87438000", "otherCurrentAssets": "3475000", "totalCurrentAssets": "10162000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46434000", "currentAccountsPayable": "2342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6735000", "shortLongTermDebtTotal": "58484000", "totalShareholderEquity": "-30842000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24509000", "totalCurrentLiabilities": "75656000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11782000", "cashAndShortTermInvestments": "4236000", "commonStockSharesOutstanding": "19279080", "intangibleAssetsExcludingGoodwill": "14698000", "cashAndCashEquivalentsAtCarryingValue": "4236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49917000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30520000", "capitalExpenditures": "761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35749000", "cashflowFromInvestment": "-7549000", "stockBasedCompensation": "5169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5461000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 121123000, "cost_of_revenue": 30275000, "gross_profit": 90848000, "ebit": 11815000, "ebitda": 16893000, "pretax_income": 3741000, "tax_provision": 1805000, "net_income": -4713000, "net_income_to_common": -4713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171296000, "total_current_assets": 270058000, "total_assets": 806582000, "short_term_debt": 7782000, "long_term_debt": 391263000, "total_debt": 399045000, "total_liabilities": 780275000, "total_equity": -25400000, "shares_outstanding": 106073000, "goodwill_and_intangibles": 265434000 }, "cash_flow": { "operating_cash_flow": 13022000, "capital_expenditure": 176000, "free_cash_flow": 13198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150575, "ticker_id": 7761, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11815000", "ebitda": "16893000", "netIncome": "-4713000", "grossProfit": "90848000", "depreciation": "None", "totalRevenue": "121123000", "costOfRevenue": "30275000", "interestIncome": "318000", "incomeBeforeTax": "3741000", "interestExpense": "14606000", "operatingIncome": "11815000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1805000", "reportedCurrency": "USD", "netInterestIncome": "-14288000", "nonInterestIncome": "None", "operatingExpenses": "79033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13031000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5078000", "sellingGeneralAndAdministrative": "25938000", "netIncomeFromContinuingOperations": "1936000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "806582000", "longTermDebt": "391263000", "shortTermDebt": "7782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "73527000", "reportedCurrency": "USD", "retainedEarnings": "-655492000", "totalLiabilities": "780275000", "otherCurrentAssets": "24159000", "totalCurrentAssets": "270058000", "currentLongTermDebt": "7782000", "longTermInvestments": "228996000", "shortTermInvestments": "13698000", "currentNetReceivables": "60905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558880000", "currentAccountsPayable": "11199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399045000", "totalShareholderEquity": "-25400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78550000", "totalCurrentLiabilities": "328700000", "otherNonCurrentLiabilities": "12864000", "totalNonCurrentLiabilities": "451575000", "cashAndShortTermInvestments": "171296000", "commonStockSharesOutstanding": "106073000", "intangibleAssetsExcludingGoodwill": "73527000", "cashAndCashEquivalentsAtCarryingValue": "171296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13022000", "capitalExpenditures": "176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2387000", "cashflowFromInvestment": "-390000", "stockBasedCompensation": "7283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121123000, "cost_of_revenue": 30275000, "gross_profit": 90848000, "research_and_development": 13031000, "selling_general_admin": 25938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11815000, "depreciation_amortisation": 5078000, "ebitda": 16893000, "interest_expense": 14606000, "interest_income": null, "other_non_operating": null, "pretax_income": 3741000, "tax_provision": 1805000, "effective_tax_rate": null, "net_income": -4713000, "net_income_continuing_ops": 1936000, "net_income_to_common": -4713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171296000, "short_term_investments": 13698000, "net_receivables": 60905000, "inventory": null, "other_current_assets": null, "total_current_assets": 270058000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 73527000, "goodwill_and_intangibles": 265434000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 558880000, "total_assets": 806582000, "short_term_debt": 7782000, "accounts_payable": 11199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328700000, "long_term_debt": 391263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 451575000, "total_liabilities": 780275000, "total_debt": 399045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -655492000, "total_equity": -25400000, "shares_outstanding": 106073000, "operating_cash_flow": 13022000, "stock_based_compensation": 7283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -390000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2387000, "free_cash_flow": 13198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11815000", "ebitda": "16893000", "netIncome": "-4713000", "grossProfit": "90848000", "depreciation": "None", "totalRevenue": "121123000", "costOfRevenue": "30275000", "interestIncome": "318000", "incomeBeforeTax": "3741000", "interestExpense": "14606000", "operatingIncome": "11815000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1805000", "reportedCurrency": "USD", "netInterestIncome": "-14288000", "nonInterestIncome": "None", "operatingExpenses": "79033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13031000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5078000", "sellingGeneralAndAdministrative": "25938000", "netIncomeFromContinuingOperations": "1936000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "806582000", "longTermDebt": "391263000", "shortTermDebt": "7782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "73527000", "reportedCurrency": "USD", "retainedEarnings": "-655492000", "totalLiabilities": "780275000", "otherCurrentAssets": "24159000", "totalCurrentAssets": "270058000", "currentLongTermDebt": "7782000", "longTermInvestments": "228996000", "shortTermInvestments": "13698000", "currentNetReceivables": "60905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558880000", "currentAccountsPayable": "11199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399045000", "totalShareholderEquity": "-25400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78550000", "totalCurrentLiabilities": "328700000", "otherNonCurrentLiabilities": "12864000", "totalNonCurrentLiabilities": "451575000", "cashAndShortTermInvestments": "171296000", "commonStockSharesOutstanding": "106073000", "intangibleAssetsExcludingGoodwill": "73527000", "cashAndCashEquivalentsAtCarryingValue": "171296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13022000", "capitalExpenditures": "176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2387000", "cashflowFromInvestment": "-390000", "stockBasedCompensation": "7283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5078000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 124304000, "cost_of_revenue": 28570000, "gross_profit": 95734000, "ebit": 25903000, "ebitda": 32125000, "pretax_income": 11596000, "tax_provision": 7279000, "net_income": 4317000, "net_income_to_common": 4317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53179000, "total_current_assets": 88208000, "total_assets": 797423000, "short_term_debt": 7772000, "long_term_debt": 385060000, "total_debt": 392832000, "total_liabilities": 775037000, "total_equity": -24619000, "shares_outstanding": 105539000, "goodwill_and_intangibles": 222399000 }, "cash_flow": { "operating_cash_flow": 1201000, "capital_expenditure": 13999000, "free_cash_flow": 15200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150576, "ticker_id": 7761, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25903000", "ebitda": "32125000", "netIncome": "4317000", "grossProfit": "95734000", "depreciation": "None", "totalRevenue": "124304000", "costOfRevenue": "28570000", "interestIncome": "400000", "incomeBeforeTax": "11596000", "interestExpense": "14307000", "operatingIncome": "16452000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7279000", "reportedCurrency": "USD", "netInterestIncome": "-13907000", "nonInterestIncome": "None", "operatingExpenses": "79282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13661000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6222000", "sellingGeneralAndAdministrative": "28585000", "netIncomeFromContinuingOperations": "4317000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "797423000", "longTermDebt": "385060000", "shortTermDebt": "7772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30492000", "reportedCurrency": "USD", "retainedEarnings": "-648268000", "totalLiabilities": "775037000", "otherCurrentAssets": "11106000", "totalCurrentAssets": "88208000", "currentLongTermDebt": "7772000", "longTermInvestments": "None", "shortTermInvestments": "12616000", "currentNetReceivables": "11307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709215000", "currentAccountsPayable": "4046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392832000", "totalShareholderEquity": "-24619000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51412000", "totalCurrentLiabilities": "67782000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "707255000", "cashAndShortTermInvestments": "53179000", "commonStockSharesOutstanding": "105539000", "intangibleAssetsExcludingGoodwill": "30492000", "cashAndCashEquivalentsAtCarryingValue": "53179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1201000", "capitalExpenditures": "13999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2376000", "cashflowFromInvestment": "-22510000", "stockBasedCompensation": "8861000", "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": "3334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124304000, "cost_of_revenue": 28570000, "gross_profit": 95734000, "research_and_development": 13661000, "selling_general_admin": 28585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25903000, "depreciation_amortisation": 6222000, "ebitda": 32125000, "interest_expense": 14307000, "interest_income": null, "other_non_operating": null, "pretax_income": 11596000, "tax_provision": 7279000, "effective_tax_rate": null, "net_income": 4317000, "net_income_continuing_ops": 4317000, "net_income_to_common": 4317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53179000, "short_term_investments": 12616000, "net_receivables": 11307000, "inventory": null, "other_current_assets": null, "total_current_assets": 88208000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 30492000, "goodwill_and_intangibles": 222399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 709215000, "total_assets": 797423000, "short_term_debt": 7772000, "accounts_payable": 4046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67782000, "long_term_debt": 385060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 707255000, "total_liabilities": 775037000, "total_debt": 392832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -648268000, "total_equity": -24619000, "shares_outstanding": 105539000, "operating_cash_flow": 1201000, "stock_based_compensation": 8861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2376000, "free_cash_flow": 15200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25903000", "ebitda": "32125000", "netIncome": "4317000", "grossProfit": "95734000", "depreciation": "None", "totalRevenue": "124304000", "costOfRevenue": "28570000", "interestIncome": "400000", "incomeBeforeTax": "11596000", "interestExpense": "14307000", "operatingIncome": "16452000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7279000", "reportedCurrency": "USD", "netInterestIncome": "-13907000", "nonInterestIncome": "None", "operatingExpenses": "79282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13661000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6222000", "sellingGeneralAndAdministrative": "28585000", "netIncomeFromContinuingOperations": "4317000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "797423000", "longTermDebt": "385060000", "shortTermDebt": "7772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30492000", "reportedCurrency": "USD", "retainedEarnings": "-648268000", "totalLiabilities": "775037000", "otherCurrentAssets": "11106000", "totalCurrentAssets": "88208000", "currentLongTermDebt": "7772000", "longTermInvestments": "None", "shortTermInvestments": "12616000", "currentNetReceivables": "11307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709215000", "currentAccountsPayable": "4046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392832000", "totalShareholderEquity": "-24619000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51412000", "totalCurrentLiabilities": "67782000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "707255000", "cashAndShortTermInvestments": "53179000", "commonStockSharesOutstanding": "105539000", "intangibleAssetsExcludingGoodwill": "30492000", "cashAndCashEquivalentsAtCarryingValue": "53179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1201000", "capitalExpenditures": "13999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2376000", "cashflowFromInvestment": "-22510000", "stockBasedCompensation": "8861000", "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": "3334000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 118082000, "cost_of_revenue": 31135000, "gross_profit": 86947000, "ebit": 17303000, "ebitda": 23175000, "pretax_income": 3340000, "tax_provision": 4322000, "net_income": -10857000, "net_income_to_common": -10857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184668000, "total_current_assets": 291135000, "total_assets": 787746000, "short_term_debt": 7762000, "long_term_debt": 379368000, "total_debt": 387130000, "total_liabilities": 777259000, "total_equity": -27919000, "shares_outstanding": 104301000, "goodwill_and_intangibles": 248389000 }, "cash_flow": { "operating_cash_flow": 40827000, "capital_expenditure": 3848000, "free_cash_flow": 44675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150578, "ticker_id": 7761, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17303000", "ebitda": "23175000", "netIncome": "-10857000", "grossProfit": "86947000", "depreciation": "None", "totalRevenue": "118082000", "costOfRevenue": "31135000", "interestIncome": "433000", "incomeBeforeTax": "3340000", "interestExpense": "13963000", "operatingIncome": "16335000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4322000", "reportedCurrency": "USD", "netInterestIncome": "-13530000", "nonInterestIncome": "None", "operatingExpenses": "70612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5872000", "sellingGeneralAndAdministrative": "27053000", "netIncomeFromContinuingOperations": "-982000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "787746000", "longTermDebt": "379368000", "shortTermDebt": "7762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "56482000", "reportedCurrency": "USD", "retainedEarnings": "-644790000", "totalLiabilities": "777259000", "otherCurrentAssets": "34524000", "totalCurrentAssets": "291135000", "currentLongTermDebt": "7762000", "longTermInvestments": "212984000", "shortTermInvestments": "15374000", "currentNetReceivables": "56569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496611000", "currentAccountsPayable": "12360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "387130000", "totalShareholderEquity": "-27919000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83676000", "totalCurrentLiabilities": "325164000", "otherNonCurrentLiabilities": "15666000", "totalNonCurrentLiabilities": "452095000", "cashAndShortTermInvestments": "184668000", "commonStockSharesOutstanding": "104301000", "intangibleAssetsExcludingGoodwill": "56482000", "cashAndCashEquivalentsAtCarryingValue": "184668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40827000", "capitalExpenditures": "3848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11782000", "cashflowFromInvestment": "-24142000", "stockBasedCompensation": "7181000", "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": "5872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118082000, "cost_of_revenue": 31135000, "gross_profit": 86947000, "research_and_development": 13379000, "selling_general_admin": 27053000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17303000, "depreciation_amortisation": 5872000, "ebitda": 23175000, "interest_expense": 13963000, "interest_income": null, "other_non_operating": null, "pretax_income": 3340000, "tax_provision": 4322000, "effective_tax_rate": null, "net_income": -10857000, "net_income_continuing_ops": -982000, "net_income_to_common": -10857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184668000, "short_term_investments": 15374000, "net_receivables": 56569000, "inventory": null, "other_current_assets": null, "total_current_assets": 291135000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 56482000, "goodwill_and_intangibles": 248389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496611000, "total_assets": 787746000, "short_term_debt": 7762000, "accounts_payable": 12360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325164000, "long_term_debt": 379368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 452095000, "total_liabilities": 777259000, "total_debt": 387130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -644790000, "total_equity": -27919000, "shares_outstanding": 104301000, "operating_cash_flow": 40827000, "stock_based_compensation": 7181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11782000, "free_cash_flow": 44675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17303000", "ebitda": "23175000", "netIncome": "-10857000", "grossProfit": "86947000", "depreciation": "None", "totalRevenue": "118082000", "costOfRevenue": "31135000", "interestIncome": "433000", "incomeBeforeTax": "3340000", "interestExpense": "13963000", "operatingIncome": "16335000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4322000", "reportedCurrency": "USD", "netInterestIncome": "-13530000", "nonInterestIncome": "None", "operatingExpenses": "70612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5872000", "sellingGeneralAndAdministrative": "27053000", "netIncomeFromContinuingOperations": "-982000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "787746000", "longTermDebt": "379368000", "shortTermDebt": "7762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "56482000", "reportedCurrency": "USD", "retainedEarnings": "-644790000", "totalLiabilities": "777259000", "otherCurrentAssets": "34524000", "totalCurrentAssets": "291135000", "currentLongTermDebt": "7762000", "longTermInvestments": "212984000", "shortTermInvestments": "15374000", "currentNetReceivables": "56569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496611000", "currentAccountsPayable": "12360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "387130000", "totalShareholderEquity": "-27919000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "83676000", "totalCurrentLiabilities": "325164000", "otherNonCurrentLiabilities": "15666000", "totalNonCurrentLiabilities": "452095000", "cashAndShortTermInvestments": "184668000", "commonStockSharesOutstanding": "104301000", "intangibleAssetsExcludingGoodwill": "56482000", "cashAndCashEquivalentsAtCarryingValue": "184668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40827000", "capitalExpenditures": "3848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11782000", "cashflowFromInvestment": "-24142000", "stockBasedCompensation": "7181000", "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": "5872000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 119295000, "cost_of_revenue": 43422000, "gross_profit": 75873000, "ebit": 19216000, "ebitda": 24642000, "pretax_income": 7160000, "tax_provision": -1087000, "net_income": 2579000, "net_income_to_common": 2579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179486000, "total_current_assets": 284737000, "total_assets": 770717000, "short_term_debt": null, "long_term_debt": 394128000, "total_debt": 394128000, "total_liabilities": 772905000, "total_equity": -29292000, "shares_outstanding": 131679000, "goodwill_and_intangibles": 252359000 }, "cash_flow": { "operating_cash_flow": 35569000, "capital_expenditure": 206000, "free_cash_flow": 35775000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150579, "ticker_id": 7761, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19216000", "ebitda": "24642000", "netIncome": "2579000", "grossProfit": "75873000", "depreciation": "None", "totalRevenue": "119295000", "costOfRevenue": "43422000", "interestIncome": "396000", "incomeBeforeTax": "7160000", "interestExpense": "12056000", "operatingIncome": "5049000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1087000", "reportedCurrency": "USD", "netInterestIncome": "-11660000", "nonInterestIncome": "None", "operatingExpenses": "70824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13076000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5426000", "sellingGeneralAndAdministrative": "30890000", "netIncomeFromContinuingOperations": "8247000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "770717000", "longTermDebt": "394128000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "60452000", "reportedCurrency": "USD", "retainedEarnings": "-633933000", "totalLiabilities": "772905000", "otherCurrentAssets": "36405000", "totalCurrentAssets": "284737000", "currentLongTermDebt": "None", "longTermInvestments": "200191000", "shortTermInvestments": "4927000", "currentNetReceivables": "63919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "485980000", "currentAccountsPayable": "7027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394128000", "totalShareholderEquity": "-29292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74252000", "totalCurrentLiabilities": "292130000", "otherNonCurrentLiabilities": "18580000", "totalNonCurrentLiabilities": "480775000", "cashAndShortTermInvestments": "179486000", "commonStockSharesOutstanding": "131679000", "intangibleAssetsExcludingGoodwill": "60452000", "cashAndCashEquivalentsAtCarryingValue": "179486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8247000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35569000", "capitalExpenditures": "206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7782000", "cashflowFromInvestment": "-5901000", "stockBasedCompensation": "8000000", "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": "5426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119295000, "cost_of_revenue": 43422000, "gross_profit": 75873000, "research_and_development": 13076000, "selling_general_admin": 30890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19216000, "depreciation_amortisation": 5426000, "ebitda": 24642000, "interest_expense": 12056000, "interest_income": null, "other_non_operating": null, "pretax_income": 7160000, "tax_provision": -1087000, "effective_tax_rate": null, "net_income": 2579000, "net_income_continuing_ops": 8247000, "net_income_to_common": 2579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179486000, "short_term_investments": 4927000, "net_receivables": 63919000, "inventory": null, "other_current_assets": null, "total_current_assets": 284737000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 60452000, "goodwill_and_intangibles": 252359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 485980000, "total_assets": 770717000, "short_term_debt": null, "accounts_payable": 7027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292130000, "long_term_debt": 394128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480775000, "total_liabilities": 772905000, "total_debt": 394128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633933000, "total_equity": -29292000, "shares_outstanding": 131679000, "operating_cash_flow": 35569000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7782000, "free_cash_flow": 35775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19216000", "ebitda": "24642000", "netIncome": "2579000", "grossProfit": "75873000", "depreciation": "None", "totalRevenue": "119295000", "costOfRevenue": "43422000", "interestIncome": "396000", "incomeBeforeTax": "7160000", "interestExpense": "12056000", "operatingIncome": "5049000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1087000", "reportedCurrency": "USD", "netInterestIncome": "-11660000", "nonInterestIncome": "None", "operatingExpenses": "70824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13076000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5426000", "sellingGeneralAndAdministrative": "30890000", "netIncomeFromContinuingOperations": "8247000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "770717000", "longTermDebt": "394128000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "60452000", "reportedCurrency": "USD", "retainedEarnings": "-633933000", "totalLiabilities": "772905000", "otherCurrentAssets": "36405000", "totalCurrentAssets": "284737000", "currentLongTermDebt": "None", "longTermInvestments": "200191000", "shortTermInvestments": "4927000", "currentNetReceivables": "63919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "485980000", "currentAccountsPayable": "7027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394128000", "totalShareholderEquity": "-29292000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74252000", "totalCurrentLiabilities": "292130000", "otherNonCurrentLiabilities": "18580000", "totalNonCurrentLiabilities": "480775000", "cashAndShortTermInvestments": "179486000", "commonStockSharesOutstanding": "131679000", "intangibleAssetsExcludingGoodwill": "60452000", "cashAndCashEquivalentsAtCarryingValue": "179486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8247000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35569000", "capitalExpenditures": "206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7782000", "cashflowFromInvestment": "-5901000", "stockBasedCompensation": "8000000", "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": "5426000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 104745000, "cost_of_revenue": 39297000, "gross_profit": 65448000, "ebit": 15885000, "ebitda": 21870000, "pretax_income": 4639000, "tax_provision": 903000, "net_income": 8395000, "net_income_to_common": 8395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148794000, "total_current_assets": 318166000, "total_assets": 802283000, "short_term_debt": null, "long_term_debt": 409160000, "total_debt": 409160000, "total_liabilities": 834332000, "total_equity": -52418000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 256268000 }, "cash_flow": { "operating_cash_flow": -11178000, "capital_expenditure": 3346000, "free_cash_flow": -7832000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150580, "ticker_id": 7761, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15885000", "ebitda": "21870000", "netIncome": "8395000", "grossProfit": "65448000", "depreciation": "None", "totalRevenue": "104745000", "costOfRevenue": "39297000", "interestIncome": "418000", "incomeBeforeTax": "4639000", "interestExpense": "11246000", "operatingIncome": "-1266000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "-10828000", "nonInterestIncome": "None", "operatingExpenses": "66714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13201000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5985000", "sellingGeneralAndAdministrative": "23997000", "netIncomeFromContinuingOperations": "3736000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "802283000", "longTermDebt": "409160000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "64361000", "reportedCurrency": "USD", "retainedEarnings": "-636512000", "totalLiabilities": "834332000", "otherCurrentAssets": "51329000", "totalCurrentAssets": "318166000", "currentLongTermDebt": "None", "longTermInvestments": "196458000", "shortTermInvestments": "5191000", "currentNetReceivables": "112852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "484117000", "currentAccountsPayable": "7128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409160000", "totalShareholderEquity": "-52418000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78323000", "totalCurrentLiabilities": "320756000", "otherNonCurrentLiabilities": "32604000", "totalNonCurrentLiabilities": "513576000", "cashAndShortTermInvestments": "148794000", "commonStockSharesOutstanding": "113304000", "intangibleAssetsExcludingGoodwill": "64361000", "cashAndCashEquivalentsAtCarryingValue": "148794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11178000", "capitalExpenditures": "3346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000", "cashflowFromInvestment": "-19368000", "stockBasedCompensation": "4910000", "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": "5985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104745000, "cost_of_revenue": 39297000, "gross_profit": 65448000, "research_and_development": 13201000, "selling_general_admin": 23997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15885000, "depreciation_amortisation": 5985000, "ebitda": 21870000, "interest_expense": 11246000, "interest_income": null, "other_non_operating": null, "pretax_income": 4639000, "tax_provision": 903000, "effective_tax_rate": null, "net_income": 8395000, "net_income_continuing_ops": 3736000, "net_income_to_common": 8395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148794000, "short_term_investments": 5191000, "net_receivables": 112852000, "inventory": null, "other_current_assets": null, "total_current_assets": 318166000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 64361000, "goodwill_and_intangibles": 256268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 484117000, "total_assets": 802283000, "short_term_debt": null, "accounts_payable": 7128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320756000, "long_term_debt": 409160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 513576000, "total_liabilities": 834332000, "total_debt": 409160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -636512000, "total_equity": -52418000, "shares_outstanding": 113304000, "operating_cash_flow": -11178000, "stock_based_compensation": 4910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229000, "free_cash_flow": -7832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15885000", "ebitda": "21870000", "netIncome": "8395000", "grossProfit": "65448000", "depreciation": "None", "totalRevenue": "104745000", "costOfRevenue": "39297000", "interestIncome": "418000", "incomeBeforeTax": "4639000", "interestExpense": "11246000", "operatingIncome": "-1266000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "-10828000", "nonInterestIncome": "None", "operatingExpenses": "66714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13201000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5985000", "sellingGeneralAndAdministrative": "23997000", "netIncomeFromContinuingOperations": "3736000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "802283000", "longTermDebt": "409160000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "64361000", "reportedCurrency": "USD", "retainedEarnings": "-636512000", "totalLiabilities": "834332000", "otherCurrentAssets": "51329000", "totalCurrentAssets": "318166000", "currentLongTermDebt": "None", "longTermInvestments": "196458000", "shortTermInvestments": "5191000", "currentNetReceivables": "112852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "484117000", "currentAccountsPayable": "7128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409160000", "totalShareholderEquity": "-52418000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78323000", "totalCurrentLiabilities": "320756000", "otherNonCurrentLiabilities": "32604000", "totalNonCurrentLiabilities": "513576000", "cashAndShortTermInvestments": "148794000", "commonStockSharesOutstanding": "113304000", "intangibleAssetsExcludingGoodwill": "64361000", "cashAndCashEquivalentsAtCarryingValue": "148794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11178000", "capitalExpenditures": "3346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000", "cashflowFromInvestment": "-19368000", "stockBasedCompensation": "4910000", "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": "5985000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 100361000, "cost_of_revenue": 11061000, "gross_profit": 89300000, "ebit": 42686000, "ebitda": 49640000, "pretax_income": 31908000, "tax_provision": 1434000, "net_income": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167643000, "total_current_assets": 365127000, "total_assets": 813968000, "short_term_debt": 150000, "long_term_debt": 403788000, "total_debt": 403938000, "total_liabilities": 857193000, "total_equity": -43225000, "shares_outstanding": 99585000, "goodwill_and_intangibles": 260653000 }, "cash_flow": { "operating_cash_flow": -26602000, "capital_expenditure": 3874000, "free_cash_flow": -22728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150581, "ticker_id": 7761, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42686000", "ebitda": "49640000", "netIncome": "30474000", "grossProfit": "89300000", "depreciation": "None", "totalRevenue": "100361000", "costOfRevenue": "11061000", "interestIncome": "461000", "incomeBeforeTax": "31908000", "interestExpense": "10778000", "operatingIncome": "25080000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1434000", "reportedCurrency": "USD", "netInterestIncome": "-10317000", "nonInterestIncome": "None", "operatingExpenses": "64220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12064000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6954000", "sellingGeneralAndAdministrative": "22902000", "netIncomeFromContinuingOperations": "30474000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "813968000", "longTermDebt": "403788000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68746000", "reportedCurrency": "USD", "retainedEarnings": "-754855000", "totalLiabilities": "857193000", "otherCurrentAssets": "61976000", "totalCurrentAssets": "365127000", "currentLongTermDebt": "150000", "longTermInvestments": "158652000", "shortTermInvestments": "24099000", "currentNetReceivables": "111409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448841000", "currentAccountsPayable": "4538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403938000", "totalShareholderEquity": "-43225000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160799000", "totalCurrentLiabilities": "414156000", "otherNonCurrentLiabilities": "39249000", "totalNonCurrentLiabilities": "443037000", "cashAndShortTermInvestments": "167643000", "commonStockSharesOutstanding": "99585000", "intangibleAssetsExcludingGoodwill": "68746000", "cashAndCashEquivalentsAtCarryingValue": "167643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30474000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26602000", "capitalExpenditures": "3874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442000", "cashflowFromInvestment": "7148000", "stockBasedCompensation": "7973000", "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": "6954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100361000, "cost_of_revenue": 11061000, "gross_profit": 89300000, "research_and_development": 12064000, "selling_general_admin": 22902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42686000, "depreciation_amortisation": 6954000, "ebitda": 49640000, "interest_expense": 10778000, "interest_income": null, "other_non_operating": null, "pretax_income": 31908000, "tax_provision": 1434000, "effective_tax_rate": null, "net_income": 30474000, "net_income_continuing_ops": 30474000, "net_income_to_common": 30474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167643000, "short_term_investments": 24099000, "net_receivables": 111409000, "inventory": null, "other_current_assets": null, "total_current_assets": 365127000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 68746000, "goodwill_and_intangibles": 260653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448841000, "total_assets": 813968000, "short_term_debt": 150000, "accounts_payable": 4538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414156000, "long_term_debt": 403788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443037000, "total_liabilities": 857193000, "total_debt": 403938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -754855000, "total_equity": -43225000, "shares_outstanding": 99585000, "operating_cash_flow": -26602000, "stock_based_compensation": 7973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -442000, "free_cash_flow": -22728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42686000", "ebitda": "49640000", "netIncome": "30474000", "grossProfit": "89300000", "depreciation": "None", "totalRevenue": "100361000", "costOfRevenue": "11061000", "interestIncome": "461000", "incomeBeforeTax": "31908000", "interestExpense": "10778000", "operatingIncome": "25080000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1434000", "reportedCurrency": "USD", "netInterestIncome": "-10317000", "nonInterestIncome": "None", "operatingExpenses": "64220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12064000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6954000", "sellingGeneralAndAdministrative": "22902000", "netIncomeFromContinuingOperations": "30474000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "813968000", "longTermDebt": "403788000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "68746000", "reportedCurrency": "USD", "retainedEarnings": "-754855000", "totalLiabilities": "857193000", "otherCurrentAssets": "61976000", "totalCurrentAssets": "365127000", "currentLongTermDebt": "150000", "longTermInvestments": "158652000", "shortTermInvestments": "24099000", "currentNetReceivables": "111409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448841000", "currentAccountsPayable": "4538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403938000", "totalShareholderEquity": "-43225000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160799000", "totalCurrentLiabilities": "414156000", "otherNonCurrentLiabilities": "39249000", "totalNonCurrentLiabilities": "443037000", "cashAndShortTermInvestments": "167643000", "commonStockSharesOutstanding": "99585000", "intangibleAssetsExcludingGoodwill": "68746000", "cashAndCashEquivalentsAtCarryingValue": "167643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30474000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26602000", "capitalExpenditures": "3874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442000", "cashflowFromInvestment": "7148000", "stockBasedCompensation": "7973000", "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": "6954000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 111200000, "cost_of_revenue": 47076000, "gross_profit": 64124000, "ebit": 24844000, "ebitda": 30893000, "pretax_income": 14199000, "tax_provision": -183000, "net_income": 14382000, "net_income_to_common": 14382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206728000, "total_current_assets": 406870000, "total_assets": 867264000, "short_term_debt": 150000, "long_term_debt": 398882000, "total_debt": 399032000, "total_liabilities": 944307000, "total_equity": -77043000, "shares_outstanding": 99193000, "goodwill_and_intangibles": 265180000 }, "cash_flow": { "operating_cash_flow": 12425000, "capital_expenditure": 3377000, "free_cash_flow": 15802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150583, "ticker_id": 7761, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24844000", "ebitda": "30893000", "netIncome": "14382000", "grossProfit": "64124000", "depreciation": "None", "totalRevenue": "111200000", "costOfRevenue": "47076000", "interestIncome": "492000", "incomeBeforeTax": "14199000", "interestExpense": "10645000", "operatingIncome": "-2504000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-183000", "reportedCurrency": "USD", "netInterestIncome": "-10153000", "nonInterestIncome": "None", "operatingExpenses": "66628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6049000", "sellingGeneralAndAdministrative": "24875000", "netIncomeFromContinuingOperations": "14382000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "867264000", "longTermDebt": "398882000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "73273000", "reportedCurrency": "USD", "retainedEarnings": "-785359000", "totalLiabilities": "944307000", "otherCurrentAssets": "43552000", "totalCurrentAssets": "406870000", "currentLongTermDebt": "150000", "longTermInvestments": "165935000", "shortTermInvestments": "31843000", "currentNetReceivables": "124747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "460394000", "currentAccountsPayable": "5145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399032000", "totalShareholderEquity": "-77043000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234435000", "totalCurrentLiabilities": "491507000", "otherNonCurrentLiabilities": "53918000", "totalNonCurrentLiabilities": "452800000", "cashAndShortTermInvestments": "206728000", "commonStockSharesOutstanding": "99193000", "intangibleAssetsExcludingGoodwill": "73273000", "cashAndCashEquivalentsAtCarryingValue": "206728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12425000", "capitalExpenditures": "3377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20139000", "cashflowFromInvestment": "-60973000", "stockBasedCompensation": "6735000", "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": "6049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111200000, "cost_of_revenue": 47076000, "gross_profit": 64124000, "research_and_development": 14559000, "selling_general_admin": 24875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24844000, "depreciation_amortisation": 6049000, "ebitda": 30893000, "interest_expense": 10645000, "interest_income": null, "other_non_operating": null, "pretax_income": 14199000, "tax_provision": -183000, "effective_tax_rate": null, "net_income": 14382000, "net_income_continuing_ops": 14382000, "net_income_to_common": 14382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206728000, "short_term_investments": 31843000, "net_receivables": 124747000, "inventory": null, "other_current_assets": null, "total_current_assets": 406870000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 73273000, "goodwill_and_intangibles": 265180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 460394000, "total_assets": 867264000, "short_term_debt": 150000, "accounts_payable": 5145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 491507000, "long_term_debt": 398882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 452800000, "total_liabilities": 944307000, "total_debt": 399032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -785359000, "total_equity": -77043000, "shares_outstanding": 99193000, "operating_cash_flow": 12425000, "stock_based_compensation": 6735000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20139000, "free_cash_flow": 15802000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24844000", "ebitda": "30893000", "netIncome": "14382000", "grossProfit": "64124000", "depreciation": "None", "totalRevenue": "111200000", "costOfRevenue": "47076000", "interestIncome": "492000", "incomeBeforeTax": "14199000", "interestExpense": "10645000", "operatingIncome": "-2504000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-183000", "reportedCurrency": "USD", "netInterestIncome": "-10153000", "nonInterestIncome": "None", "operatingExpenses": "66628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6049000", "sellingGeneralAndAdministrative": "24875000", "netIncomeFromContinuingOperations": "14382000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "867264000", "longTermDebt": "398882000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "73273000", "reportedCurrency": "USD", "retainedEarnings": "-785359000", "totalLiabilities": "944307000", "otherCurrentAssets": "43552000", "totalCurrentAssets": "406870000", "currentLongTermDebt": "150000", "longTermInvestments": "165935000", "shortTermInvestments": "31843000", "currentNetReceivables": "124747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "460394000", "currentAccountsPayable": "5145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "399032000", "totalShareholderEquity": "-77043000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234435000", "totalCurrentLiabilities": "491507000", "otherNonCurrentLiabilities": "53918000", "totalNonCurrentLiabilities": "452800000", "cashAndShortTermInvestments": "206728000", "commonStockSharesOutstanding": "99193000", "intangibleAssetsExcludingGoodwill": "73273000", "cashAndCashEquivalentsAtCarryingValue": "206728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12425000", "capitalExpenditures": "3377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20139000", "cashflowFromInvestment": "-60973000", "stockBasedCompensation": "6735000", "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": "6049000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 110844000, "cost_of_revenue": 94046000, "gross_profit": 16798000, "ebit": -53309000, "ebitda": -47107000, "pretax_income": -63635000, "tax_provision": 688000, "net_income": -64323000, "net_income_to_common": -64323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274246000, "total_current_assets": 480131000, "total_assets": 876106000, "short_term_debt": 150000, "long_term_debt": 436635000, "total_debt": 436785000, "total_liabilities": 978015000, "total_equity": -101909000, "shares_outstanding": 99193000, "goodwill_and_intangibles": 269707000 }, "cash_flow": { "operating_cash_flow": -25970000, "capital_expenditure": 3188000, "free_cash_flow": -22782000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150584, "ticker_id": 7761, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53309000", "ebitda": "-47107000", "netIncome": "-64323000", "grossProfit": "16798000", "depreciation": "None", "totalRevenue": "110844000", "costOfRevenue": "94046000", "interestIncome": "360000", "incomeBeforeTax": "-63635000", "interestExpense": "10326000", "operatingIncome": "-52479000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "688000", "reportedCurrency": "USD", "netInterestIncome": "-9966000", "nonInterestIncome": "None", "operatingExpenses": "69277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12927000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6202000", "sellingGeneralAndAdministrative": "23153000", "netIncomeFromContinuingOperations": "-64323000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "876106000", "longTermDebt": "436635000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "77800000", "reportedCurrency": "USD", "retainedEarnings": "-799741000", "totalLiabilities": "978015000", "otherCurrentAssets": "45566000", "totalCurrentAssets": "480131000", "currentLongTermDebt": "150000", "longTermInvestments": "101409000", "shortTermInvestments": "34152000", "currentNetReceivables": "126167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395975000", "currentAccountsPayable": "3134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436785000", "totalShareholderEquity": "-101909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245956000", "totalCurrentLiabilities": "486922000", "otherNonCurrentLiabilities": "54458000", "totalNonCurrentLiabilities": "491093000", "cashAndShortTermInvestments": "274246000", "commonStockSharesOutstanding": "99193000", "intangibleAssetsExcludingGoodwill": "77800000", "cashAndCashEquivalentsAtCarryingValue": "274246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25970000", "capitalExpenditures": "3188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-625000", "cashflowFromInvestment": "-3933000", "stockBasedCompensation": "7105000", "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": "6202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110844000, "cost_of_revenue": 94046000, "gross_profit": 16798000, "research_and_development": 12927000, "selling_general_admin": 23153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53309000, "depreciation_amortisation": 6202000, "ebitda": -47107000, "interest_expense": 10326000, "interest_income": null, "other_non_operating": null, "pretax_income": -63635000, "tax_provision": 688000, "effective_tax_rate": null, "net_income": -64323000, "net_income_continuing_ops": -64323000, "net_income_to_common": -64323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274246000, "short_term_investments": 34152000, "net_receivables": 126167000, "inventory": null, "other_current_assets": null, "total_current_assets": 480131000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 77800000, "goodwill_and_intangibles": 269707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395975000, "total_assets": 876106000, "short_term_debt": 150000, "accounts_payable": 3134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486922000, "long_term_debt": 436635000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491093000, "total_liabilities": 978015000, "total_debt": 436785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -799741000, "total_equity": -101909000, "shares_outstanding": 99193000, "operating_cash_flow": -25970000, "stock_based_compensation": 7105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3933000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -625000, "free_cash_flow": -22782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-53309000", "ebitda": "-47107000", "netIncome": "-64323000", "grossProfit": "16798000", "depreciation": "None", "totalRevenue": "110844000", "costOfRevenue": "94046000", "interestIncome": "360000", "incomeBeforeTax": "-63635000", "interestExpense": "10326000", "operatingIncome": "-52479000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "688000", "reportedCurrency": "USD", "netInterestIncome": "-9966000", "nonInterestIncome": "None", "operatingExpenses": "69277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12927000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6202000", "sellingGeneralAndAdministrative": "23153000", "netIncomeFromContinuingOperations": "-64323000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "876106000", "longTermDebt": "436635000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "77800000", "reportedCurrency": "USD", "retainedEarnings": "-799741000", "totalLiabilities": "978015000", "otherCurrentAssets": "45566000", "totalCurrentAssets": "480131000", "currentLongTermDebt": "150000", "longTermInvestments": "101409000", "shortTermInvestments": "34152000", "currentNetReceivables": "126167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395975000", "currentAccountsPayable": "3134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436785000", "totalShareholderEquity": "-101909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245956000", "totalCurrentLiabilities": "486922000", "otherNonCurrentLiabilities": "54458000", "totalNonCurrentLiabilities": "491093000", "cashAndShortTermInvestments": "274246000", "commonStockSharesOutstanding": "99193000", "intangibleAssetsExcludingGoodwill": "77800000", "cashAndCashEquivalentsAtCarryingValue": "274246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25970000", "capitalExpenditures": "3188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-625000", "cashflowFromInvestment": "-3933000", "stockBasedCompensation": "7105000", "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": "6202000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 115443000, "cost_of_revenue": 78366000, "gross_profit": 37077000, "ebit": -2397000, "ebitda": 3920000, "pretax_income": -13184000, "tax_provision": 178000, "net_income": -13362000, "net_income_to_common": -13362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279073000, "total_current_assets": 480376000, "total_assets": 881113000, "short_term_debt": 150000, "long_term_debt": 432082000, "total_debt": 432232000, "total_liabilities": 924971000, "total_equity": -43858000, "shares_outstanding": 97512000, "goodwill_and_intangibles": 274412000 }, "cash_flow": { "operating_cash_flow": 8465000, "capital_expenditure": 2356000, "free_cash_flow": 10821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150585, "ticker_id": 7761, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2397000", "ebitda": "3920000", "netIncome": "-13362000", "grossProfit": "37077000", "depreciation": "None", "totalRevenue": "115443000", "costOfRevenue": "78366000", "interestIncome": "434000", "incomeBeforeTax": "-13184000", "interestExpense": "10787000", "operatingIncome": "-34668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "178000", "reportedCurrency": "USD", "netInterestIncome": "-10353000", "nonInterestIncome": "None", "operatingExpenses": "71745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12292000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6317000", "sellingGeneralAndAdministrative": "25505000", "netIncomeFromContinuingOperations": "-13362000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "881113000", "longTermDebt": "432082000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "82505000", "reportedCurrency": "USD", "retainedEarnings": "-735418000", "totalLiabilities": "924971000", "otherCurrentAssets": "73908000", "totalCurrentAssets": "480376000", "currentLongTermDebt": "150000", "longTermInvestments": "102941000", "shortTermInvestments": "31175000", "currentNetReceivables": "96220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400737000", "currentAccountsPayable": "5250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432232000", "totalShareholderEquity": "-43858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "206768000", "totalCurrentLiabilities": "443979000", "otherNonCurrentLiabilities": "48910000", "totalNonCurrentLiabilities": "480992000", "cashAndShortTermInvestments": "279073000", "commonStockSharesOutstanding": "97512000", "intangibleAssetsExcludingGoodwill": "82505000", "cashAndCashEquivalentsAtCarryingValue": "279073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13362000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8465000", "capitalExpenditures": "2356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2501000", "cashflowFromInvestment": "12697000", "stockBasedCompensation": "5368000", "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": "6317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115443000, "cost_of_revenue": 78366000, "gross_profit": 37077000, "research_and_development": 12292000, "selling_general_admin": 25505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2397000, "depreciation_amortisation": 6317000, "ebitda": 3920000, "interest_expense": 10787000, "interest_income": null, "other_non_operating": null, "pretax_income": -13184000, "tax_provision": 178000, "effective_tax_rate": null, "net_income": -13362000, "net_income_continuing_ops": -13362000, "net_income_to_common": -13362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279073000, "short_term_investments": 31175000, "net_receivables": 96220000, "inventory": null, "other_current_assets": null, "total_current_assets": 480376000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 82505000, "goodwill_and_intangibles": 274412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400737000, "total_assets": 881113000, "short_term_debt": 150000, "accounts_payable": 5250000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443979000, "long_term_debt": 432082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480992000, "total_liabilities": 924971000, "total_debt": 432232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -735418000, "total_equity": -43858000, "shares_outstanding": 97512000, "operating_cash_flow": 8465000, "stock_based_compensation": 5368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2356000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12697000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2501000, "free_cash_flow": 10821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2397000", "ebitda": "3920000", "netIncome": "-13362000", "grossProfit": "37077000", "depreciation": "None", "totalRevenue": "115443000", "costOfRevenue": "78366000", "interestIncome": "434000", "incomeBeforeTax": "-13184000", "interestExpense": "10787000", "operatingIncome": "-34668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "178000", "reportedCurrency": "USD", "netInterestIncome": "-10353000", "nonInterestIncome": "None", "operatingExpenses": "71745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12292000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6317000", "sellingGeneralAndAdministrative": "25505000", "netIncomeFromContinuingOperations": "-13362000" }, "balance": { "goodwill": "191907000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "881113000", "longTermDebt": "432082000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "82505000", "reportedCurrency": "USD", "retainedEarnings": "-735418000", "totalLiabilities": "924971000", "otherCurrentAssets": "73908000", "totalCurrentAssets": "480376000", "currentLongTermDebt": "150000", "longTermInvestments": "102941000", "shortTermInvestments": "31175000", "currentNetReceivables": "96220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400737000", "currentAccountsPayable": "5250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432232000", "totalShareholderEquity": "-43858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "206768000", "totalCurrentLiabilities": "443979000", "otherNonCurrentLiabilities": "48910000", "totalNonCurrentLiabilities": "480992000", "cashAndShortTermInvestments": "279073000", "commonStockSharesOutstanding": "97512000", "intangibleAssetsExcludingGoodwill": "82505000", "cashAndCashEquivalentsAtCarryingValue": "279073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13362000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8465000", "capitalExpenditures": "2356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2501000", "cashflowFromInvestment": "12697000", "stockBasedCompensation": "5368000", "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": "6317000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 114612000, "cost_of_revenue": 34677000, "gross_profit": 79935000, "ebit": 8700000, "ebitda": 14614000, "pretax_income": -1898000, "tax_provision": 588000, "net_income": -2486000, "net_income_to_common": -2486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258418000, "total_current_assets": 481078000, "total_assets": 899393000, "short_term_debt": 244000, "long_term_debt": 435495000, "total_debt": 435739000, "total_liabilities": 935076000, "total_equity": -35683000, "shares_outstanding": 96896000, "goodwill_and_intangibles": 279123000 }, "cash_flow": { "operating_cash_flow": -152986000, "capital_expenditure": 75000, "free_cash_flow": -152911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150586, "ticker_id": 7761, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8700000", "ebitda": "14614000", "netIncome": "-2486000", "grossProfit": "79935000", "depreciation": "None", "totalRevenue": "114612000", "costOfRevenue": "34677000", "interestIncome": "None", "incomeBeforeTax": "-1898000", "interestExpense": "10598000", "operatingIncome": "7380000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "588000", "reportedCurrency": "USD", "netInterestIncome": "-6703000", "nonInterestIncome": "None", "operatingExpenses": "72555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14611000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5914000", "sellingGeneralAndAdministrative": "25925000", "netIncomeFromContinuingOperations": "-2486000" }, "balance": { "goodwill": "191907000", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "899393000", "longTermDebt": "435495000", "shortTermDebt": "244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "87216000", "reportedCurrency": "USD", "retainedEarnings": "-722056000", "totalLiabilities": "935076000", "otherCurrentAssets": "79202000", "totalCurrentAssets": "481078000", "currentLongTermDebt": "244000", "longTermInvestments": "103588000", "shortTermInvestments": "35588000", "currentNetReceivables": "107870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418315000", "currentAccountsPayable": "8761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435739000", "totalShareholderEquity": "-35683000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "204464000", "totalCurrentLiabilities": "462152000", "otherNonCurrentLiabilities": "37429000", "totalNonCurrentLiabilities": "472924000", "cashAndShortTermInvestments": "258418000", "commonStockSharesOutstanding": "96896000", "intangibleAssetsExcludingGoodwill": "87216000", "cashAndCashEquivalentsAtCarryingValue": "258418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-102940000", "operatingCashflow": "-152986000", "capitalExpenditures": "75000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110554000", "cashflowFromInvestment": "-22050000", "stockBasedCompensation": "432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114612000, "cost_of_revenue": 34677000, "gross_profit": 79935000, "research_and_development": 14611000, "selling_general_admin": 25925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8700000, "depreciation_amortisation": 5914000, "ebitda": 14614000, "interest_expense": 10598000, "interest_income": null, "other_non_operating": null, "pretax_income": -1898000, "tax_provision": 588000, "effective_tax_rate": null, "net_income": -2486000, "net_income_continuing_ops": -2486000, "net_income_to_common": -2486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258418000, "short_term_investments": 35588000, "net_receivables": 107870000, "inventory": 1, "other_current_assets": null, "total_current_assets": 481078000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 87216000, "goodwill_and_intangibles": 279123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418315000, "total_assets": 899393000, "short_term_debt": 244000, "accounts_payable": 8761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462152000, "long_term_debt": 435495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472924000, "total_liabilities": 935076000, "total_debt": 435739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -722056000, "total_equity": -35683000, "shares_outstanding": 96896000, "operating_cash_flow": -152986000, "stock_based_compensation": 432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22050000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110554000, "free_cash_flow": -152911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8700000", "ebitda": "14614000", "netIncome": "-2486000", "grossProfit": "79935000", "depreciation": "None", "totalRevenue": "114612000", "costOfRevenue": "34677000", "interestIncome": "None", "incomeBeforeTax": "-1898000", "interestExpense": "10598000", "operatingIncome": "7380000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "588000", "reportedCurrency": "USD", "netInterestIncome": "-6703000", "nonInterestIncome": "None", "operatingExpenses": "72555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14611000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5914000", "sellingGeneralAndAdministrative": "25925000", "netIncomeFromContinuingOperations": "-2486000" }, "balance": { "goodwill": "191907000", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "899393000", "longTermDebt": "435495000", "shortTermDebt": "244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "87216000", "reportedCurrency": "USD", "retainedEarnings": "-722056000", "totalLiabilities": "935076000", "otherCurrentAssets": "79202000", "totalCurrentAssets": "481078000", "currentLongTermDebt": "244000", "longTermInvestments": "103588000", "shortTermInvestments": "35588000", "currentNetReceivables": "107870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418315000", "currentAccountsPayable": "8761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435739000", "totalShareholderEquity": "-35683000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "204464000", "totalCurrentLiabilities": "462152000", "otherNonCurrentLiabilities": "37429000", "totalNonCurrentLiabilities": "472924000", "cashAndShortTermInvestments": "258418000", "commonStockSharesOutstanding": "96896000", "intangibleAssetsExcludingGoodwill": "87216000", "cashAndCashEquivalentsAtCarryingValue": "258418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-102940000", "operatingCashflow": "-152986000", "capitalExpenditures": "75000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110554000", "cashflowFromInvestment": "-22050000", "stockBasedCompensation": "432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5914000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 129556000, "cost_of_revenue": 52961000, "gross_profit": 76595000, "ebit": 4639000, "ebitda": 10911000, "pretax_income": -5628000, "tax_provision": 116000, "net_income": -5744000, "net_income_to_common": -5744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343008000, "total_current_assets": 561755000, "total_assets": 967384000, "short_term_debt": 1647000, "long_term_debt": 431186000, "total_debt": 432833000, "total_liabilities": 1004564000, "total_equity": -37180000, "shares_outstanding": 96366613, "goodwill_and_intangibles": 283859000 }, "cash_flow": { "operating_cash_flow": 83635000, "capital_expenditure": 104000, "free_cash_flow": 83739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150588, "ticker_id": 7761, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4639000", "ebitda": "10911000", "netIncome": "-5744000", "grossProfit": "76595000", "depreciation": "None", "totalRevenue": "129556000", "costOfRevenue": "52961000", "interestIncome": "1179000", "incomeBeforeTax": "-5628000", "interestExpense": "10267000", "operatingIncome": "199000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-10267000", "nonInterestIncome": "None", "operatingExpenses": "76396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14446000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6272000", "sellingGeneralAndAdministrative": "28659000", "netIncomeFromContinuingOperations": "-5744000" }, "balance": { "goodwill": "191907000", "inventory": "18706000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "967384000", "longTermDebt": "431186000", "shortTermDebt": "1647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "91952000", "reportedCurrency": "USD", "retainedEarnings": "-719571000", "totalLiabilities": "1004564000", "otherCurrentAssets": "64687000", "totalCurrentAssets": "561755000", "currentLongTermDebt": "1647000", "longTermInvestments": "86689000", "shortTermInvestments": "28679000", "currentNetReceivables": "125381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405629000", "currentAccountsPayable": "9054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434730000", "totalShareholderEquity": "-37180000", "capitalLeaseObligations": "1897000", "otherCurrentLiabilities": "245639000", "totalCurrentLiabilities": "521823000", "otherNonCurrentLiabilities": "23261000", "totalNonCurrentLiabilities": "482741000", "cashAndShortTermInvestments": "343008000", "commonStockSharesOutstanding": "96366613", "intangibleAssetsExcludingGoodwill": "91952000", "cashAndCashEquivalentsAtCarryingValue": "343008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "107449000", "operatingCashflow": "83635000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518000", "cashflowFromInvestment": "-26253000", "stockBasedCompensation": "6979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129556000, "cost_of_revenue": 52961000, "gross_profit": 76595000, "research_and_development": 14446000, "selling_general_admin": 28659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4639000, "depreciation_amortisation": 6272000, "ebitda": 10911000, "interest_expense": 10267000, "interest_income": null, "other_non_operating": null, "pretax_income": -5628000, "tax_provision": 116000, "effective_tax_rate": null, "net_income": -5744000, "net_income_continuing_ops": -5744000, "net_income_to_common": -5744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343008000, "short_term_investments": 28679000, "net_receivables": 125381000, "inventory": 18706000, "other_current_assets": null, "total_current_assets": 561755000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 91952000, "goodwill_and_intangibles": 283859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 405629000, "total_assets": 967384000, "short_term_debt": 1647000, "accounts_payable": 9054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521823000, "long_term_debt": 431186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482741000, "total_liabilities": 1004564000, "total_debt": 432833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -719571000, "total_equity": -37180000, "shares_outstanding": 96366613, "operating_cash_flow": 83635000, "stock_based_compensation": 6979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -518000, "free_cash_flow": 83739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4639000", "ebitda": "10911000", "netIncome": "-5744000", "grossProfit": "76595000", "depreciation": "None", "totalRevenue": "129556000", "costOfRevenue": "52961000", "interestIncome": "1179000", "incomeBeforeTax": "-5628000", "interestExpense": "10267000", "operatingIncome": "199000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-10267000", "nonInterestIncome": "None", "operatingExpenses": "76396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14446000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6272000", "sellingGeneralAndAdministrative": "28659000", "netIncomeFromContinuingOperations": "-5744000" }, "balance": { "goodwill": "191907000", "inventory": "18706000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "967384000", "longTermDebt": "431186000", "shortTermDebt": "1647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "91952000", "reportedCurrency": "USD", "retainedEarnings": "-719571000", "totalLiabilities": "1004564000", "otherCurrentAssets": "64687000", "totalCurrentAssets": "561755000", "currentLongTermDebt": "1647000", "longTermInvestments": "86689000", "shortTermInvestments": "28679000", "currentNetReceivables": "125381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405629000", "currentAccountsPayable": "9054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434730000", "totalShareholderEquity": "-37180000", "capitalLeaseObligations": "1897000", "otherCurrentLiabilities": "245639000", "totalCurrentLiabilities": "521823000", "otherNonCurrentLiabilities": "23261000", "totalNonCurrentLiabilities": "482741000", "cashAndShortTermInvestments": "343008000", "commonStockSharesOutstanding": "96366613", "intangibleAssetsExcludingGoodwill": "91952000", "cashAndCashEquivalentsAtCarryingValue": "343008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "107449000", "operatingCashflow": "83635000", "capitalExpenditures": "104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518000", "cashflowFromInvestment": "-26253000", "stockBasedCompensation": "6979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6300000", "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": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "income_statement": { "revenue": 98765000, "cost_of_revenue": 81330000, "gross_profit": 17435000, "ebit": -78159000, "ebitda": -71945000, "pretax_income": -86934000, "tax_provision": 29000, "net_income": -86963000, "net_income_to_common": -86963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265573000, "total_current_assets": 657848000, "total_assets": 1047143000, "short_term_debt": 5439000, "long_term_debt": 426965000, "total_debt": 432404000, "total_liabilities": 1083885000, "total_equity": -36742000, "shares_outstanding": 95731850, "goodwill_and_intangibles": 288733000 }, "cash_flow": { "operating_cash_flow": 13254000, "capital_expenditure": 2624000, "free_cash_flow": 15878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150589, "ticker_id": 7761, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:47.610435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78159000", "ebitda": "-71945000", "netIncome": "-86963000", "grossProfit": "17435000", "depreciation": "None", "totalRevenue": "98765000", "costOfRevenue": "81330000", "interestIncome": "1377000", "incomeBeforeTax": "-86934000", "interestExpense": "8775000", "operatingIncome": "-159405000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-8775000", "nonInterestIncome": "None", "operatingExpenses": "176840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15495000", "otherNonOperatingIncome": "-2950000", "costofGoodsAndServicesSold": "81330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6214000", "sellingGeneralAndAdministrative": "22779000", "netIncomeFromContinuingOperations": "-86963000" }, "balance": { "goodwill": "191907000", "inventory": "39277000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1047143000", "longTermDebt": "426965000", "shortTermDebt": "5439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "96826000", "reportedCurrency": "USD", "retainedEarnings": "-713827000", "totalLiabilities": "1083885000", "otherCurrentAssets": "68942000", "totalCurrentAssets": "657848000", "currentLongTermDebt": "5439000", "longTermInvestments": "66579000", "shortTermInvestments": "26151000", "currentNetReceivables": "297182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389295000", "currentAccountsPayable": "9330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14768000", "shortLongTermDebtTotal": "434541000", "totalShareholderEquity": "-36742000", "capitalLeaseObligations": "2137000", "otherCurrentLiabilities": "332360000", "totalCurrentLiabilities": "603746000", "otherNonCurrentLiabilities": "23870000", "totalNonCurrentLiabilities": "480139000", "cashAndShortTermInvestments": "265573000", "commonStockSharesOutstanding": "95731850", "intangibleAssetsExcludingGoodwill": "96826000", "cashAndCashEquivalentsAtCarryingValue": "265573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4509000", "operatingCashflow": "13254000", "capitalExpenditures": "2624000", "changeInReceivables": "-1388000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100246000", "cashflowFromInvestment": "-2803000", "stockBasedCompensation": "6404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "110697000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98765000, "cost_of_revenue": 81330000, "gross_profit": 17435000, "research_and_development": 15495000, "selling_general_admin": 22779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78159000, "depreciation_amortisation": 6214000, "ebitda": -71945000, "interest_expense": 8775000, "interest_income": null, "other_non_operating": null, "pretax_income": -86934000, "tax_provision": 29000, "effective_tax_rate": null, "net_income": -86963000, "net_income_continuing_ops": -86963000, "net_income_to_common": -86963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265573000, "short_term_investments": 26151000, "net_receivables": 297182000, "inventory": 39277000, "other_current_assets": null, "total_current_assets": 657848000, "net_ppe": null, "goodwill": 191907000, "intangible_assets": 96826000, "goodwill_and_intangibles": 288733000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 389295000, "total_assets": 1047143000, "short_term_debt": 5439000, "accounts_payable": 9330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603746000, "long_term_debt": 426965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480139000, "total_liabilities": 1083885000, "total_debt": 432404000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -713827000, "total_equity": -36742000, "shares_outstanding": 95731850, "operating_cash_flow": 13254000, "stock_based_compensation": 6404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2803000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100246000, "free_cash_flow": 15878000, "net_change_in_cash": 110697000 }, "raw_data": { "income": { "ebit": "-78159000", "ebitda": "-71945000", "netIncome": "-86963000", "grossProfit": "17435000", "depreciation": "None", "totalRevenue": "98765000", "costOfRevenue": "81330000", "interestIncome": "1377000", "incomeBeforeTax": "-86934000", "interestExpense": "8775000", "operatingIncome": "-159405000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-8775000", "nonInterestIncome": "None", "operatingExpenses": "176840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15495000", "otherNonOperatingIncome": "-2950000", "costofGoodsAndServicesSold": "81330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6214000", "sellingGeneralAndAdministrative": "22779000", "netIncomeFromContinuingOperations": "-86963000" }, "balance": { "goodwill": "191907000", "inventory": "39277000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1047143000", "longTermDebt": "426965000", "shortTermDebt": "5439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "96826000", "reportedCurrency": "USD", "retainedEarnings": "-713827000", "totalLiabilities": "1083885000", "otherCurrentAssets": "68942000", "totalCurrentAssets": "657848000", "currentLongTermDebt": "5439000", "longTermInvestments": "66579000", "shortTermInvestments": "26151000", "currentNetReceivables": "297182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389295000", "currentAccountsPayable": "9330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14768000", "shortLongTermDebtTotal": "434541000", "totalShareholderEquity": "-36742000", "capitalLeaseObligations": "2137000", "otherCurrentLiabilities": "332360000", "totalCurrentLiabilities": "603746000", "otherNonCurrentLiabilities": "23870000", "totalNonCurrentLiabilities": "480139000", "cashAndShortTermInvestments": "265573000", "commonStockSharesOutstanding": "95731850", "intangibleAssetsExcludingGoodwill": "96826000", "cashAndCashEquivalentsAtCarryingValue": "265573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4509000", "operatingCashflow": "13254000", "capitalExpenditures": "2624000", "changeInReceivables": "-1388000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100246000", "cashflowFromInvestment": "-2803000", "stockBasedCompensation": "6404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "110697000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }