{ "ticker": { "uuid": "1f8b503c-f43d-4310-9d59-3a88d20bfe3a", "symbol": "RDI", "name": "Reading International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/1f8b503c-f43d-4310-9d59-3a88d20bfe3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f8b503c-f43d-4310-9d59-3a88d20bfe3a/" }, "ticker_metadata": { "id": 7965, "uuid": "1f8b503c-f43d-4310-9d59-3a88d20bfe3a", "symbol": "RDI", "name": "Reading International Inc", "asset_type": "equity", "market_cap": 39521500, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Reading International, Inc., focuses on the ownership, development and operation of real estate and entertainment in the United States, Australia and New Zealand. The company is headquartered in Culver City, California.", "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": "1f8b503c-f43d-4310-9d59-3a88d20bfe3a", "symbol": "RDI", "name": "Reading International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/1f8b503c-f43d-4310-9d59-3a88d20bfe3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f8b503c-f43d-4310-9d59-3a88d20bfe3a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.4, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.18, "market_cap": 26806366.8, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.091, "shareholder_yield": 0, "roe": 0.6864, "piotroski_f_score": 4, "momentum_12_1": -0.2429, "volatility_252d": 0.3737 }, "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": "2026-06-07T06:50:11.300332+00:00", "batch_id": "" }, "size": { "price_close": 1.18, "market_cap": 26806366.8, "market_cap_usd": 26806366.8, "enterprise_value": 217065366.8, "shares_outstanding": 22717260, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1289, "pcf_ratio": 7.3281, "pfcf_ratio": 4.4097, "ev_ebitda": 10.984, "ev_ebit": 185.2094, "ev_sales": 1.0439, "ev_fcf": 35.7074, "earnings_yield": null, "fcf_yield": 0.028, "price_to_sales": 0.1289, "price_to_book": null, "price_to_cashflow": 7.3281, "ebitda_to_ev": 0.091, "sales_yield": 0.958 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1283, "operating_margin": 0.0056, "net_margin": -0.0843, "ebitda_margin": 0.095, "fcf_margin": 0.0292, "roe": 0.6864, "roa": -0.0406, "roic": 0.0053, "roc_greenblatt": null, "asset_turnover": 0.4819, "cash_conversion": -0.3467, "accruals_ratio": -0.0491, "sbc_to_revenue": 0.0081, "piotroski_f_score": 4, "altman_z_score": -0.1582, "earnings_stability_5y": 0.5638, "revenue_stability_5y": 0.3358, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0618, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -17.8848, "net_debt_to_ebitda": 9.6275, "debt_to_assets": 0.4592, "interest_coverage": 0.0673, "current_ratio": 0.3423, "quick_ratio": 0.3299, "net_debt": 190259000, "local_beta": 0.0013, "volatility_252d": 0.3737, "volatility_60d": 0.8294, "max_drawdown_12m": -0.3675, "risk_adjusted_momentum": -0.6498 }, "growth": { "revenue_growth_1y": 0.0112, "revenue_growth_3y_cagr": -0.0002, "revenue_growth_5y_cagr": 0.2112, "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": 0.0112, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1132, "price_return_3m": 0.1808, "price_return_6m": -0.0343, "price_return_9m": -0.2081, "price_return_12m": -0.1571, "price_return_12m_ex1m": -0.2429, "momentum_6m": -0.0343, "momentum_12m": -0.1571, "momentum_12_1": -0.2429, "distance_from_52w_high": -0.2532, "distance_from_52w_low": 0.1808, "relative_strength": -0.3151 }, "raw_ttm": { "revenue_ttm": 207944000, "gross_profit_ttm": 26674000, "ebit_ttm": 1172000, "ebitda_ttm": 19762000, "net_income_ttm": -17535000, "eps_diluted_ttm": -0.7719, "operating_cash_flow_ttm": 3658000, "capital_expenditure_ttm": 2421000, "fcf_ttm": 6079000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17415000, "cash_and_equivalents": 7866000, "total_current_assets": 44826000, "total_current_liabilities": 130949000, "net_ppe": null, "total_assets": 431480000, "total_debt": 198125000, "total_equity": -25545000, "net_working_capital": -38084000, "book_value_per_share": -1.1245, "retained_earnings": -137077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -51914000, "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": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 65, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.4, "os_score": 0.31, "value_percentile": 0.4, "quality_percentile": 0.4, "momentum_percentile": 0.4, "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": 42, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "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": 2522, "ticker_id": 7965, "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": "2026-06-07T06:50:11.300332+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.18, "market_cap": 26806366.8, "market_cap_usd": 26806366.8, "enterprise_value": 217065366.8, "shares_outstanding": 22717260, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.12891147, "pcf_ratio": 7.32814839, "pfcf_ratio": 4.40966718, "ev_ebitda": 10.98397767, "ev_ebit": 185.20935734, "ev_sales": 1.04386453, "ev_fcf": 35.70741352, "earnings_yield": null, "fcf_yield": 0.02800539, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12827492, "operating_margin": 0.00563613, "net_margin": -0.08432559, "ebitda_margin": 0.0950352, "fcf_margin": 0.02923383, "roe": 0.6864357, "roa": -0.0406392, "roic": 0.00533652, "roc_greenblatt": null, "asset_turnover": 0.48193196, "cash_conversion": -0.34667807, "accruals_ratio": -0.04911699, "sbc_to_revenue": 0.00808872, "debt_to_equity": -17.88479154, "net_debt_to_ebitda": 9.62751746, "debt_to_assets": 0.4591754, "interest_coverage": 0.06729831, "current_ratio": 0.34231647, "quick_ratio": 0.32987652, "net_debt": 190259000, "revenue_growth_1y": 0.01118438, "revenue_growth_3y_cagr": -0.00020846, "revenue_growth_5y_cagr": 0.21123653, "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": 4, "altman_z_score": -0.15818513, "earnings_stability_5y": 0.563791, "revenue_stability_5y": 0.335763, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11320755, "price_return_3m": 0.18082658, "price_return_6m": -0.03429086, "price_return_9m": -0.20805369, "price_return_12m": -0.15714286, "price_return_12m_ex1m": -0.24285714, "distance_from_52w_high": -0.25316456, "distance_from_52w_low": 0.18082658, "relative_strength": -0.31508391, "local_beta": 0.0013, "volatility_252d": 0.373728, "volatility_60d": 0.829362, "max_drawdown_12m": -0.36753165, "revenue_ttm": 207944000, "gross_profit_ttm": 26674000, "ebit_ttm": 1172000, "ebitda_ttm": 19762000, "net_income_ttm": -17535000, "eps_diluted_ttm": -0.77188006, "operating_cash_flow_ttm": 3658000, "capital_expenditure_ttm": 2421000, "fcf_ttm": 6079000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17415000, "cash_and_equivalents": 7866000, "total_current_assets": 44826000, "total_current_liabilities": 130949000, "net_ppe": null, "total_assets": 431480000, "total_debt": 198125000, "total_equity": -25545000, "net_working_capital": -38084000, "book_value_per_share": -1.1244754, "retained_earnings": -137077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -51914000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication 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": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 65, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 42, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.18, "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.4, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.6864, "momentum_12_1": -0.2429, "complete_fields": { "id": 2522, "ticker_id": 7965, "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": "2026-06-07T06:50:11.300332+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.18, "market_cap": 26806366.8, "market_cap_usd": 26806366.8, "enterprise_value": 217065366.8, "shares_outstanding": 22717260, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.12891147, "pcf_ratio": 7.32814839, "pfcf_ratio": 4.40966718, "ev_ebitda": 10.98397767, "ev_ebit": 185.20935734, "ev_sales": 1.04386453, "ev_fcf": 35.70741352, "earnings_yield": null, "fcf_yield": 0.02800539, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12827492, "operating_margin": 0.00563613, "net_margin": -0.08432559, "ebitda_margin": 0.0950352, "fcf_margin": 0.02923383, "roe": 0.6864357, "roa": -0.0406392, "roic": 0.00533652, "roc_greenblatt": null, "asset_turnover": 0.48193196, "cash_conversion": -0.34667807, "accruals_ratio": -0.04911699, "sbc_to_revenue": 0.00808872, "debt_to_equity": -17.88479154, "net_debt_to_ebitda": 9.62751746, "debt_to_assets": 0.4591754, "interest_coverage": 0.06729831, "current_ratio": 0.34231647, "quick_ratio": 0.32987652, "net_debt": 190259000, "revenue_growth_1y": 0.01118438, "revenue_growth_3y_cagr": -0.00020846, "revenue_growth_5y_cagr": 0.21123653, "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": 4, "altman_z_score": -0.15818513, "earnings_stability_5y": 0.563791, "revenue_stability_5y": 0.335763, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11320755, "price_return_3m": 0.18082658, "price_return_6m": -0.03429086, "price_return_9m": -0.20805369, "price_return_12m": -0.15714286, "price_return_12m_ex1m": -0.24285714, "distance_from_52w_high": -0.25316456, "distance_from_52w_low": 0.18082658, "relative_strength": -0.31508391, "local_beta": 0.0013, "volatility_252d": 0.373728, "volatility_60d": 0.829362, "max_drawdown_12m": -0.36753165, "revenue_ttm": 207944000, "gross_profit_ttm": 26674000, "ebit_ttm": 1172000, "ebitda_ttm": 19762000, "net_income_ttm": -17535000, "eps_diluted_ttm": -0.77188006, "operating_cash_flow_ttm": 3658000, "capital_expenditure_ttm": 2421000, "fcf_ttm": 6079000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17415000, "cash_and_equivalents": 7866000, "total_current_assets": 44826000, "total_current_liabilities": 130949000, "net_ppe": null, "total_assets": 431480000, "total_debt": 198125000, "total_equity": -25545000, "net_working_capital": -38084000, "book_value_per_share": -1.1244754, "retained_earnings": -137077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -51914000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication 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": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 65, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 42, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 202988000, "cost_of_revenue": 175791000, "gross_profit": 27197000, "ebit": 4131000, "ebitda": 18443000, "pretax_income": -13799000, "tax_provision": 853000, "net_income": -14140000, "net_income_to_common": -14140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10531000, "total_current_assets": 21816000, "total_assets": 434929000, "short_term_debt": 56080000, "long_term_debt": 141967000, "total_debt": 198047000, "total_liabilities": 453027000, "total_equity": -18239000, "shares_outstanding": 22717260, "goodwill_and_intangibles": 26179000 }, "cash_flow": { "operating_cash_flow": -1578000, "capital_expenditure": 0, "free_cash_flow": -1578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157157, "ticker_id": 7965, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4131000", "ebitda": "18443000", "netIncome": "-14140000", "grossProfit": "27197000", "depreciation": "None", "totalRevenue": "202988000", "costOfRevenue": "175791000", "interestIncome": "None", "incomeBeforeTax": "-13799000", "interestExpense": "17930000", "operatingIncome": "-5307000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "853000", "reportedCurrency": "USD", "netInterestIncome": "-17930000", "nonInterestIncome": "None", "operatingExpenses": "32504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14312000", "sellingGeneralAndAdministrative": "2594000", "netIncomeFromContinuingOperations": "-14652000" }, "balance": { "goodwill": "24603000", "inventory": "1664000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "434929000", "longTermDebt": "141967000", "shortTermDebt": "56080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1576000", "reportedCurrency": "USD", "retainedEarnings": "-128930000", "totalLiabilities": "453027000", "otherCurrentAssets": "5068000", "totalCurrentAssets": "21816000", "currentLongTermDebt": "35999000", "longTermInvestments": "4102000", "shortTermInvestments": "14000", "currentNetReceivables": "4553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413113000", "currentAccountsPayable": "59799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360966000", "totalShareholderEquity": "-18239000", "capitalLeaseObligations": "183000000", "otherCurrentLiabilities": "830000", "totalCurrentLiabilities": "128581000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "324446000", "cashAndShortTermInvestments": "10531000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1576000", "cashAndCashEquivalentsAtCarryingValue": "10531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14652000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1578000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37886000", "cashflowFromInvestment": "37106000", "stockBasedCompensation": "1914000", "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": "35637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202988000, "cost_of_revenue": 175791000, "gross_profit": 27197000, "research_and_development": null, "selling_general_admin": 2594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4131000, "depreciation_amortisation": 14312000, "ebitda": 18443000, "interest_expense": 17930000, "interest_income": null, "other_non_operating": null, "pretax_income": -13799000, "tax_provision": 853000, "effective_tax_rate": null, "net_income": -14140000, "net_income_continuing_ops": -14652000, "net_income_to_common": -14140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10531000, "short_term_investments": 14000, "net_receivables": 4553000, "inventory": 1664000, "other_current_assets": null, "total_current_assets": 21816000, "net_ppe": null, "goodwill": 24603000, "intangible_assets": 1576000, "goodwill_and_intangibles": 26179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413113000, "total_assets": 434929000, "short_term_debt": 56080000, "accounts_payable": 59799000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128581000, "long_term_debt": 141967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324446000, "total_liabilities": 453027000, "total_debt": 198047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128930000, "total_equity": -18239000, "shares_outstanding": 22717260, "operating_cash_flow": -1578000, "stock_based_compensation": 1914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37106000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37886000, "free_cash_flow": -1578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4131000", "ebitda": "18443000", "netIncome": "-14140000", "grossProfit": "27197000", "depreciation": "None", "totalRevenue": "202988000", "costOfRevenue": "175791000", "interestIncome": "None", "incomeBeforeTax": "-13799000", "interestExpense": "17930000", "operatingIncome": "-5307000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "853000", "reportedCurrency": "USD", "netInterestIncome": "-17930000", "nonInterestIncome": "None", "operatingExpenses": "32504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14312000", "sellingGeneralAndAdministrative": "2594000", "netIncomeFromContinuingOperations": "-14652000" }, "balance": { "goodwill": "24603000", "inventory": "1664000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "434929000", "longTermDebt": "141967000", "shortTermDebt": "56080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1576000", "reportedCurrency": "USD", "retainedEarnings": "-128930000", "totalLiabilities": "453027000", "otherCurrentAssets": "5068000", "totalCurrentAssets": "21816000", "currentLongTermDebt": "35999000", "longTermInvestments": "4102000", "shortTermInvestments": "14000", "currentNetReceivables": "4553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413113000", "currentAccountsPayable": "59799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360966000", "totalShareholderEquity": "-18239000", "capitalLeaseObligations": "183000000", "otherCurrentLiabilities": "830000", "totalCurrentLiabilities": "128581000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "324446000", "cashAndShortTermInvestments": "10531000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1576000", "cashAndCashEquivalentsAtCarryingValue": "10531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14652000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1578000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37886000", "cashflowFromInvestment": "37106000", "stockBasedCompensation": "1914000", "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": "35637000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 210527000, "cost_of_revenue": 188620000, "gross_profit": 21907000, "ebit": -14263000, "ebitda": 2898000, "pretax_income": -35417000, "tax_provision": 481000, "net_income": -35301000, "net_income_to_common": -35301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12347000, "total_current_assets": 57042000, "total_assets": 471011000, "short_term_debt": 95883000, "long_term_debt": 132633000, "total_debt": 228516000, "total_liabilities": 475801000, "total_equity": -4364000, "shares_outstanding": 22401662, "goodwill_and_intangibles": 25512000 }, "cash_flow": { "operating_cash_flow": -3833000, "capital_expenditure": 5538000, "free_cash_flow": 1705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157162, "ticker_id": 7965, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14263000", "ebitda": "2898000", "netIncome": "-35301000", "grossProfit": "21907000", "depreciation": "None", "totalRevenue": "210527000", "costOfRevenue": "188620000", "interestIncome": "None", "incomeBeforeTax": "-35417000", "interestExpense": "21154000", "operatingIncome": "-14033000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "481000", "reportedCurrency": "USD", "netInterestIncome": "-21154000", "nonInterestIncome": "None", "operatingExpenses": "35940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17161000", "sellingGeneralAndAdministrative": "20161000", "netIncomeFromContinuingOperations": "-35898000" }, "balance": { "goodwill": "23712000", "inventory": "1685000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "471011000", "longTermDebt": "132633000", "shortTermDebt": "95883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-114790000", "totalLiabilities": "475801000", "otherCurrentAssets": "37720000", "totalCurrentAssets": "57042000", "currentLongTermDebt": "69193000", "longTermInvestments": "3976000", "shortTermInvestments": "14000", "currentNetReceivables": "5276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413969000", "currentAccountsPayable": "54471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390218000", "totalShareholderEquity": "-4364000", "capitalLeaseObligations": "188392000", "otherCurrentLiabilities": "650000", "totalCurrentLiabilities": "161626000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "314175000", "cashAndShortTermInvestments": "12347000", "commonStockSharesOutstanding": "22401662", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "12347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3833000", "capitalExpenditures": "5538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "337000", "cashflowFromInvestment": "3961000", "stockBasedCompensation": "2356000", "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": "17161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210527000, "cost_of_revenue": 188620000, "gross_profit": 21907000, "research_and_development": null, "selling_general_admin": 20161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14263000, "depreciation_amortisation": 17161000, "ebitda": 2898000, "interest_expense": 21154000, "interest_income": null, "other_non_operating": null, "pretax_income": -35417000, "tax_provision": 481000, "effective_tax_rate": null, "net_income": -35301000, "net_income_continuing_ops": -35898000, "net_income_to_common": -35301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12347000, "short_term_investments": 14000, "net_receivables": 5276000, "inventory": 1685000, "other_current_assets": null, "total_current_assets": 57042000, "net_ppe": null, "goodwill": 23712000, "intangible_assets": 1800000, "goodwill_and_intangibles": 25512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413969000, "total_assets": 471011000, "short_term_debt": 95883000, "accounts_payable": 54471000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161626000, "long_term_debt": 132633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314175000, "total_liabilities": 475801000, "total_debt": 228516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114790000, "total_equity": -4364000, "shares_outstanding": 22401662, "operating_cash_flow": -3833000, "stock_based_compensation": 2356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3961000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 337000, "free_cash_flow": 1705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14263000", "ebitda": "2898000", "netIncome": "-35301000", "grossProfit": "21907000", "depreciation": "None", "totalRevenue": "210527000", "costOfRevenue": "188620000", "interestIncome": "None", "incomeBeforeTax": "-35417000", "interestExpense": "21154000", "operatingIncome": "-14033000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "481000", "reportedCurrency": "USD", "netInterestIncome": "-21154000", "nonInterestIncome": "None", "operatingExpenses": "35940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17161000", "sellingGeneralAndAdministrative": "20161000", "netIncomeFromContinuingOperations": "-35898000" }, "balance": { "goodwill": "23712000", "inventory": "1685000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "471011000", "longTermDebt": "132633000", "shortTermDebt": "95883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-114790000", "totalLiabilities": "475801000", "otherCurrentAssets": "37720000", "totalCurrentAssets": "57042000", "currentLongTermDebt": "69193000", "longTermInvestments": "3976000", "shortTermInvestments": "14000", "currentNetReceivables": "5276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413969000", "currentAccountsPayable": "54471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390218000", "totalShareholderEquity": "-4364000", "capitalLeaseObligations": "188392000", "otherCurrentLiabilities": "650000", "totalCurrentLiabilities": "161626000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "314175000", "cashAndShortTermInvestments": "12347000", "commonStockSharesOutstanding": "22401662", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "12347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3833000", "capitalExpenditures": "5538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "337000", "cashflowFromInvestment": "3961000", "stockBasedCompensation": "2356000", "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": "17161000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 222744000, "cost_of_revenue": 196181000, "gross_profit": 26563000, "ebit": -11177000, "ebitda": 8941000, "pretax_income": -30595000, "tax_provision": 590000, "net_income": -30673000, "net_income_to_common": -30673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12906000, "total_current_assets": 38710000, "total_assets": 533051000, "short_term_debt": 64057000, "long_term_debt": 173777000, "total_debt": 237834000, "total_liabilities": 500055000, "total_equity": 33087000, "shares_outstanding": 22222635, "goodwill_and_intangibles": 27573000 }, "cash_flow": { "operating_cash_flow": -10604000, "capital_expenditure": 4473000, "free_cash_flow": -6131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157167, "ticker_id": 7965, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11177000", "ebitda": "8941000", "netIncome": "-30673000", "grossProfit": "26563000", "depreciation": "None", "totalRevenue": "222744000", "costOfRevenue": "196181000", "interestIncome": "None", "incomeBeforeTax": "-30595000", "interestExpense": "19418000", "operatingIncome": "-12031000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "590000", "reportedCurrency": "USD", "netInterestIncome": "-19418000", "nonInterestIncome": "None", "operatingExpenses": "38594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20118000", "sellingGeneralAndAdministrative": "20172000", "netIncomeFromContinuingOperations": "-31185000" }, "balance": { "goodwill": "25535000", "inventory": "1648000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "533051000", "longTermDebt": "173777000", "shortTermDebt": "64057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2038000", "reportedCurrency": "USD", "retainedEarnings": "-79489000", "totalLiabilities": "500055000", "otherCurrentAssets": "16578000", "totalCurrentAssets": "38710000", "currentLongTermDebt": "35070000", "longTermInvestments": "5594000", "shortTermInvestments": "17000", "currentNetReceivables": "7561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494341000", "currentAccountsPayable": "49866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418777000", "totalShareholderEquity": "33087000", "capitalLeaseObligations": "209930000", "otherCurrentLiabilities": "791000", "totalCurrentLiabilities": "127083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "372972000", "cashAndShortTermInvestments": "12906000", "commonStockSharesOutstanding": "22222635", "intangibleAssetsExcludingGoodwill": "2038000", "cashAndCashEquivalentsAtCarryingValue": "12906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10604000", "capitalExpenditures": "4473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5798000", "cashflowFromInvestment": "-2699000", "stockBasedCompensation": "1863000", "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": "37467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222744000, "cost_of_revenue": 196181000, "gross_profit": 26563000, "research_and_development": null, "selling_general_admin": 20172000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11177000, "depreciation_amortisation": 20118000, "ebitda": 8941000, "interest_expense": 19418000, "interest_income": null, "other_non_operating": null, "pretax_income": -30595000, "tax_provision": 590000, "effective_tax_rate": null, "net_income": -30673000, "net_income_continuing_ops": -31185000, "net_income_to_common": -30673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12906000, "short_term_investments": 17000, "net_receivables": 7561000, "inventory": 1648000, "other_current_assets": null, "total_current_assets": 38710000, "net_ppe": null, "goodwill": 25535000, "intangible_assets": 2038000, "goodwill_and_intangibles": 27573000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 494341000, "total_assets": 533051000, "short_term_debt": 64057000, "accounts_payable": 49866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127083000, "long_term_debt": 173777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 372972000, "total_liabilities": 500055000, "total_debt": 237834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79489000, "total_equity": 33087000, "shares_outstanding": 22222635, "operating_cash_flow": -10604000, "stock_based_compensation": 1863000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5798000, "free_cash_flow": -6131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11177000", "ebitda": "8941000", "netIncome": "-30673000", "grossProfit": "26563000", "depreciation": "None", "totalRevenue": "222744000", "costOfRevenue": "196181000", "interestIncome": "None", "incomeBeforeTax": "-30595000", "interestExpense": "19418000", "operatingIncome": "-12031000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "590000", "reportedCurrency": "USD", "netInterestIncome": "-19418000", "nonInterestIncome": "None", "operatingExpenses": "38594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20118000", "sellingGeneralAndAdministrative": "20172000", "netIncomeFromContinuingOperations": "-31185000" }, "balance": { "goodwill": "25535000", "inventory": "1648000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "533051000", "longTermDebt": "173777000", "shortTermDebt": "64057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2038000", "reportedCurrency": "USD", "retainedEarnings": "-79489000", "totalLiabilities": "500055000", "otherCurrentAssets": "16578000", "totalCurrentAssets": "38710000", "currentLongTermDebt": "35070000", "longTermInvestments": "5594000", "shortTermInvestments": "17000", "currentNetReceivables": "7561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494341000", "currentAccountsPayable": "49866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418777000", "totalShareholderEquity": "33087000", "capitalLeaseObligations": "209930000", "otherCurrentLiabilities": "791000", "totalCurrentLiabilities": "127083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "372972000", "cashAndShortTermInvestments": "12906000", "commonStockSharesOutstanding": "22222635", "intangibleAssetsExcludingGoodwill": "2038000", "cashAndCashEquivalentsAtCarryingValue": "12906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10604000", "capitalExpenditures": "4473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5798000", "cashflowFromInvestment": "-2699000", "stockBasedCompensation": "1863000", "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": "37467000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 203115000, "cost_of_revenue": 187715000, "gross_profit": 15400000, "ebit": -21449000, "ebitda": 1113000, "pretax_income": -35841000, "tax_provision": 819000, "net_income": -36184000, "net_income_to_common": -36184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34979000, "total_current_assets": 47512000, "total_assets": 641720000, "short_term_debt": 62025000, "long_term_debt": 175638000, "total_debt": 237663000, "total_liabilities": 578441000, "total_equity": 62856000, "shares_outstanding": 22020921, "goodwill_and_intangibles": 27895000 }, "cash_flow": { "operating_cash_flow": -26351000, "capital_expenditure": 9391000, "free_cash_flow": -16960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157172, "ticker_id": 7965, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21449000", "ebitda": "1113000", "netIncome": "-36184000", "grossProfit": "15400000", "depreciation": "None", "totalRevenue": "203115000", "costOfRevenue": "187715000", "interestIncome": "None", "incomeBeforeTax": "-35841000", "interestExpense": "14392000", "operatingIncome": "-28483000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "819000", "reportedCurrency": "USD", "netInterestIncome": "-14392000", "nonInterestIncome": "None", "operatingExpenses": "43883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22562000", "sellingGeneralAndAdministrative": "21416000", "netIncomeFromContinuingOperations": "-36660000" }, "balance": { "goodwill": "25504000", "inventory": "1616000", "commonStock": "252000", "currentDebt": "None", "investments": "None", "totalAssets": "641720000", "longTermDebt": "175638000", "shortTermDebt": "62025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2391000", "reportedCurrency": "USD", "retainedEarnings": "-48816000", "totalLiabilities": "578441000", "otherCurrentAssets": "4686000", "totalCurrentAssets": "47512000", "currentLongTermDebt": "38026000", "longTermInvestments": "5594000", "shortTermInvestments": "17000", "currentNetReceivables": "6214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594208000", "currentAccountsPayable": "48268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443600000", "totalShareholderEquity": "62856000", "capitalLeaseObligations": "229947000", "otherCurrentLiabilities": "785000", "totalCurrentLiabilities": "121664000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456777000", "cashAndShortTermInvestments": "34979000", "commonStockSharesOutstanding": "22020921", "intangibleAssetsExcludingGoodwill": "2391000", "cashAndCashEquivalentsAtCarryingValue": "34979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-978000", "operatingCashflow": "-26351000", "capitalExpenditures": "9391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16557000", "cashflowFromInvestment": "-9486000", "stockBasedCompensation": "1888000", "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": "22562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203115000, "cost_of_revenue": 187715000, "gross_profit": 15400000, "research_and_development": null, "selling_general_admin": 21416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21449000, "depreciation_amortisation": 22562000, "ebitda": 1113000, "interest_expense": 14392000, "interest_income": null, "other_non_operating": null, "pretax_income": -35841000, "tax_provision": 819000, "effective_tax_rate": null, "net_income": -36184000, "net_income_continuing_ops": -36660000, "net_income_to_common": -36184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34979000, "short_term_investments": 17000, "net_receivables": 6214000, "inventory": 1616000, "other_current_assets": null, "total_current_assets": 47512000, "net_ppe": null, "goodwill": 25504000, "intangible_assets": 2391000, "goodwill_and_intangibles": 27895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594208000, "total_assets": 641720000, "short_term_debt": 62025000, "accounts_payable": 48268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121664000, "long_term_debt": 175638000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 456777000, "total_liabilities": 578441000, "total_debt": 237663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48816000, "total_equity": 62856000, "shares_outstanding": 22020921, "operating_cash_flow": -26351000, "stock_based_compensation": 1888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9486000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16557000, "free_cash_flow": -16960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21449000", "ebitda": "1113000", "netIncome": "-36184000", "grossProfit": "15400000", "depreciation": "None", "totalRevenue": "203115000", "costOfRevenue": "187715000", "interestIncome": "None", "incomeBeforeTax": "-35841000", "interestExpense": "14392000", "operatingIncome": "-28483000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "819000", "reportedCurrency": "USD", "netInterestIncome": "-14392000", "nonInterestIncome": "None", "operatingExpenses": "43883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22562000", "sellingGeneralAndAdministrative": "21416000", "netIncomeFromContinuingOperations": "-36660000" }, "balance": { "goodwill": "25504000", "inventory": "1616000", "commonStock": "252000", "currentDebt": "None", "investments": "None", "totalAssets": "641720000", "longTermDebt": "175638000", "shortTermDebt": "62025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2391000", "reportedCurrency": "USD", "retainedEarnings": "-48816000", "totalLiabilities": "578441000", "otherCurrentAssets": "4686000", "totalCurrentAssets": "47512000", "currentLongTermDebt": "38026000", "longTermInvestments": "5594000", "shortTermInvestments": "17000", "currentNetReceivables": "6214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594208000", "currentAccountsPayable": "48268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443600000", "totalShareholderEquity": "62856000", "capitalLeaseObligations": "229947000", "otherCurrentLiabilities": "785000", "totalCurrentLiabilities": "121664000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "456777000", "cashAndShortTermInvestments": "34979000", "commonStockSharesOutstanding": "22020921", "intangibleAssetsExcludingGoodwill": "2391000", "cashAndCashEquivalentsAtCarryingValue": "34979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-978000", "operatingCashflow": "-26351000", "capitalExpenditures": "9391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16557000", "cashflowFromInvestment": "-9486000", "stockBasedCompensation": "1888000", "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": "22562000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 139060000, "cost_of_revenue": 133007000, "gross_profit": 6053000, "ebit": 54193000, "ebitda": 100345000, "pretax_income": 40758000, "tax_provision": 5944000, "net_income": 31921000, "net_income_to_common": 31921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83251000, "total_current_assets": 100306000, "total_assets": 687702000, "short_term_debt": 35837000, "long_term_debt": 221926000, "total_debt": 257763000, "total_liabilities": 582642000, "total_equity": 104074000, "shares_outstanding": 22406816, "goodwill_and_intangibles": 30016000 }, "cash_flow": { "operating_cash_flow": -11413000, "capital_expenditure": 15555000, "free_cash_flow": 4142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157177, "ticker_id": 7965, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54193000", "ebitda": "100345000", "netIncome": "31921000", "grossProfit": "6053000", "depreciation": "None", "totalRevenue": "139060000", "costOfRevenue": "133007000", "interestIncome": "None", "incomeBeforeTax": "40758000", "interestExpense": "13688000", "operatingIncome": "-41793000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5944000", "reportedCurrency": "USD", "netInterestIncome": "-13688000", "nonInterestIncome": "None", "operatingExpenses": "47846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "96239000", "costofGoodsAndServicesSold": "133007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46152000", "sellingGeneralAndAdministrative": "25100000", "netIncomeFromContinuingOperations": "34814000" }, "balance": { "goodwill": "26758000", "inventory": "1408000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "687702000", "longTermDebt": "221926000", "shortTermDebt": "35837000", "treasuryStock": "-40407000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3258000", "reportedCurrency": "USD", "retainedEarnings": "-12632000", "totalLiabilities": "582642000", "otherCurrentAssets": "10235000", "totalCurrentAssets": "100306000", "currentLongTermDebt": "12060000", "longTermInvestments": "14675000", "shortTermInvestments": "23000", "currentNetReceivables": "5412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587396000", "currentAccountsPayable": "46731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306657000", "shortLongTermDebtTotal": "487055000", "totalShareholderEquity": "104074000", "capitalLeaseObligations": "247101000", "otherCurrentLiabilities": "3760000", "totalCurrentLiabilities": "106979000", "otherNonCurrentLiabilities": "246270000", "totalNonCurrentLiabilities": "475663000", "cashAndShortTermInvestments": "83251000", "commonStockSharesOutstanding": "22406816", "intangibleAssetsExcludingGoodwill": "3258000", "cashAndCashEquivalentsAtCarryingValue": "83251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2817000", "operatingCashflow": "-11413000", "capitalExpenditures": "15555000", "changeInReceivables": "-2817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52368000", "cashflowFromInvestment": "129613000", "stockBasedCompensation": "2152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65832000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139060000, "cost_of_revenue": 133007000, "gross_profit": 6053000, "research_and_development": null, "selling_general_admin": 25100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54193000, "depreciation_amortisation": 46152000, "ebitda": 100345000, "interest_expense": 13688000, "interest_income": null, "other_non_operating": null, "pretax_income": 40758000, "tax_provision": 5944000, "effective_tax_rate": null, "net_income": 31921000, "net_income_continuing_ops": 34814000, "net_income_to_common": 31921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83251000, "short_term_investments": 23000, "net_receivables": 5412000, "inventory": 1408000, "other_current_assets": null, "total_current_assets": 100306000, "net_ppe": null, "goodwill": 26758000, "intangible_assets": 3258000, "goodwill_and_intangibles": 30016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 587396000, "total_assets": 687702000, "short_term_debt": 35837000, "accounts_payable": 46731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106979000, "long_term_debt": 221926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475663000, "total_liabilities": 582642000, "total_debt": 257763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12632000, "total_equity": 104074000, "shares_outstanding": 22406816, "operating_cash_flow": -11413000, "stock_based_compensation": 2152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 129613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52368000, "free_cash_flow": 4142000, "net_change_in_cash": 65832000 }, "raw_data": { "income": { "ebit": "54193000", "ebitda": "100345000", "netIncome": "31921000", "grossProfit": "6053000", "depreciation": "None", "totalRevenue": "139060000", "costOfRevenue": "133007000", "interestIncome": "None", "incomeBeforeTax": "40758000", "interestExpense": "13688000", "operatingIncome": "-41793000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5944000", "reportedCurrency": "USD", "netInterestIncome": "-13688000", "nonInterestIncome": "None", "operatingExpenses": "47846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "96239000", "costofGoodsAndServicesSold": "133007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46152000", "sellingGeneralAndAdministrative": "25100000", "netIncomeFromContinuingOperations": "34814000" }, "balance": { "goodwill": "26758000", "inventory": "1408000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "687702000", "longTermDebt": "221926000", "shortTermDebt": "35837000", "treasuryStock": "-40407000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3258000", "reportedCurrency": "USD", "retainedEarnings": "-12632000", "totalLiabilities": "582642000", "otherCurrentAssets": "10235000", "totalCurrentAssets": "100306000", "currentLongTermDebt": "12060000", "longTermInvestments": "14675000", "shortTermInvestments": "23000", "currentNetReceivables": "5412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587396000", "currentAccountsPayable": "46731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306657000", "shortLongTermDebtTotal": "487055000", "totalShareholderEquity": "104074000", "capitalLeaseObligations": "247101000", "otherCurrentLiabilities": "3760000", "totalCurrentLiabilities": "106979000", "otherNonCurrentLiabilities": "246270000", "totalNonCurrentLiabilities": "475663000", "cashAndShortTermInvestments": "83251000", "commonStockSharesOutstanding": "22406816", "intangibleAssetsExcludingGoodwill": "3258000", "cashAndCashEquivalentsAtCarryingValue": "83251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2817000", "operatingCashflow": "-11413000", "capitalExpenditures": "15555000", "changeInReceivables": "-2817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52368000", "cashflowFromInvestment": "129613000", "stockBasedCompensation": "2152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65832000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46152000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 77862000, "cost_of_revenue": 99643000, "gross_profit": -21781000, "ebit": -61470000, "ebitda": -38107000, "pretax_income": -70824000, "tax_provision": -4967000, "net_income": -65200000, "net_income_to_common": -65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26826000, "total_current_assets": 56467000, "total_assets": 690169000, "short_term_debt": 65047000, "long_term_debt": 240284000, "total_debt": 305331000, "total_liabilities": 608996000, "total_equity": 77769000, "shares_outstanding": 21749155, "goodwill_and_intangibles": 32087000 }, "cash_flow": { "operating_cash_flow": -30201000, "capital_expenditure": 18526000, "free_cash_flow": -11675000, "dividends_paid": 43000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157182, "ticker_id": 7965, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61470000", "ebitda": "-38107000", "netIncome": "-65200000", "grossProfit": "-21781000", "depreciation": "None", "totalRevenue": "77862000", "costOfRevenue": "99643000", "interestIncome": "None", "incomeBeforeTax": "-70824000", "interestExpense": "9354000", "operatingIncome": "-61313000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4967000", "reportedCurrency": "USD", "netInterestIncome": "-9354000", "nonInterestIncome": "None", "operatingExpenses": "39532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23363000", "sellingGeneralAndAdministrative": "16998000", "netIncomeFromContinuingOperations": "-65857000" }, "balance": { "goodwill": "28116000", "inventory": "1059000", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "690169000", "longTermDebt": "240284000", "shortTermDebt": "65047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3971000", "reportedCurrency": "USD", "retainedEarnings": "-44553000", "totalLiabilities": "608996000", "otherCurrentAssets": "20546000", "totalCurrentAssets": "56467000", "currentLongTermDebt": "42299000", "longTermInvestments": "5863000", "shortTermInvestments": "26000", "currentNetReceivables": "8010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633702000", "currentAccountsPayable": "41350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "585198000", "shortLongTermDebtTotal": "524137000", "totalShareholderEquity": "77769000", "capitalLeaseObligations": "241554000", "otherCurrentLiabilities": "3995000", "totalCurrentLiabilities": "120607000", "otherNonCurrentLiabilities": "8000", "totalNonCurrentLiabilities": "488389000", "cashAndShortTermInvestments": "26826000", "commonStockSharesOutstanding": "21749155", "intangibleAssetsExcludingGoodwill": "3971000", "cashAndCashEquivalentsAtCarryingValue": "26826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65857000", "profitLoss": "None", "dividendPayout": "43000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4805000", "operatingCashflow": "-30201000", "capitalExpenditures": "18526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59330000", "cashflowFromInvestment": "-18771000", "stockBasedCompensation": "1421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77862000, "cost_of_revenue": 99643000, "gross_profit": -21781000, "research_and_development": null, "selling_general_admin": 16998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61470000, "depreciation_amortisation": 23363000, "ebitda": -38107000, "interest_expense": 9354000, "interest_income": null, "other_non_operating": null, "pretax_income": -70824000, "tax_provision": -4967000, "effective_tax_rate": null, "net_income": -65200000, "net_income_continuing_ops": -65857000, "net_income_to_common": -65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26826000, "short_term_investments": 26000, "net_receivables": 8010000, "inventory": 1059000, "other_current_assets": null, "total_current_assets": 56467000, "net_ppe": null, "goodwill": 28116000, "intangible_assets": 3971000, "goodwill_and_intangibles": 32087000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 633702000, "total_assets": 690169000, "short_term_debt": 65047000, "accounts_payable": 41350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120607000, "long_term_debt": 240284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 488389000, "total_liabilities": 608996000, "total_debt": 305331000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44553000, "total_equity": 77769000, "shares_outstanding": 21749155, "operating_cash_flow": -30201000, "stock_based_compensation": 1421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18771000, "dividends_paid": 43000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59330000, "free_cash_flow": -11675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61470000", "ebitda": "-38107000", "netIncome": "-65200000", "grossProfit": "-21781000", "depreciation": "None", "totalRevenue": "77862000", "costOfRevenue": "99643000", "interestIncome": "None", "incomeBeforeTax": "-70824000", "interestExpense": "9354000", "operatingIncome": "-61313000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4967000", "reportedCurrency": "USD", "netInterestIncome": "-9354000", "nonInterestIncome": "None", "operatingExpenses": "39532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23363000", "sellingGeneralAndAdministrative": "16998000", "netIncomeFromContinuingOperations": "-65857000" }, "balance": { "goodwill": "28116000", "inventory": "1059000", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "690169000", "longTermDebt": "240284000", "shortTermDebt": "65047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3971000", "reportedCurrency": "USD", "retainedEarnings": "-44553000", "totalLiabilities": "608996000", "otherCurrentAssets": "20546000", "totalCurrentAssets": "56467000", "currentLongTermDebt": "42299000", "longTermInvestments": "5863000", "shortTermInvestments": "26000", "currentNetReceivables": "8010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633702000", "currentAccountsPayable": "41350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "585198000", "shortLongTermDebtTotal": "524137000", "totalShareholderEquity": "77769000", "capitalLeaseObligations": "241554000", "otherCurrentLiabilities": "3995000", "totalCurrentLiabilities": "120607000", "otherNonCurrentLiabilities": "8000", "totalNonCurrentLiabilities": "488389000", "cashAndShortTermInvestments": "26826000", "commonStockSharesOutstanding": "21749155", "intangibleAssetsExcludingGoodwill": "3971000", "cashAndCashEquivalentsAtCarryingValue": "26826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65857000", "profitLoss": "None", "dividendPayout": "43000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4805000", "operatingCashflow": "-30201000", "capitalExpenditures": "18526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59330000", "cashflowFromInvestment": "-18771000", "stockBasedCompensation": "1421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23363000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 276768000, "cost_of_revenue": 219503000, "gross_profit": 57265000, "ebit": 10238000, "ebitda": 33937000, "pretax_income": 2334000, "tax_provision": 28837000, "net_income": -26429000, "net_income_to_common": -26429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12135000, "total_current_assets": 26999000, "total_assets": 674989000, "short_term_debt": 57852000, "long_term_debt": 169632000, "total_debt": 227484000, "total_liabilities": 535373000, "total_equity": 135349000, "shares_outstanding": 22631754, "goodwill_and_intangibles": 30768000 }, "cash_flow": { "operating_cash_flow": 24607000, "capital_expenditure": 45709000, "free_cash_flow": 70316000, "dividends_paid": 315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157187, "ticker_id": 7965, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10238000", "ebitda": "33937000", "netIncome": "-26429000", "grossProfit": "57265000", "depreciation": "None", "totalRevenue": "276768000", "costOfRevenue": "219503000", "interestIncome": "7112000", "incomeBeforeTax": "2334000", "interestExpense": "7904000", "operatingIncome": "9123000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28837000", "reportedCurrency": "USD", "netInterestIncome": "-7904000", "nonInterestIncome": "None", "operatingExpenses": "48142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1115000", "costofGoodsAndServicesSold": "219503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23699000", "sellingGeneralAndAdministrative": "25395000", "netIncomeFromContinuingOperations": "-26503000" }, "balance": { "goodwill": "26448000", "inventory": "1674000", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "674989000", "longTermDebt": "169632000", "shortTermDebt": "57852000", "treasuryStock": "-39737000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4320000", "reportedCurrency": "USD", "retainedEarnings": "20647000", "totalLiabilities": "535373000", "otherCurrentAssets": "6105000", "totalCurrentAssets": "26999000", "currentLongTermDebt": "37380000", "longTermInvestments": "119093000", "shortTermInvestments": "47000", "currentNetReceivables": "7085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "647990000", "currentAccountsPayable": "38152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258138000", "shortLongTermDebtTotal": "456897000", "totalShareholderEquity": "135349000", "capitalLeaseObligations": "249689000", "otherCurrentLiabilities": "3669000", "totalCurrentLiabilities": "111137000", "otherNonCurrentLiabilities": "242018000", "totalNonCurrentLiabilities": "424236000", "cashAndShortTermInvestments": "12135000", "commonStockSharesOutstanding": "22631754", "intangibleAssetsExcludingGoodwill": "4320000", "cashAndCashEquivalentsAtCarryingValue": "12135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26503000", "profitLoss": "None", "dividendPayout": "315000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-704000", "operatingCashflow": "24607000", "capitalExpenditures": "45709000", "changeInReceivables": "704000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26008000", "cashflowFromInvestment": "-51929000", "stockBasedCompensation": "1463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276768000, "cost_of_revenue": 219503000, "gross_profit": 57265000, "research_and_development": null, "selling_general_admin": 25395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10238000, "depreciation_amortisation": 23699000, "ebitda": 33937000, "interest_expense": 7904000, "interest_income": null, "other_non_operating": null, "pretax_income": 2334000, "tax_provision": 28837000, "effective_tax_rate": null, "net_income": -26429000, "net_income_continuing_ops": -26503000, "net_income_to_common": -26429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12135000, "short_term_investments": 47000, "net_receivables": 7085000, "inventory": 1674000, "other_current_assets": null, "total_current_assets": 26999000, "net_ppe": null, "goodwill": 26448000, "intangible_assets": 4320000, "goodwill_and_intangibles": 30768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 647990000, "total_assets": 674989000, "short_term_debt": 57852000, "accounts_payable": 38152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111137000, "long_term_debt": 169632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 424236000, "total_liabilities": 535373000, "total_debt": 227484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20647000, "total_equity": 135349000, "shares_outstanding": 22631754, "operating_cash_flow": 24607000, "stock_based_compensation": 1463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51929000, "dividends_paid": 315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26008000, "free_cash_flow": 70316000, "net_change_in_cash": -1314000 }, "raw_data": { "income": { "ebit": "10238000", "ebitda": "33937000", "netIncome": "-26429000", "grossProfit": "57265000", "depreciation": "None", "totalRevenue": "276768000", "costOfRevenue": "219503000", "interestIncome": "7112000", "incomeBeforeTax": "2334000", "interestExpense": "7904000", "operatingIncome": "9123000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28837000", "reportedCurrency": "USD", "netInterestIncome": "-7904000", "nonInterestIncome": "None", "operatingExpenses": "48142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1115000", "costofGoodsAndServicesSold": "219503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23699000", "sellingGeneralAndAdministrative": "25395000", "netIncomeFromContinuingOperations": "-26503000" }, "balance": { "goodwill": "26448000", "inventory": "1674000", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "674989000", "longTermDebt": "169632000", "shortTermDebt": "57852000", "treasuryStock": "-39737000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4320000", "reportedCurrency": "USD", "retainedEarnings": "20647000", "totalLiabilities": "535373000", "otherCurrentAssets": "6105000", "totalCurrentAssets": "26999000", "currentLongTermDebt": "37380000", "longTermInvestments": "119093000", "shortTermInvestments": "47000", "currentNetReceivables": "7085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "647990000", "currentAccountsPayable": "38152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258138000", "shortLongTermDebtTotal": "456897000", "totalShareholderEquity": "135349000", "capitalLeaseObligations": "249689000", "otherCurrentLiabilities": "3669000", "totalCurrentLiabilities": "111137000", "otherNonCurrentLiabilities": "242018000", "totalNonCurrentLiabilities": "424236000", "cashAndShortTermInvestments": "12135000", "commonStockSharesOutstanding": "22631754", "intangibleAssetsExcludingGoodwill": "4320000", "cashAndCashEquivalentsAtCarryingValue": "12135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26503000", "profitLoss": "None", "dividendPayout": "315000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-704000", "operatingCashflow": "24607000", "capitalExpenditures": "45709000", "changeInReceivables": "704000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26008000", "cashflowFromInvestment": "-51929000", "stockBasedCompensation": "1463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23699000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 309385000, "cost_of_revenue": 235695000, "gross_profit": 73690000, "ebit": 23624000, "ebitda": 47060000, "pretax_income": 16944000, "tax_provision": 3420000, "net_income": 14366000, "net_income_to_common": 14366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13127000, "total_current_assets": 30258000, "total_assets": 439028000, "short_term_debt": 36293000, "long_term_debt": 132347000, "total_debt": 168640000, "total_liabilities": 258481000, "total_equity": 176210000, "shares_outstanding": 23208991, "goodwill_and_intangibles": 26814000 }, "cash_flow": { "operating_cash_flow": 32645000, "capital_expenditure": 63529000, "free_cash_flow": 96174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157192, "ticker_id": 7965, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23624000", "ebitda": "47060000", "netIncome": "14366000", "grossProfit": "73690000", "depreciation": "None", "totalRevenue": "309385000", "costOfRevenue": "235695000", "interestIncome": "5863000", "incomeBeforeTax": "16944000", "interestExpense": "6837000", "operatingIncome": "24078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3420000", "reportedCurrency": "USD", "netInterestIncome": "-6837000", "nonInterestIncome": "None", "operatingExpenses": "49612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "677000", "costofGoodsAndServicesSold": "235695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23436000", "sellingGeneralAndAdministrative": "27337000", "netIncomeFromContinuingOperations": "14498000" }, "balance": { "goodwill": "19445000", "inventory": "1419000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "439028000", "longTermDebt": "132347000", "shortTermDebt": "36293000", "treasuryStock": "-25222000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7369000", "reportedCurrency": "USD", "retainedEarnings": "47616000", "totalLiabilities": "258481000", "otherCurrentAssets": "7625000", "totalCurrentAssets": "30258000", "currentLongTermDebt": "30393000", "longTermInvestments": "91925000", "shortTermInvestments": "42000", "currentNetReceivables": "8045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408770000", "currentAccountsPayable": "35592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257667000", "shortLongTermDebtTotal": "162740000", "totalShareholderEquity": "176210000", "capitalLeaseObligations": "5991000", "otherCurrentLiabilities": "3446000", "totalCurrentLiabilities": "85528000", "otherNonCurrentLiabilities": "28931000", "totalNonCurrentLiabilities": "172953000", "cashAndShortTermInvestments": "13127000", "commonStockSharesOutstanding": "23208991", "intangibleAssetsExcludingGoodwill": "7369000", "cashAndCashEquivalentsAtCarryingValue": "13127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14498000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32645000", "capitalExpenditures": "63529000", "changeInReceivables": "2868000", "changeInExchangeRate": "-1541000", "cashflowFromFinancing": "33210000", "cashflowFromInvestment": "-64855000", "stockBasedCompensation": "1458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309385000, "cost_of_revenue": 235695000, "gross_profit": 73690000, "research_and_development": 0, "selling_general_admin": 27337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23624000, "depreciation_amortisation": 23436000, "ebitda": 47060000, "interest_expense": 6837000, "interest_income": null, "other_non_operating": null, "pretax_income": 16944000, "tax_provision": 3420000, "effective_tax_rate": null, "net_income": 14366000, "net_income_continuing_ops": 14498000, "net_income_to_common": 14366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13127000, "short_term_investments": 42000, "net_receivables": 8045000, "inventory": 1419000, "other_current_assets": null, "total_current_assets": 30258000, "net_ppe": null, "goodwill": 19445000, "intangible_assets": 7369000, "goodwill_and_intangibles": 26814000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 408770000, "total_assets": 439028000, "short_term_debt": 36293000, "accounts_payable": 35592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85528000, "long_term_debt": 132347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172953000, "total_liabilities": 258481000, "total_debt": 168640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47616000, "total_equity": 176210000, "shares_outstanding": 23208991, "operating_cash_flow": 32645000, "stock_based_compensation": 1458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33210000, "free_cash_flow": 96174000, "net_change_in_cash": -541000 }, "raw_data": { "income": { "ebit": "23624000", "ebitda": "47060000", "netIncome": "14366000", "grossProfit": "73690000", "depreciation": "None", "totalRevenue": "309385000", "costOfRevenue": "235695000", "interestIncome": "5863000", "incomeBeforeTax": "16944000", "interestExpense": "6837000", "operatingIncome": "24078000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3420000", "reportedCurrency": "USD", "netInterestIncome": "-6837000", "nonInterestIncome": "None", "operatingExpenses": "49612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "677000", "costofGoodsAndServicesSold": "235695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23436000", "sellingGeneralAndAdministrative": "27337000", "netIncomeFromContinuingOperations": "14498000" }, "balance": { "goodwill": "19445000", "inventory": "1419000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "439028000", "longTermDebt": "132347000", "shortTermDebt": "36293000", "treasuryStock": "-25222000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7369000", "reportedCurrency": "USD", "retainedEarnings": "47616000", "totalLiabilities": "258481000", "otherCurrentAssets": "7625000", "totalCurrentAssets": "30258000", "currentLongTermDebt": "30393000", "longTermInvestments": "91925000", "shortTermInvestments": "42000", "currentNetReceivables": "8045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "408770000", "currentAccountsPayable": "35592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257667000", "shortLongTermDebtTotal": "162740000", "totalShareholderEquity": "176210000", "capitalLeaseObligations": "5991000", "otherCurrentLiabilities": "3446000", "totalCurrentLiabilities": "85528000", "otherNonCurrentLiabilities": "28931000", "totalNonCurrentLiabilities": "172953000", "cashAndShortTermInvestments": "13127000", "commonStockSharesOutstanding": "23208991", "intangibleAssetsExcludingGoodwill": "7369000", "cashAndCashEquivalentsAtCarryingValue": "13127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14498000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32645000", "capitalExpenditures": "63529000", "changeInReceivables": "2868000", "changeInExchangeRate": "-1541000", "cashflowFromFinancing": "33210000", "cashflowFromInvestment": "-64855000", "stockBasedCompensation": "1458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23436000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 45124000, "cost_of_revenue": 44010000, "gross_profit": 1114000, "ebit": -3632000, "ebitda": 4335000, "pretax_income": -8276999, "tax_provision": -143000, "net_income": -8147000, "net_income_to_common": -8147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7866000, "total_current_assets": 44826000, "total_assets": 431480000, "short_term_debt": 55905000, "long_term_debt": 142220000, "total_debt": 198125000, "total_liabilities": 456867000, "total_equity": -25545000, "shares_outstanding": 22717260, "goodwill_and_intangibles": 26369000 }, "cash_flow": { "operating_cash_flow": -2466000, "capital_expenditure": 516000, "free_cash_flow": -1950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157155, "ticker_id": 7965, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3632000", "ebitda": "4335000", "netIncome": "-8147000", "grossProfit": "1114000", "depreciation": "None", "totalRevenue": "45124000", "costOfRevenue": "44010000", "interestIncome": "None", "incomeBeforeTax": "-8276999", "interestExpense": "4227000", "operatingIncome": "-3632000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-4228000", "nonInterestIncome": "None", "operatingExpenses": "4746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7967000", "sellingGeneralAndAdministrative": "4746000", "netIncomeFromContinuingOperations": "-8134000" }, "balance": { "goodwill": "24818000", "inventory": "1629000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "431480000", "longTermDebt": "142220000", "shortTermDebt": "55905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1551000", "reportedCurrency": "USD", "retainedEarnings": "-137077000", "totalLiabilities": "456867000", "otherCurrentAssets": "31050000", "totalCurrentAssets": "44826000", "currentLongTermDebt": "35513000", "longTermInvestments": "4158000", "shortTermInvestments": "11000", "currentNetReceivables": "4270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386654000", "currentAccountsPayable": "62815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362253000", "totalShareholderEquity": "-25545000", "capitalLeaseObligations": "184520000", "otherCurrentLiabilities": "798000", "totalCurrentLiabilities": "130949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325918000", "cashAndShortTermInvestments": "7866000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1551000", "cashAndCashEquivalentsAtCarryingValue": "7866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2466000", "capitalExpenditures": "516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2254000", "cashflowFromInvestment": "-545000", "stockBasedCompensation": "368000", "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": "7967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45124000, "cost_of_revenue": 44010000, "gross_profit": 1114000, "research_and_development": null, "selling_general_admin": 4746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3632000, "depreciation_amortisation": 7967000, "ebitda": 4335000, "interest_expense": 4227000, "interest_income": null, "other_non_operating": null, "pretax_income": -8276999, "tax_provision": -143000, "effective_tax_rate": null, "net_income": -8147000, "net_income_continuing_ops": -8134000, "net_income_to_common": -8147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7866000, "short_term_investments": 11000, "net_receivables": 4270000, "inventory": 1629000, "other_current_assets": null, "total_current_assets": 44826000, "net_ppe": null, "goodwill": 24818000, "intangible_assets": 1551000, "goodwill_and_intangibles": 26369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 386654000, "total_assets": 431480000, "short_term_debt": 55905000, "accounts_payable": 62815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130949000, "long_term_debt": 142220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325918000, "total_liabilities": 456867000, "total_debt": 198125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137077000, "total_equity": -25545000, "shares_outstanding": 22717260, "operating_cash_flow": -2466000, "stock_based_compensation": 368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -545000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2254000, "free_cash_flow": -1950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3632000", "ebitda": "4335000", "netIncome": "-8147000", "grossProfit": "1114000", "depreciation": "None", "totalRevenue": "45124000", "costOfRevenue": "44010000", "interestIncome": "None", "incomeBeforeTax": "-8276999", "interestExpense": "4227000", "operatingIncome": "-3632000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-4228000", "nonInterestIncome": "None", "operatingExpenses": "4746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7967000", "sellingGeneralAndAdministrative": "4746000", "netIncomeFromContinuingOperations": "-8134000" }, "balance": { "goodwill": "24818000", "inventory": "1629000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "431480000", "longTermDebt": "142220000", "shortTermDebt": "55905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1551000", "reportedCurrency": "USD", "retainedEarnings": "-137077000", "totalLiabilities": "456867000", "otherCurrentAssets": "31050000", "totalCurrentAssets": "44826000", "currentLongTermDebt": "35513000", "longTermInvestments": "4158000", "shortTermInvestments": "11000", "currentNetReceivables": "4270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386654000", "currentAccountsPayable": "62815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362253000", "totalShareholderEquity": "-25545000", "capitalLeaseObligations": "184520000", "otherCurrentLiabilities": "798000", "totalCurrentLiabilities": "130949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325918000", "cashAndShortTermInvestments": "7866000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1551000", "cashAndCashEquivalentsAtCarryingValue": "7866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2466000", "capitalExpenditures": "516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2254000", "cashflowFromInvestment": "-545000", "stockBasedCompensation": "368000", "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": "7967000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 50272000, "cost_of_revenue": 40695000, "gross_profit": 9576000, "ebit": 1841000, "ebitda": -10487000, "pretax_income": -2819000, "tax_provision": -219000, "net_income": -2564000, "net_income_to_common": -2564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10531000, "total_current_assets": 21816000, "total_assets": 434929000, "short_term_debt": 56080000, "long_term_debt": 141967000, "total_debt": 198047000, "total_liabilities": 453027000, "total_equity": -18239000, "shares_outstanding": 22717260, "goodwill_and_intangibles": 26179000 }, "cash_flow": { "operating_cash_flow": 4278000, "capital_expenditure": 888000, "free_cash_flow": 5166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157156, "ticker_id": 7965, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1841000", "ebitda": "-10487000", "netIncome": "-2564000", "grossProfit": "9576000", "depreciation": "None", "totalRevenue": "50272000", "costOfRevenue": "40695000", "interestIncome": "None", "incomeBeforeTax": "-2819000", "interestExpense": "4660000", "operatingIncome": "-978000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-219000", "reportedCurrency": "USD", "netInterestIncome": "-4660000", "nonInterestIncome": "None", "operatingExpenses": "10554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-12328000", "sellingGeneralAndAdministrative": "12601000", "netIncomeFromContinuingOperations": "-2595000" }, "balance": { "goodwill": "24603000", "inventory": "1664000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "434929000", "longTermDebt": "141967000", "shortTermDebt": "56080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1576000", "reportedCurrency": "USD", "retainedEarnings": "-128930000", "totalLiabilities": "453027000", "otherCurrentAssets": "5068000", "totalCurrentAssets": "21816000", "currentLongTermDebt": "35999000", "longTermInvestments": "4102000", "shortTermInvestments": "14000", "currentNetReceivables": "4553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413113000", "currentAccountsPayable": "59799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360966000", "totalShareholderEquity": "-18239000", "capitalLeaseObligations": "183000000", "otherCurrentLiabilities": "830000", "totalCurrentLiabilities": "128581000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "324446000", "cashAndShortTermInvestments": "10531000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1576000", "cashAndCashEquivalentsAtCarryingValue": "10531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2595000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4278000", "capitalExpenditures": "888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1714000", "cashflowFromInvestment": "-216000", "stockBasedCompensation": "393000", "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": "-7404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50272000, "cost_of_revenue": 40695000, "gross_profit": 9576000, "research_and_development": null, "selling_general_admin": 12601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1841000, "depreciation_amortisation": -12328000, "ebitda": -10487000, "interest_expense": 4660000, "interest_income": null, "other_non_operating": null, "pretax_income": -2819000, "tax_provision": -219000, "effective_tax_rate": null, "net_income": -2564000, "net_income_continuing_ops": -2595000, "net_income_to_common": -2564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10531000, "short_term_investments": 14000, "net_receivables": 4553000, "inventory": 1664000, "other_current_assets": null, "total_current_assets": 21816000, "net_ppe": null, "goodwill": 24603000, "intangible_assets": 1576000, "goodwill_and_intangibles": 26179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413113000, "total_assets": 434929000, "short_term_debt": 56080000, "accounts_payable": 59799000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128581000, "long_term_debt": 141967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324446000, "total_liabilities": 453027000, "total_debt": 198047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128930000, "total_equity": -18239000, "shares_outstanding": 22717260, "operating_cash_flow": 4278000, "stock_based_compensation": 393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1714000, "free_cash_flow": 5166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1841000", "ebitda": "-10487000", "netIncome": "-2564000", "grossProfit": "9576000", "depreciation": "None", "totalRevenue": "50272000", "costOfRevenue": "40695000", "interestIncome": "None", "incomeBeforeTax": "-2819000", "interestExpense": "4660000", "operatingIncome": "-978000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-219000", "reportedCurrency": "USD", "netInterestIncome": "-4660000", "nonInterestIncome": "None", "operatingExpenses": "10554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-12328000", "sellingGeneralAndAdministrative": "12601000", "netIncomeFromContinuingOperations": "-2595000" }, "balance": { "goodwill": "24603000", "inventory": "1664000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "434929000", "longTermDebt": "141967000", "shortTermDebt": "56080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1576000", "reportedCurrency": "USD", "retainedEarnings": "-128930000", "totalLiabilities": "453027000", "otherCurrentAssets": "5068000", "totalCurrentAssets": "21816000", "currentLongTermDebt": "35999000", "longTermInvestments": "4102000", "shortTermInvestments": "14000", "currentNetReceivables": "4553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413113000", "currentAccountsPayable": "59799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360966000", "totalShareholderEquity": "-18239000", "capitalLeaseObligations": "183000000", "otherCurrentLiabilities": "830000", "totalCurrentLiabilities": "128581000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "324446000", "cashAndShortTermInvestments": "10531000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1576000", "cashAndCashEquivalentsAtCarryingValue": "10531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2595000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4278000", "capitalExpenditures": "888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1714000", "cashflowFromInvestment": "-216000", "stockBasedCompensation": "393000", "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": "-7404000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 52170000, "cost_of_revenue": 47841000, "gross_profit": 4329000, "ebit": 188000, "ebitda": 19488000, "pretax_income": -3986000, "tax_provision": 319000, "net_income": -4157000, "net_income_to_common": -4157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8090000, "total_current_assets": 18808000, "total_assets": 435186000, "short_term_debt": 43214000, "long_term_debt": 155162000, "total_debt": 198376000, "total_liabilities": 448198000, "total_equity": -12062000, "shares_outstanding": 22717260, "goodwill_and_intangibles": 26286000 }, "cash_flow": { "operating_cash_flow": 295000, "capital_expenditure": 635000, "free_cash_flow": 930000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157158, "ticker_id": 7965, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188000", "ebitda": "19488000", "netIncome": "-4157000", "grossProfit": "4329000", "depreciation": "None", "totalRevenue": "52170000", "costOfRevenue": "47841000", "interestIncome": "None", "incomeBeforeTax": "-3986000", "interestExpense": "4174000", "operatingIncome": "-329000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "319000", "reportedCurrency": "USD", "netInterestIncome": "-4174000", "nonInterestIncome": "None", "operatingExpenses": "4658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "4658000", "netIncomeFromContinuingOperations": "-4305000" }, "balance": { "goodwill": "24576000", "inventory": "1655000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "435186000", "longTermDebt": "155162000", "shortTermDebt": "43214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1710000", "reportedCurrency": "USD", "retainedEarnings": "-126370000", "totalLiabilities": "448198000", "otherCurrentAssets": "6286000", "totalCurrentAssets": "18808000", "currentLongTermDebt": "16451000", "longTermInvestments": "4285000", "shortTermInvestments": "13000", "currentNetReceivables": "2777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416378000", "currentAccountsPayable": "58485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359969000", "totalShareholderEquity": "-12062000", "capitalLeaseObligations": "187680000", "otherCurrentLiabilities": "131000", "totalCurrentLiabilities": "111492000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336706000", "cashAndShortTermInvestments": "8090000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1710000", "cashAndCashEquivalentsAtCarryingValue": "8090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4306000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295000", "capitalExpenditures": "635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1289000", "cashflowFromInvestment": "-484000", "stockBasedCompensation": "391000", "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": "19300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52170000, "cost_of_revenue": 47841000, "gross_profit": 4329000, "research_and_development": null, "selling_general_admin": 4658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188000, "depreciation_amortisation": 19300000, "ebitda": 19488000, "interest_expense": 4174000, "interest_income": null, "other_non_operating": null, "pretax_income": -3986000, "tax_provision": 319000, "effective_tax_rate": null, "net_income": -4157000, "net_income_continuing_ops": -4305000, "net_income_to_common": -4157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8090000, "short_term_investments": 13000, "net_receivables": 2777000, "inventory": 1655000, "other_current_assets": null, "total_current_assets": 18808000, "net_ppe": null, "goodwill": 24576000, "intangible_assets": 1710000, "goodwill_and_intangibles": 26286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 416378000, "total_assets": 435186000, "short_term_debt": 43214000, "accounts_payable": 58485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111492000, "long_term_debt": 155162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336706000, "total_liabilities": 448198000, "total_debt": 198376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126370000, "total_equity": -12062000, "shares_outstanding": 22717260, "operating_cash_flow": 295000, "stock_based_compensation": 391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1289000, "free_cash_flow": 930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188000", "ebitda": "19488000", "netIncome": "-4157000", "grossProfit": "4329000", "depreciation": "None", "totalRevenue": "52170000", "costOfRevenue": "47841000", "interestIncome": "None", "incomeBeforeTax": "-3986000", "interestExpense": "4174000", "operatingIncome": "-329000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "319000", "reportedCurrency": "USD", "netInterestIncome": "-4174000", "nonInterestIncome": "None", "operatingExpenses": "4658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19300000", "sellingGeneralAndAdministrative": "4658000", "netIncomeFromContinuingOperations": "-4305000" }, "balance": { "goodwill": "24576000", "inventory": "1655000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "435186000", "longTermDebt": "155162000", "shortTermDebt": "43214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1710000", "reportedCurrency": "USD", "retainedEarnings": "-126370000", "totalLiabilities": "448198000", "otherCurrentAssets": "6286000", "totalCurrentAssets": "18808000", "currentLongTermDebt": "16451000", "longTermInvestments": "4285000", "shortTermInvestments": "13000", "currentNetReceivables": "2777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416378000", "currentAccountsPayable": "58485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359969000", "totalShareholderEquity": "-12062000", "capitalLeaseObligations": "187680000", "otherCurrentLiabilities": "131000", "totalCurrentLiabilities": "111492000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336706000", "cashAndShortTermInvestments": "8090000", "commonStockSharesOutstanding": "22717260", "intangibleAssetsExcludingGoodwill": "1710000", "cashAndCashEquivalentsAtCarryingValue": "8090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4306000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295000", "capitalExpenditures": "635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1289000", "cashflowFromInvestment": "-484000", "stockBasedCompensation": "391000", "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": "19300000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 60378000, "cost_of_revenue": 48723000, "gross_profit": 11655000, "ebit": 2775000, "ebitda": 6426000, "pretax_income": -1579000, "tax_provision": 1225000, "net_income": -2667000, "net_income_to_common": -2667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9073000, "total_current_assets": 21271000, "total_assets": 438075000, "short_term_debt": 64334000, "long_term_debt": 133955000, "total_debt": 198289000, "total_liabilities": 446503000, "total_equity": -7683000, "shares_outstanding": 22708206, "goodwill_and_intangibles": 26612000 }, "cash_flow": { "operating_cash_flow": 1551000, "capital_expenditure": 382000, "free_cash_flow": 1933000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157159, "ticker_id": 7965, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2775000", "ebitda": "6426000", "netIncome": "-2667000", "grossProfit": "11655000", "depreciation": "None", "totalRevenue": "60378000", "costOfRevenue": "48723000", "interestIncome": "None", "incomeBeforeTax": "-1579000", "interestExpense": "4354000", "operatingIncome": "2891000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1225000", "reportedCurrency": "USD", "netInterestIncome": "-4354000", "nonInterestIncome": "None", "operatingExpenses": "8764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3651000", "sellingGeneralAndAdministrative": "5384000", "netIncomeFromContinuingOperations": "-2804000" }, "balance": { "goodwill": "24868000", "inventory": "1522000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "438075000", "longTermDebt": "133955000", "shortTermDebt": "64334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1744000", "reportedCurrency": "USD", "retainedEarnings": "-122213000", "totalLiabilities": "446503000", "otherCurrentAssets": "7292000", "totalCurrentAssets": "21271000", "currentLongTermDebt": "38229000", "longTermInvestments": "4144000", "shortTermInvestments": "13000", "currentNetReceivables": "3371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416804000", "currentAccountsPayable": "55718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359675000", "totalShareholderEquity": "-7683000", "capitalLeaseObligations": "187491000", "otherCurrentLiabilities": "707000", "totalCurrentLiabilities": "130451000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "316052000", "cashAndShortTermInvestments": "9073000", "commonStockSharesOutstanding": "22708206", "intangibleAssetsExcludingGoodwill": "1744000", "cashAndCashEquivalentsAtCarryingValue": "9073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1551000", "capitalExpenditures": "382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18030000", "cashflowFromInvestment": "19928000", "stockBasedCompensation": "530000", "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": "3651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60378000, "cost_of_revenue": 48723000, "gross_profit": 11655000, "research_and_development": null, "selling_general_admin": 5384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2775000, "depreciation_amortisation": 3651000, "ebitda": 6426000, "interest_expense": 4354000, "interest_income": null, "other_non_operating": null, "pretax_income": -1579000, "tax_provision": 1225000, "effective_tax_rate": null, "net_income": -2667000, "net_income_continuing_ops": -2804000, "net_income_to_common": -2667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9073000, "short_term_investments": 13000, "net_receivables": 3371000, "inventory": 1522000, "other_current_assets": null, "total_current_assets": 21271000, "net_ppe": null, "goodwill": 24868000, "intangible_assets": 1744000, "goodwill_and_intangibles": 26612000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 416804000, "total_assets": 438075000, "short_term_debt": 64334000, "accounts_payable": 55718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130451000, "long_term_debt": 133955000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316052000, "total_liabilities": 446503000, "total_debt": 198289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122213000, "total_equity": -7683000, "shares_outstanding": 22708206, "operating_cash_flow": 1551000, "stock_based_compensation": 530000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18030000, "free_cash_flow": 1933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2775000", "ebitda": "6426000", "netIncome": "-2667000", "grossProfit": "11655000", "depreciation": "None", "totalRevenue": "60378000", "costOfRevenue": "48723000", "interestIncome": "None", "incomeBeforeTax": "-1579000", "interestExpense": "4354000", "operatingIncome": "2891000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1225000", "reportedCurrency": "USD", "netInterestIncome": "-4354000", "nonInterestIncome": "None", "operatingExpenses": "8764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3651000", "sellingGeneralAndAdministrative": "5384000", "netIncomeFromContinuingOperations": "-2804000" }, "balance": { "goodwill": "24868000", "inventory": "1522000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "438075000", "longTermDebt": "133955000", "shortTermDebt": "64334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1744000", "reportedCurrency": "USD", "retainedEarnings": "-122213000", "totalLiabilities": "446503000", "otherCurrentAssets": "7292000", "totalCurrentAssets": "21271000", "currentLongTermDebt": "38229000", "longTermInvestments": "4144000", "shortTermInvestments": "13000", "currentNetReceivables": "3371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416804000", "currentAccountsPayable": "55718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359675000", "totalShareholderEquity": "-7683000", "capitalLeaseObligations": "187491000", "otherCurrentLiabilities": "707000", "totalCurrentLiabilities": "130451000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "316052000", "cashAndShortTermInvestments": "9073000", "commonStockSharesOutstanding": "22708206", "intangibleAssetsExcludingGoodwill": "1744000", "cashAndCashEquivalentsAtCarryingValue": "9073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1551000", "capitalExpenditures": "382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18030000", "cashflowFromInvestment": "19928000", "stockBasedCompensation": "530000", "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": "3651000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 40169000, "cost_of_revenue": 38532000, "gross_profit": 1637000, "ebit": -673000, "ebitda": 3016000, "pretax_income": -5415000, "tax_provision": -472000, "net_income": -4752000, "net_income_to_common": -4752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5911000, "total_current_assets": 33144000, "total_assets": 440969000, "short_term_debt": 79653000, "long_term_debt": 132250000, "total_debt": 211903000, "total_liabilities": 449649000, "total_equity": -8064000, "shares_outstanding": 22426184, "goodwill_and_intangibles": 25637000 }, "cash_flow": { "operating_cash_flow": -7702000, "capital_expenditure": 253000, "free_cash_flow": -7449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157160, "ticker_id": 7965, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-673000", "ebitda": "3016000", "netIncome": "-4752000", "grossProfit": "1637000", "depreciation": "None", "totalRevenue": "40169000", "costOfRevenue": "38532000", "interestIncome": "None", "incomeBeforeTax": "-5415000", "interestExpense": "4742000", "operatingIncome": "-6891000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "-4742000", "nonInterestIncome": "None", "operatingExpenses": "8528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3689000", "sellingGeneralAndAdministrative": "5153000", "netIncomeFromContinuingOperations": "-4943000" }, "balance": { "goodwill": "23870000", "inventory": "1441000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "440969000", "longTermDebt": "132250000", "shortTermDebt": "79653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1767000", "reportedCurrency": "USD", "retainedEarnings": "-119542000", "totalLiabilities": "449649000", "otherCurrentAssets": "24373000", "totalCurrentAssets": "33144000", "currentLongTermDebt": "53738000", "longTermInvestments": "4025000", "shortTermInvestments": "15000", "currentNetReceivables": "1404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407825000", "currentAccountsPayable": "52297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367428000", "totalShareholderEquity": "-8064000", "capitalLeaseObligations": "181440000", "otherCurrentLiabilities": "643000", "totalCurrentLiabilities": "141854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307795000", "cashAndShortTermInvestments": "5911000", "commonStockSharesOutstanding": "22426184", "intangibleAssetsExcludingGoodwill": "1767000", "cashAndCashEquivalentsAtCarryingValue": "5911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7702000", "capitalExpenditures": "253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16853000", "cashflowFromInvestment": "17878000", "stockBasedCompensation": "600000", "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": "3689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40169000, "cost_of_revenue": 38532000, "gross_profit": 1637000, "research_and_development": null, "selling_general_admin": 5153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -673000, "depreciation_amortisation": 3689000, "ebitda": 3016000, "interest_expense": 4742000, "interest_income": null, "other_non_operating": null, "pretax_income": -5415000, "tax_provision": -472000, "effective_tax_rate": null, "net_income": -4752000, "net_income_continuing_ops": -4943000, "net_income_to_common": -4752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5911000, "short_term_investments": 15000, "net_receivables": 1404000, "inventory": 1441000, "other_current_assets": null, "total_current_assets": 33144000, "net_ppe": null, "goodwill": 23870000, "intangible_assets": 1767000, "goodwill_and_intangibles": 25637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 407825000, "total_assets": 440969000, "short_term_debt": 79653000, "accounts_payable": 52297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141854000, "long_term_debt": 132250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307795000, "total_liabilities": 449649000, "total_debt": 211903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119542000, "total_equity": -8064000, "shares_outstanding": 22426184, "operating_cash_flow": -7702000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16853000, "free_cash_flow": -7449000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-673000", "ebitda": "3016000", "netIncome": "-4752000", "grossProfit": "1637000", "depreciation": "None", "totalRevenue": "40169000", "costOfRevenue": "38532000", "interestIncome": "None", "incomeBeforeTax": "-5415000", "interestExpense": "4742000", "operatingIncome": "-6891000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "-4742000", "nonInterestIncome": "None", "operatingExpenses": "8528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3689000", "sellingGeneralAndAdministrative": "5153000", "netIncomeFromContinuingOperations": "-4943000" }, "balance": { "goodwill": "23870000", "inventory": "1441000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "440969000", "longTermDebt": "132250000", "shortTermDebt": "79653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1767000", "reportedCurrency": "USD", "retainedEarnings": "-119542000", "totalLiabilities": "449649000", "otherCurrentAssets": "24373000", "totalCurrentAssets": "33144000", "currentLongTermDebt": "53738000", "longTermInvestments": "4025000", "shortTermInvestments": "15000", "currentNetReceivables": "1404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407825000", "currentAccountsPayable": "52297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367428000", "totalShareholderEquity": "-8064000", "capitalLeaseObligations": "181440000", "otherCurrentLiabilities": "643000", "totalCurrentLiabilities": "141854000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "307795000", "cashAndShortTermInvestments": "5911000", "commonStockSharesOutstanding": "22426184", "intangibleAssetsExcludingGoodwill": "1767000", "cashAndCashEquivalentsAtCarryingValue": "5911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7702000", "capitalExpenditures": "253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16853000", "cashflowFromInvestment": "17878000", "stockBasedCompensation": "600000", "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": "3689000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 58576000, "cost_of_revenue": 52310000, "gross_profit": 6266000, "ebit": -384000, "ebitda": 3528000, "pretax_income": -5772000, "tax_provision": 160000, "net_income": -5816000, "net_income_to_common": -5816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12347000, "total_current_assets": 57042000, "total_assets": 471011000, "short_term_debt": 95883000, "long_term_debt": 132633000, "total_debt": 228516000, "total_liabilities": 475801000, "total_equity": -4364000, "shares_outstanding": 23202192, "goodwill_and_intangibles": 25512000 }, "cash_flow": { "operating_cash_flow": 7985000, "capital_expenditure": 967000, "free_cash_flow": 8952000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157161, "ticker_id": 7965, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-384000", "ebitda": "3528000", "netIncome": "-5816000", "grossProfit": "6266000", "depreciation": "None", "totalRevenue": "58576000", "costOfRevenue": "52310000", "interestIncome": "None", "incomeBeforeTax": "-5772000", "interestExpense": "5388000", "operatingIncome": "-1906000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-5388000", "nonInterestIncome": "None", "operatingExpenses": "8172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3912000", "sellingGeneralAndAdministrative": "4535000", "netIncomeFromContinuingOperations": "-5932000" }, "balance": { "goodwill": "23712000", "inventory": "1685000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "471011000", "longTermDebt": "132633000", "shortTermDebt": "95883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-114790000", "totalLiabilities": "475801000", "otherCurrentAssets": "37720000", "totalCurrentAssets": "57042000", "currentLongTermDebt": "69193000", "longTermInvestments": "3976000", "shortTermInvestments": "14000", "currentNetReceivables": "5276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413969000", "currentAccountsPayable": "54471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390218000", "totalShareholderEquity": "-4364000", "capitalLeaseObligations": "188392000", "otherCurrentLiabilities": "650000", "totalCurrentLiabilities": "161626000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "314175000", "cashAndShortTermInvestments": "12347000", "commonStockSharesOutstanding": "23202192", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "12347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7985000", "capitalExpenditures": "967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1790000", "cashflowFromInvestment": "-1028000", "stockBasedCompensation": "619000", "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": "3912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58576000, "cost_of_revenue": 52310000, "gross_profit": 6266000, "research_and_development": null, "selling_general_admin": 4535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -384000, "depreciation_amortisation": 3912000, "ebitda": 3528000, "interest_expense": 5388000, "interest_income": null, "other_non_operating": null, "pretax_income": -5772000, "tax_provision": 160000, "effective_tax_rate": null, "net_income": -5816000, "net_income_continuing_ops": -5932000, "net_income_to_common": -5816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12347000, "short_term_investments": 14000, "net_receivables": 5276000, "inventory": 1685000, "other_current_assets": null, "total_current_assets": 57042000, "net_ppe": null, "goodwill": 23712000, "intangible_assets": 1800000, "goodwill_and_intangibles": 25512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413969000, "total_assets": 471011000, "short_term_debt": 95883000, "accounts_payable": 54471000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161626000, "long_term_debt": 132633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314175000, "total_liabilities": 475801000, "total_debt": 228516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114790000, "total_equity": -4364000, "shares_outstanding": 23202192, "operating_cash_flow": 7985000, "stock_based_compensation": 619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 967000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1790000, "free_cash_flow": 8952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-384000", "ebitda": "3528000", "netIncome": "-5816000", "grossProfit": "6266000", "depreciation": "None", "totalRevenue": "58576000", "costOfRevenue": "52310000", "interestIncome": "None", "incomeBeforeTax": "-5772000", "interestExpense": "5388000", "operatingIncome": "-1906000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-5388000", "nonInterestIncome": "None", "operatingExpenses": "8172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3912000", "sellingGeneralAndAdministrative": "4535000", "netIncomeFromContinuingOperations": "-5932000" }, "balance": { "goodwill": "23712000", "inventory": "1685000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "471011000", "longTermDebt": "132633000", "shortTermDebt": "95883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-114790000", "totalLiabilities": "475801000", "otherCurrentAssets": "37720000", "totalCurrentAssets": "57042000", "currentLongTermDebt": "69193000", "longTermInvestments": "3976000", "shortTermInvestments": "14000", "currentNetReceivables": "5276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413969000", "currentAccountsPayable": "54471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390218000", "totalShareholderEquity": "-4364000", "capitalLeaseObligations": "188392000", "otherCurrentLiabilities": "650000", "totalCurrentLiabilities": "161626000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "314175000", "cashAndShortTermInvestments": "12347000", "commonStockSharesOutstanding": "23202192", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "12347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7985000", "capitalExpenditures": "967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1790000", "cashflowFromInvestment": "-1028000", "stockBasedCompensation": "619000", "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": "3912000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 60090000, "cost_of_revenue": 51574000, "gross_profit": 8516000, "ebit": -1194000, "ebitda": 3010000, "pretax_income": -6439000, "tax_provision": 700000, "net_income": -7028000, "net_income_to_common": -7028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10083000, "total_current_assets": 59046000, "total_assets": 495686000, "short_term_debt": 80748000, "long_term_debt": 161409000, "total_debt": 242157000, "total_liabilities": 491080000, "total_equity": 5175000, "shares_outstanding": 23202192, "goodwill_and_intangibles": 27556000 }, "cash_flow": { "operating_cash_flow": 1339000, "capital_expenditure": 2396000, "free_cash_flow": 3735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157163, "ticker_id": 7965, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1194000", "ebitda": "3010000", "netIncome": "-7028000", "grossProfit": "8516000", "depreciation": "None", "totalRevenue": "60090000", "costOfRevenue": "51574000", "interestIncome": "None", "incomeBeforeTax": "-6439000", "interestExpense": "5245000", "operatingIncome": "-343000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-5229000", "nonInterestIncome": "None", "operatingExpenses": "8859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4204000", "sellingGeneralAndAdministrative": "4933000", "netIncomeFromContinuingOperations": "-7027000" }, "balance": { "goodwill": "25715000", "inventory": "1705000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "495686000", "longTermDebt": "161409000", "shortTermDebt": "80748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1841000", "reportedCurrency": "USD", "retainedEarnings": "-108974000", "totalLiabilities": "491080000", "otherCurrentAssets": "41405000", "totalCurrentAssets": "59046000", "currentLongTermDebt": "52624000", "longTermInvestments": "5132000", "shortTermInvestments": "18000", "currentNetReceivables": "5835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "436640000", "currentAccountsPayable": "48237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "412296000", "totalShareholderEquity": "5175000", "capitalLeaseObligations": "198263000", "otherCurrentLiabilities": "646000", "totalCurrentLiabilities": "139536000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "351544000", "cashAndShortTermInvestments": "10083000", "commonStockSharesOutstanding": "23202192", "intangibleAssetsExcludingGoodwill": "1841000", "cashAndCashEquivalentsAtCarryingValue": "10083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1339000", "capitalExpenditures": "2396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1002000", "cashflowFromInvestment": "-2409000", "stockBasedCompensation": "603000", "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": "4204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60090000, "cost_of_revenue": 51574000, "gross_profit": 8516000, "research_and_development": null, "selling_general_admin": 4933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1194000, "depreciation_amortisation": 4204000, "ebitda": 3010000, "interest_expense": 5245000, "interest_income": null, "other_non_operating": null, "pretax_income": -6439000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": -7028000, "net_income_continuing_ops": -7027000, "net_income_to_common": -7028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10083000, "short_term_investments": 18000, "net_receivables": 5835000, "inventory": 1705000, "other_current_assets": null, "total_current_assets": 59046000, "net_ppe": null, "goodwill": 25715000, "intangible_assets": 1841000, "goodwill_and_intangibles": 27556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 436640000, "total_assets": 495686000, "short_term_debt": 80748000, "accounts_payable": 48237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139536000, "long_term_debt": 161409000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 351544000, "total_liabilities": 491080000, "total_debt": 242157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108974000, "total_equity": 5175000, "shares_outstanding": 23202192, "operating_cash_flow": 1339000, "stock_based_compensation": 603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2396000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1002000, "free_cash_flow": 3735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1194000", "ebitda": "3010000", "netIncome": "-7028000", "grossProfit": "8516000", "depreciation": "None", "totalRevenue": "60090000", "costOfRevenue": "51574000", "interestIncome": "None", "incomeBeforeTax": "-6439000", "interestExpense": "5245000", "operatingIncome": "-343000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-5229000", "nonInterestIncome": "None", "operatingExpenses": "8859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4204000", "sellingGeneralAndAdministrative": "4933000", "netIncomeFromContinuingOperations": "-7027000" }, "balance": { "goodwill": "25715000", "inventory": "1705000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "495686000", "longTermDebt": "161409000", "shortTermDebt": "80748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1841000", "reportedCurrency": "USD", "retainedEarnings": "-108974000", "totalLiabilities": "491080000", "otherCurrentAssets": "41405000", "totalCurrentAssets": "59046000", "currentLongTermDebt": "52624000", "longTermInvestments": "5132000", "shortTermInvestments": "18000", "currentNetReceivables": "5835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "436640000", "currentAccountsPayable": "48237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "412296000", "totalShareholderEquity": "5175000", "capitalLeaseObligations": "198263000", "otherCurrentLiabilities": "646000", "totalCurrentLiabilities": "139536000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "351544000", "cashAndShortTermInvestments": "10083000", "commonStockSharesOutstanding": "23202192", "intangibleAssetsExcludingGoodwill": "1841000", "cashAndCashEquivalentsAtCarryingValue": "10083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1339000", "capitalExpenditures": "2396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1002000", "cashflowFromInvestment": "-2409000", "stockBasedCompensation": "603000", "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": "4204000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 46809000, "cost_of_revenue": 45219000, "gross_profit": 1590000, "ebit": -7780000, "ebitda": -3445000, "pretax_income": -13157000, "tax_provision": -156000, "net_income": -12806000, "net_income_to_common": -12806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9242000, "total_current_assets": 58652000, "total_assets": 494855000, "short_term_debt": 86337000, "long_term_debt": 150630000, "total_debt": 236967000, "total_liabilities": 485324000, "total_equity": 9994000, "shares_outstanding": 22413617, "goodwill_and_intangibles": 26922000 }, "cash_flow": { "operating_cash_flow": -10297000, "capital_expenditure": 249000, "free_cash_flow": -10048000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157164, "ticker_id": 7965, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7780000", "ebitda": "-3445000", "netIncome": "-12806000", "grossProfit": "1590000", "depreciation": "None", "totalRevenue": "46809000", "costOfRevenue": "45219000", "interestIncome": "None", "incomeBeforeTax": "-13157000", "interestExpense": "5377000", "operatingIncome": "-7692000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "-5252000", "nonInterestIncome": "None", "operatingExpenses": "9282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4335000", "sellingGeneralAndAdministrative": "5271000", "netIncomeFromContinuingOperations": "-9536000" }, "balance": { "goodwill": "25023000", "inventory": "1347000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "494855000", "longTermDebt": "150630000", "shortTermDebt": "86337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1899000", "reportedCurrency": "USD", "retainedEarnings": "-102058000", "totalLiabilities": "485324000", "otherCurrentAssets": "39963000", "totalCurrentAssets": "58652000", "currentLongTermDebt": "58599000", "longTermInvestments": "5266000", "shortTermInvestments": "18000", "currentNetReceivables": "8082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "436203000", "currentAccountsPayable": "49303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405235000", "totalShareholderEquity": "9994000", "capitalLeaseObligations": "196006000", "otherCurrentLiabilities": "684000", "totalCurrentLiabilities": "148439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336885000", "cashAndShortTermInvestments": "9242000", "commonStockSharesOutstanding": "22413617", "intangibleAssetsExcludingGoodwill": "1899000", "cashAndCashEquivalentsAtCarryingValue": "9242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10297000", "capitalExpenditures": "249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12260000", "cashflowFromInvestment": "-239000", "stockBasedCompensation": "456000", "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": "7697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46809000, "cost_of_revenue": 45219000, "gross_profit": 1590000, "research_and_development": null, "selling_general_admin": 5271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7780000, "depreciation_amortisation": 4335000, "ebitda": -3445000, "interest_expense": 5377000, "interest_income": null, "other_non_operating": null, "pretax_income": -13157000, "tax_provision": -156000, "effective_tax_rate": null, "net_income": -12806000, "net_income_continuing_ops": -9536000, "net_income_to_common": -12806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9242000, "short_term_investments": 18000, "net_receivables": 8082000, "inventory": 1347000, "other_current_assets": null, "total_current_assets": 58652000, "net_ppe": null, "goodwill": 25023000, "intangible_assets": 1899000, "goodwill_and_intangibles": 26922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 436203000, "total_assets": 494855000, "short_term_debt": 86337000, "accounts_payable": 49303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148439000, "long_term_debt": 150630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336885000, "total_liabilities": 485324000, "total_debt": 236967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102058000, "total_equity": 9994000, "shares_outstanding": 22413617, "operating_cash_flow": -10297000, "stock_based_compensation": 456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12260000, "free_cash_flow": -10048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7780000", "ebitda": "-3445000", "netIncome": "-12806000", "grossProfit": "1590000", "depreciation": "None", "totalRevenue": "46809000", "costOfRevenue": "45219000", "interestIncome": "None", "incomeBeforeTax": "-13157000", "interestExpense": "5377000", "operatingIncome": "-7692000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "-5252000", "nonInterestIncome": "None", "operatingExpenses": "9282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4335000", "sellingGeneralAndAdministrative": "5271000", "netIncomeFromContinuingOperations": "-9536000" }, "balance": { "goodwill": "25023000", "inventory": "1347000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "494855000", "longTermDebt": "150630000", "shortTermDebt": "86337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1899000", "reportedCurrency": "USD", "retainedEarnings": "-102058000", "totalLiabilities": "485324000", "otherCurrentAssets": "39963000", "totalCurrentAssets": "58652000", "currentLongTermDebt": "58599000", "longTermInvestments": "5266000", "shortTermInvestments": "18000", "currentNetReceivables": "8082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "436203000", "currentAccountsPayable": "49303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405235000", "totalShareholderEquity": "9994000", "capitalLeaseObligations": "196006000", "otherCurrentLiabilities": "684000", "totalCurrentLiabilities": "148439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336885000", "cashAndShortTermInvestments": "9242000", "commonStockSharesOutstanding": "22413617", "intangibleAssetsExcludingGoodwill": "1899000", "cashAndCashEquivalentsAtCarryingValue": "9242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12806000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10297000", "capitalExpenditures": "249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12260000", "cashflowFromInvestment": "-239000", "stockBasedCompensation": "456000", "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": "7697000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 45052000, "cost_of_revenue": 42955000, "gross_profit": 2097000, "ebit": -8340000, "ebitda": -3630000, "pretax_income": -13626000, "tax_provision": -223000, "net_income": -13228000, "net_income_to_common": -13228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7501000, "total_current_assets": 20283000, "total_assets": 494860000, "short_term_debt": 69996000, "long_term_debt": 152687000, "total_debt": 222683000, "total_liabilities": 477132000, "total_equity": 17997000, "shares_outstanding": 22348994, "goodwill_and_intangibles": 26615000 }, "cash_flow": { "operating_cash_flow": -2770000, "capital_expenditure": 1926000, "free_cash_flow": -844000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157165, "ticker_id": 7965, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8340000", "ebitda": "-3630000", "netIncome": "-13228000", "grossProfit": "2097000", "depreciation": "None", "totalRevenue": "45052000", "costOfRevenue": "42955000", "interestIncome": "None", "incomeBeforeTax": "-13626000", "interestExpense": "5286000", "operatingIncome": "-7531000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-223000", "reportedCurrency": "USD", "netInterestIncome": "-5286000", "nonInterestIncome": "None", "operatingExpenses": "9628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4710000", "sellingGeneralAndAdministrative": "5423000", "netIncomeFromContinuingOperations": "-13403000" }, "balance": { "goodwill": "24671000", "inventory": "1318000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "494860000", "longTermDebt": "152687000", "shortTermDebt": "69996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1944000", "reportedCurrency": "USD", "retainedEarnings": "-92717000", "totalLiabilities": "477132000", "otherCurrentAssets": "4097000", "totalCurrentAssets": "20283000", "currentLongTermDebt": "41857000", "longTermInvestments": "5377000", "shortTermInvestments": "18000", "currentNetReceivables": "7349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474577000", "currentAccountsPayable": "53307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394509000", "totalShareholderEquity": "17997000", "capitalLeaseObligations": "199965000", "otherCurrentLiabilities": "628000", "totalCurrentLiabilities": "134849000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "342283000", "cashAndShortTermInvestments": "7501000", "commonStockSharesOutstanding": "22348994", "intangibleAssetsExcludingGoodwill": "1944000", "cashAndCashEquivalentsAtCarryingValue": "7501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2770000", "capitalExpenditures": "1926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11225000", "cashflowFromInvestment": "7637000", "stockBasedCompensation": "678000", "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": "4710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45052000, "cost_of_revenue": 42955000, "gross_profit": 2097000, "research_and_development": null, "selling_general_admin": 5423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8340000, "depreciation_amortisation": 4710000, "ebitda": -3630000, "interest_expense": 5286000, "interest_income": null, "other_non_operating": null, "pretax_income": -13626000, "tax_provision": -223000, "effective_tax_rate": null, "net_income": -13228000, "net_income_continuing_ops": -13403000, "net_income_to_common": -13228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7501000, "short_term_investments": 18000, "net_receivables": 7349000, "inventory": 1318000, "other_current_assets": null, "total_current_assets": 20283000, "net_ppe": null, "goodwill": 24671000, "intangible_assets": 1944000, "goodwill_and_intangibles": 26615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474577000, "total_assets": 494860000, "short_term_debt": 69996000, "accounts_payable": 53307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134849000, "long_term_debt": 152687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 342283000, "total_liabilities": 477132000, "total_debt": 222683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92717000, "total_equity": 17997000, "shares_outstanding": 22348994, "operating_cash_flow": -2770000, "stock_based_compensation": 678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11225000, "free_cash_flow": -844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8340000", "ebitda": "-3630000", "netIncome": "-13228000", "grossProfit": "2097000", "depreciation": "None", "totalRevenue": "45052000", "costOfRevenue": "42955000", "interestIncome": "None", "incomeBeforeTax": "-13626000", "interestExpense": "5286000", "operatingIncome": "-7531000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-223000", "reportedCurrency": "USD", "netInterestIncome": "-5286000", "nonInterestIncome": "None", "operatingExpenses": "9628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4710000", "sellingGeneralAndAdministrative": "5423000", "netIncomeFromContinuingOperations": "-13403000" }, "balance": { "goodwill": "24671000", "inventory": "1318000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "494860000", "longTermDebt": "152687000", "shortTermDebt": "69996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1944000", "reportedCurrency": "USD", "retainedEarnings": "-92717000", "totalLiabilities": "477132000", "otherCurrentAssets": "4097000", "totalCurrentAssets": "20283000", "currentLongTermDebt": "41857000", "longTermInvestments": "5377000", "shortTermInvestments": "18000", "currentNetReceivables": "7349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474577000", "currentAccountsPayable": "53307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394509000", "totalShareholderEquity": "17997000", "capitalLeaseObligations": "199965000", "otherCurrentLiabilities": "628000", "totalCurrentLiabilities": "134849000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "342283000", "cashAndShortTermInvestments": "7501000", "commonStockSharesOutstanding": "22348994", "intangibleAssetsExcludingGoodwill": "1944000", "cashAndCashEquivalentsAtCarryingValue": "7501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2770000", "capitalExpenditures": "1926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11225000", "cashflowFromInvestment": "7637000", "stockBasedCompensation": "678000", "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": "4710000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 45319000, "cost_of_revenue": 43284000, "gross_profit": 2035000, "ebit": -6903000, "ebitda": -1850000, "pretax_income": -12258000, "tax_provision": 277000, "net_income": -12384000, "net_income_to_common": -12384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12906000, "total_current_assets": 38710000, "total_assets": 533051000, "short_term_debt": 64057000, "long_term_debt": 173777000, "total_debt": 237834000, "total_liabilities": 500055000, "total_equity": 33087000, "shares_outstanding": 22264269, "goodwill_and_intangibles": 27573000 }, "cash_flow": { "operating_cash_flow": -3369000, "capital_expenditure": 1718000, "free_cash_flow": -1651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157166, "ticker_id": 7965, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6903000", "ebitda": "-1850000", "netIncome": "-12384000", "grossProfit": "2035000", "depreciation": "None", "totalRevenue": "45319000", "costOfRevenue": "43284000", "interestIncome": "None", "incomeBeforeTax": "-12258000", "interestExpense": "5355000", "operatingIncome": "-6958000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "277000", "reportedCurrency": "USD", "netInterestIncome": "-5355000", "nonInterestIncome": "None", "operatingExpenses": "8993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5053000", "sellingGeneralAndAdministrative": "4479000", "netIncomeFromContinuingOperations": "-12535000" }, "balance": { "goodwill": "25535000", "inventory": "1648000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "533051000", "longTermDebt": "173777000", "shortTermDebt": "64057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2038000", "reportedCurrency": "USD", "retainedEarnings": "-79489000", "totalLiabilities": "500055000", "otherCurrentAssets": "16578000", "totalCurrentAssets": "38710000", "currentLongTermDebt": "35070000", "longTermInvestments": "5594000", "shortTermInvestments": "17000", "currentNetReceivables": "7561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494341000", "currentAccountsPayable": "49866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418777000", "totalShareholderEquity": "33087000", "capitalLeaseObligations": "209930000", "otherCurrentLiabilities": "791000", "totalCurrentLiabilities": "127083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "372972000", "cashAndShortTermInvestments": "12906000", "commonStockSharesOutstanding": "22264269", "intangibleAssetsExcludingGoodwill": "2038000", "cashAndCashEquivalentsAtCarryingValue": "12906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3369000", "capitalExpenditures": "1718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2781000", "cashflowFromInvestment": "3492000", "stockBasedCompensation": "499000", "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": "5231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45319000, "cost_of_revenue": 43284000, "gross_profit": 2035000, "research_and_development": null, "selling_general_admin": 4479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6903000, "depreciation_amortisation": 5053000, "ebitda": -1850000, "interest_expense": 5355000, "interest_income": null, "other_non_operating": null, "pretax_income": -12258000, "tax_provision": 277000, "effective_tax_rate": null, "net_income": -12384000, "net_income_continuing_ops": -12535000, "net_income_to_common": -12384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12906000, "short_term_investments": 17000, "net_receivables": 7561000, "inventory": 1648000, "other_current_assets": null, "total_current_assets": 38710000, "net_ppe": null, "goodwill": 25535000, "intangible_assets": 2038000, "goodwill_and_intangibles": 27573000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 494341000, "total_assets": 533051000, "short_term_debt": 64057000, "accounts_payable": 49866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127083000, "long_term_debt": 173777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 372972000, "total_liabilities": 500055000, "total_debt": 237834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79489000, "total_equity": 33087000, "shares_outstanding": 22264269, "operating_cash_flow": -3369000, "stock_based_compensation": 499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3492000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2781000, "free_cash_flow": -1651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6903000", "ebitda": "-1850000", "netIncome": "-12384000", "grossProfit": "2035000", "depreciation": "None", "totalRevenue": "45319000", "costOfRevenue": "43284000", "interestIncome": "None", "incomeBeforeTax": "-12258000", "interestExpense": "5355000", "operatingIncome": "-6958000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "277000", "reportedCurrency": "USD", "netInterestIncome": "-5355000", "nonInterestIncome": "None", "operatingExpenses": "8993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5053000", "sellingGeneralAndAdministrative": "4479000", "netIncomeFromContinuingOperations": "-12535000" }, "balance": { "goodwill": "25535000", "inventory": "1648000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "533051000", "longTermDebt": "173777000", "shortTermDebt": "64057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2038000", "reportedCurrency": "USD", "retainedEarnings": "-79489000", "totalLiabilities": "500055000", "otherCurrentAssets": "16578000", "totalCurrentAssets": "38710000", "currentLongTermDebt": "35070000", "longTermInvestments": "5594000", "shortTermInvestments": "17000", "currentNetReceivables": "7561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494341000", "currentAccountsPayable": "49866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418777000", "totalShareholderEquity": "33087000", "capitalLeaseObligations": "209930000", "otherCurrentLiabilities": "791000", "totalCurrentLiabilities": "127083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "372972000", "cashAndShortTermInvestments": "12906000", "commonStockSharesOutstanding": "22264269", "intangibleAssetsExcludingGoodwill": "2038000", "cashAndCashEquivalentsAtCarryingValue": "12906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3369000", "capitalExpenditures": "1718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2781000", "cashflowFromInvestment": "3492000", "stockBasedCompensation": "499000", "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": "5231000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 66563000, "cost_of_revenue": 55559000, "gross_profit": 11004000, "ebit": 1503000, "ebitda": 6486000, "pretax_income": -3569000, "tax_provision": 896000, "net_income": -4400000, "net_income_to_common": -4400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11925000, "total_current_assets": 41528000, "total_assets": 532597000, "short_term_debt": 70058000, "long_term_debt": 165677000, "total_debt": 235735000, "total_liabilities": 490542000, "total_equity": 41998000, "shares_outstanding": 22273423, "goodwill_and_intangibles": 26707000 }, "cash_flow": { "operating_cash_flow": 2442000, "capital_expenditure": 2761000, "free_cash_flow": 5203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157168, "ticker_id": 7965, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1503000", "ebitda": "6486000", "netIncome": "-4400000", "grossProfit": "11004000", "depreciation": "None", "totalRevenue": "66563000", "costOfRevenue": "55559000", "interestIncome": "None", "incomeBeforeTax": "-3569000", "interestExpense": "5072000", "operatingIncome": "1019000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "896000", "reportedCurrency": "USD", "netInterestIncome": "-5072000", "nonInterestIncome": "None", "operatingExpenses": "9985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4983000", "sellingGeneralAndAdministrative": "5405000", "netIncomeFromContinuingOperations": "-4465000" }, "balance": { "goodwill": "24597000", "inventory": "1488000", "commonStock": "253000", "currentDebt": "None", "investments": "None", "totalAssets": "532597000", "longTermDebt": "165677000", "shortTermDebt": "70058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2110000", "reportedCurrency": "USD", "retainedEarnings": "-67104000", "totalLiabilities": "490542000", "otherCurrentAssets": "21889000", "totalCurrentAssets": "41528000", "currentLongTermDebt": "41178000", "longTermInvestments": "5326000", "shortTermInvestments": "16000", "currentNetReceivables": "6210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491069000", "currentAccountsPayable": "45358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "415742000", "totalShareholderEquity": "41998000", "capitalLeaseObligations": "208887000", "otherCurrentLiabilities": "770000", "totalCurrentLiabilities": "127192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "363350000", "cashAndShortTermInvestments": "11925000", "commonStockSharesOutstanding": "22273423", "intangibleAssetsExcludingGoodwill": "2110000", "cashAndCashEquivalentsAtCarryingValue": "11925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4465000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "394000", "operatingCashflow": "2442000", "capitalExpenditures": "2761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3174000", "cashflowFromInvestment": "-2761000", "stockBasedCompensation": "613000", "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": "4983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66563000, "cost_of_revenue": 55559000, "gross_profit": 11004000, "research_and_development": null, "selling_general_admin": 5405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1503000, "depreciation_amortisation": 4983000, "ebitda": 6486000, "interest_expense": 5072000, "interest_income": null, "other_non_operating": null, "pretax_income": -3569000, "tax_provision": 896000, "effective_tax_rate": null, "net_income": -4400000, "net_income_continuing_ops": -4465000, "net_income_to_common": -4400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11925000, "short_term_investments": 16000, "net_receivables": 6210000, "inventory": 1488000, "other_current_assets": null, "total_current_assets": 41528000, "net_ppe": null, "goodwill": 24597000, "intangible_assets": 2110000, "goodwill_and_intangibles": 26707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 491069000, "total_assets": 532597000, "short_term_debt": 70058000, "accounts_payable": 45358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127192000, "long_term_debt": 165677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 363350000, "total_liabilities": 490542000, "total_debt": 235735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67104000, "total_equity": 41998000, "shares_outstanding": 22273423, "operating_cash_flow": 2442000, "stock_based_compensation": 613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2761000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3174000, "free_cash_flow": 5203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1503000", "ebitda": "6486000", "netIncome": "-4400000", "grossProfit": "11004000", "depreciation": "None", "totalRevenue": "66563000", "costOfRevenue": "55559000", "interestIncome": "None", "incomeBeforeTax": "-3569000", "interestExpense": "5072000", "operatingIncome": "1019000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "896000", "reportedCurrency": "USD", "netInterestIncome": "-5072000", "nonInterestIncome": "None", "operatingExpenses": "9985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4983000", "sellingGeneralAndAdministrative": "5405000", "netIncomeFromContinuingOperations": "-4465000" }, "balance": { "goodwill": "24597000", "inventory": "1488000", "commonStock": "253000", "currentDebt": "None", "investments": "None", "totalAssets": "532597000", "longTermDebt": "165677000", "shortTermDebt": "70058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2110000", "reportedCurrency": "USD", "retainedEarnings": "-67104000", "totalLiabilities": "490542000", "otherCurrentAssets": "21889000", "totalCurrentAssets": "41528000", "currentLongTermDebt": "41178000", "longTermInvestments": "5326000", "shortTermInvestments": "16000", "currentNetReceivables": "6210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491069000", "currentAccountsPayable": "45358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "415742000", "totalShareholderEquity": "41998000", "capitalLeaseObligations": "208887000", "otherCurrentLiabilities": "770000", "totalCurrentLiabilities": "127192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "363350000", "cashAndShortTermInvestments": "11925000", "commonStockSharesOutstanding": "22273423", "intangibleAssetsExcludingGoodwill": "2110000", "cashAndCashEquivalentsAtCarryingValue": "11925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4465000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "394000", "operatingCashflow": "2442000", "capitalExpenditures": "2761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3174000", "cashflowFromInvestment": "-2761000", "stockBasedCompensation": "613000", "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": "4983000", "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": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "income_statement": { "revenue": 65055000, "cost_of_revenue": 53468000, "gross_profit": 11587000, "ebit": 1910000, "ebitda": 6953000, "pretax_income": -2964000, "tax_provision": -103000, "net_income": -2778000, "net_income_to_common": -2778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15511000, "total_current_assets": 46255000, "total_assets": 552242000, "short_term_debt": 71768000, "long_term_debt": 164054000, "total_debt": 235822000, "total_liabilities": 504676000, "total_equity": 47441000, "shares_outstanding": 22262214, "goodwill_and_intangibles": 27245000 }, "cash_flow": { "operating_cash_flow": 2549000, "capital_expenditure": 1903000, "free_cash_flow": 4452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157169, "ticker_id": 7965, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:06:41.558314+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1910000", "ebitda": "6953000", "netIncome": "-2778000", "grossProfit": "11587000", "depreciation": "None", "totalRevenue": "65055000", "costOfRevenue": "53468000", "interestIncome": "None", "incomeBeforeTax": "-2964000", "interestExpense": "4874000", "operatingIncome": "1789000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-4874000", "nonInterestIncome": "None", "operatingExpenses": "9798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "121000", "costofGoodsAndServicesSold": "53468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5043000", "sellingGeneralAndAdministrative": "5109000", "netIncomeFromContinuingOperations": "-2861000" }, "balance": { "goodwill": "25048000", "inventory": "1522000", "commonStock": "253000", "currentDebt": "None", "investments": "None", "totalAssets": "552242000", "longTermDebt": "164054000", "shortTermDebt": "71768000", "treasuryStock": "-40407000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2197000", "reportedCurrency": "USD", "retainedEarnings": "-62705000", "totalLiabilities": "504676000", "otherCurrentAssets": "23182000", "totalCurrentAssets": "46255000", "currentLongTermDebt": "48025000", "longTermInvestments": "13040000", "shortTermInvestments": "17000", "currentNetReceivables": "6023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "505987000", "currentAccountsPayable": "45044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "267558000", "shortLongTermDebtTotal": "429746000", "totalShareholderEquity": "47441000", "capitalLeaseObligations": "217667000", "otherCurrentLiabilities": "828000", "totalCurrentLiabilities": "128203000", "otherNonCurrentLiabilities": "206643000", "totalNonCurrentLiabilities": "376473000", "cashAndShortTermInvestments": "15511000", "commonStockSharesOutstanding": "22262214", "intangibleAssetsExcludingGoodwill": "2197000", "cashAndCashEquivalentsAtCarryingValue": "15511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "614000", "operatingCashflow": "2549000", "capitalExpenditures": "1903000", "changeInReceivables": "-614000", "changeInExchangeRate": "None", "cashflowFromFinancing": "892000", "cashflowFromInvestment": "-1903000", "stockBasedCompensation": "308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1538000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65055000, "cost_of_revenue": 53468000, "gross_profit": 11587000, "research_and_development": null, "selling_general_admin": 5109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1910000, "depreciation_amortisation": 5043000, "ebitda": 6953000, "interest_expense": 4874000, "interest_income": null, "other_non_operating": null, "pretax_income": -2964000, "tax_provision": -103000, "effective_tax_rate": null, "net_income": -2778000, "net_income_continuing_ops": -2861000, "net_income_to_common": -2778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15511000, "short_term_investments": 17000, "net_receivables": 6023000, "inventory": 1522000, "other_current_assets": null, "total_current_assets": 46255000, "net_ppe": null, "goodwill": 25048000, "intangible_assets": 2197000, "goodwill_and_intangibles": 27245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 505987000, "total_assets": 552242000, "short_term_debt": 71768000, "accounts_payable": 45044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128203000, "long_term_debt": 164054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 376473000, "total_liabilities": 504676000, "total_debt": 235822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62705000, "total_equity": 47441000, "shares_outstanding": 22262214, "operating_cash_flow": 2549000, "stock_based_compensation": 308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 892000, "free_cash_flow": 4452000, "net_change_in_cash": 1538000 }, "raw_data": { "income": { "ebit": "1910000", "ebitda": "6953000", "netIncome": "-2778000", "grossProfit": "11587000", "depreciation": "None", "totalRevenue": "65055000", "costOfRevenue": "53468000", "interestIncome": "None", "incomeBeforeTax": "-2964000", "interestExpense": "4874000", "operatingIncome": "1789000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-4874000", "nonInterestIncome": "None", "operatingExpenses": "9798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "121000", "costofGoodsAndServicesSold": "53468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5043000", "sellingGeneralAndAdministrative": "5109000", "netIncomeFromContinuingOperations": "-2861000" }, "balance": { "goodwill": "25048000", "inventory": "1522000", "commonStock": "253000", "currentDebt": "None", "investments": "None", "totalAssets": "552242000", "longTermDebt": "164054000", "shortTermDebt": "71768000", "treasuryStock": "-40407000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2197000", "reportedCurrency": "USD", "retainedEarnings": "-62705000", "totalLiabilities": "504676000", "otherCurrentAssets": "23182000", "totalCurrentAssets": "46255000", "currentLongTermDebt": "48025000", "longTermInvestments": "13040000", "shortTermInvestments": "17000", "currentNetReceivables": "6023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "505987000", "currentAccountsPayable": "45044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "267558000", "shortLongTermDebtTotal": "429746000", "totalShareholderEquity": "47441000", "capitalLeaseObligations": "217667000", "otherCurrentLiabilities": "828000", "totalCurrentLiabilities": "128203000", "otherNonCurrentLiabilities": "206643000", "totalNonCurrentLiabilities": "376473000", "cashAndShortTermInvestments": "15511000", "commonStockSharesOutstanding": "22262214", "intangibleAssetsExcludingGoodwill": "2197000", "cashAndCashEquivalentsAtCarryingValue": "15511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "614000", "operatingCashflow": "2549000", "capitalExpenditures": "1903000", "changeInReceivables": "-614000", "changeInExchangeRate": "None", "cashflowFromFinancing": "892000", "cashflowFromInvestment": "-1903000", "stockBasedCompensation": "308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1538000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8463000", "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }