{ "ticker": { "uuid": "1ff86643-595b-478a-8478-db2530568b32", "symbol": "GSAT", "name": "Globalstar, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/1ff86643-595b-478a-8478-db2530568b32/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ff86643-595b-478a-8478-db2530568b32/" }, "ticker_metadata": { "id": 6344, "uuid": "1ff86643-595b-478a-8478-db2530568b32", "symbol": "GSAT", "name": "Globalstar, Inc. Common Stock", "asset_type": "equity", "market_cap": 10845315000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "Globalstar, Inc. provides mobile satellite services worldwide. The company is headquartered in Covington, Louisiana.", "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": "1ff86643-595b-478a-8478-db2530568b32", "symbol": "GSAT", "name": "Globalstar, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/1ff86643-595b-478a-8478-db2530568b32/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ff86643-595b-478a-8478-db2530568b32/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.06, "quality": 0.72, "momentum": 0.98, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 81.49, "market_cap": 10464701330, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0105, "shareholder_yield": 0.001, "roe": -0.0333, "piotroski_f_score": 4, "momentum_12_1": 3.1251, "volatility_252d": 0.6557 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:59.060243+00:00", "batch_id": "" }, "size": { "price_close": 81.49, "market_cap": 10464701330, "market_cap_usd": 10464701330, "enterprise_value": 10580814330, "shares_outstanding": 128417000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 30.5257, "ptbv_ratio": 53.0403, "ps_ratio": 36.9754, "pcf_ratio": 17.2967, "pfcf_ratio": 8.175, "ev_ebitda": 95.474, "ev_ebit": 387.533, "ev_sales": 37.3857, "ev_fcf": 8.2658, "earnings_yield": null, "fcf_yield": 0.121, "price_to_sales": 36.9754, "price_to_book": 30.5257, "price_to_cashflow": 17.2967, "ebitda_to_ev": 0.0105, "sales_yield": 0.0267 }, "yield": { "dividend_yield": 0.001, "buyback_yield": 0, "shareholder_yield": 0.001, "debt_paydown_yield": null, "total_yield": 0.001 }, "quality": { "gross_margin": 0.5004, "operating_margin": 0.0965, "net_margin": -0.0403, "ebitda_margin": 0.3916, "fcf_margin": 4.523, "roe": -0.0333, "roa": -0.0048, "roic": 0.0446, "roc_greenblatt": null, "asset_turnover": 0.119, "cash_conversion": -112.1597, "accruals_ratio": -0.2593, "sbc_to_revenue": 0.0677, "piotroski_f_score": 4, "altman_z_score": 2.0516, "earnings_stability_5y": 2.1216, "revenue_stability_5y": 0.3497, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0596, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.9351, "net_debt_to_ebitda": 1.0477, "debt_to_assets": 0.1996, "interest_coverage": 0.5172, "current_ratio": 1.6037, "quick_ratio": 1.5639, "net_debt": 116113000, "local_beta": -0.0003, "volatility_252d": 0.6557, "volatility_60d": 1.4607, "max_drawdown_12m": -0.227, "risk_adjusted_momentum": 4.7658 }, "growth": { "revenue_growth_1y": 0.1147, "revenue_growth_3y_cagr": 0.225, "revenue_growth_5y_cagr": 0.1627, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.8116, "book_value_growth_1y": -0.0157, "revenue_growth": 0.1147, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0073, "price_return_3m": 0.4438, "price_return_6m": 0.19, "price_return_9m": 1.6093, "price_return_12m": 3.095, "price_return_12m_ex1m": 3.1251, "momentum_6m": 0.19, "momentum_12m": 3.095, "momentum_12_1": 3.1251, "distance_from_52w_high": -0.0323, "distance_from_52w_low": 2.7125, "relative_strength": 2.937 }, "raw_ttm": { "revenue_ttm": 283018000, "gross_profit_ttm": 141614000, "ebit_ttm": 27303000, "ebitda_ttm": 110824000, "net_income_ttm": -11413000, "eps_diluted_ttm": -0.0889, "operating_cash_flow_ttm": 605013000, "capital_expenditure_ttm": 675066000, "fcf_ttm": 1280079000, "dividends_paid_ttm": 10605000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52789000, "cash_and_equivalents": 358448000, "total_current_assets": 406545000, "total_current_liabilities": 253506000, "net_ppe": null, "total_assets": 2377467000, "total_debt": 474561000, "total_equity": 342816000, "net_working_capital": -163009000, "book_value_per_share": 2.6696, "retained_earnings": -2154217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 197297000, "tangible_book_per_share": 1.5364 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 97, "rank_pcf": 71, "rank_ev_ebitda": 97, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 33, "rank_dividend_yield": 56, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 75, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 45, "rank_fcf_margin": 2, "rank_piotroski": 84, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 94, "quality_composite": 28, "momentum_composite": 2, "growth_composite": 28, "yield_composite": 71, "svqf_composite": 50, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.2078, "os_score": 0.44, "value_percentile": 0.06, "quality_percentile": 0.72, "momentum_percentile": 0.98, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 96, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1313, "ticker_id": 6344, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:59.060243+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.49, "market_cap": 10464701330, "market_cap_usd": 10464701330, "enterprise_value": 10580814330, "shares_outstanding": 128417000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 30.52570863, "ptbv_ratio": 53.04034694, "ps_ratio": 36.97539142, "pcf_ratio": 17.29665533, "pfcf_ratio": 8.17504336, "ev_ebitda": 95.47403387, "ev_ebit": 387.53303044, "ev_sales": 37.38565862, "ev_fcf": 8.26575104, "earnings_yield": null, "fcf_yield": 0.12098114, "dividend_yield": 0.00101341, "buyback_yield": 0, "shareholder_yield": 0.00101341, "debt_paydown_yield": null, "total_yield": 0.00101341, "gross_margin": 0.500371, "operating_margin": 0.0964709, "net_margin": -0.04032606, "ebitda_margin": 0.39157933, "fcf_margin": 4.52295967, "roe": -0.03329191, "roa": -0.00480049, "roic": 0.04461965, "roc_greenblatt": null, "asset_turnover": 0.11904182, "cash_conversion": -112.15973013, "accruals_ratio": -0.25927847, "sbc_to_revenue": 0.06770241, "debt_to_equity": 5.93511096, "net_debt_to_ebitda": 1.04772432, "debt_to_assets": 0.19960782, "interest_coverage": 0.51721002, "current_ratio": 1.60368985, "quick_ratio": 1.56393537, "net_debt": 116113000, "revenue_growth_1y": 0.11467856, "revenue_growth_3y_cagr": 0.22499432, "revenue_growth_5y_cagr": 0.16266939, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.81158038, "book_value_growth_1y": -0.01566978, "piotroski_f_score": 4, "altman_z_score": 2.05159229, "earnings_stability_5y": 2.121602, "revenue_stability_5y": 0.349675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00730905, "price_return_3m": 0.44383416, "price_return_6m": 0.18998248, "price_return_9m": 1.60934998, "price_return_12m": 3.09497487, "price_return_12m_ex1m": 3.12512563, "distance_from_52w_high": -0.0323002, "distance_from_52w_low": 2.71252847, "relative_strength": 2.93703382, "local_beta": -0.0003, "volatility_252d": 0.655745, "volatility_60d": 1.460689, "max_drawdown_12m": -0.22695521, "revenue_ttm": 283018000, "gross_profit_ttm": 141614000, "ebit_ttm": 27303000, "ebitda_ttm": 110824000, "net_income_ttm": -11413000, "eps_diluted_ttm": -0.08887453, "operating_cash_flow_ttm": 605013000, "capital_expenditure_ttm": 675066000, "fcf_ttm": 1280079000, "dividends_paid_ttm": 10605000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52789000, "cash_and_equivalents": 358448000, "total_current_assets": 406545000, "total_current_liabilities": 253506000, "net_ppe": null, "total_assets": 2377467000, "total_debt": 474561000, "total_equity": 342816000, "net_working_capital": -163009000, "book_value_per_share": 2.6695531, "retained_earnings": -2154217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 197297000, "tangible_book_per_share": 1.53637758, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 97, "rank_pcf": 71, "rank_ev_ebitda": 97, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 33, "rank_dividend_yield": 56, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 75, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 45, "rank_fcf_margin": 2, "rank_piotroski": 84, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 94, "quality_composite": 28, "momentum_composite": 2, "growth_composite": 28, "yield_composite": 71, "svqf_composite": 50, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 96, "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": 81.49, "os": 0.44, "value": 0.06, "quality": 0.72, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.001, "roe": -0.0333, "momentum_12_1": 3.1251, "complete_fields": { "id": 1313, "ticker_id": 6344, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:59.060243+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.49, "market_cap": 10464701330, "market_cap_usd": 10464701330, "enterprise_value": 10580814330, "shares_outstanding": 128417000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 30.52570863, "ptbv_ratio": 53.04034694, "ps_ratio": 36.97539142, "pcf_ratio": 17.29665533, "pfcf_ratio": 8.17504336, "ev_ebitda": 95.47403387, "ev_ebit": 387.53303044, "ev_sales": 37.38565862, "ev_fcf": 8.26575104, "earnings_yield": null, "fcf_yield": 0.12098114, "dividend_yield": 0.00101341, "buyback_yield": 0, "shareholder_yield": 0.00101341, "debt_paydown_yield": null, "total_yield": 0.00101341, "gross_margin": 0.500371, "operating_margin": 0.0964709, "net_margin": -0.04032606, "ebitda_margin": 0.39157933, "fcf_margin": 4.52295967, "roe": -0.03329191, "roa": -0.00480049, "roic": 0.04461965, "roc_greenblatt": null, "asset_turnover": 0.11904182, "cash_conversion": -112.15973013, "accruals_ratio": -0.25927847, "sbc_to_revenue": 0.06770241, "debt_to_equity": 5.93511096, "net_debt_to_ebitda": 1.04772432, "debt_to_assets": 0.19960782, "interest_coverage": 0.51721002, "current_ratio": 1.60368985, "quick_ratio": 1.56393537, "net_debt": 116113000, "revenue_growth_1y": 0.11467856, "revenue_growth_3y_cagr": 0.22499432, "revenue_growth_5y_cagr": 0.16266939, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.81158038, "book_value_growth_1y": -0.01566978, "piotroski_f_score": 4, "altman_z_score": 2.05159229, "earnings_stability_5y": 2.121602, "revenue_stability_5y": 0.349675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00730905, "price_return_3m": 0.44383416, "price_return_6m": 0.18998248, "price_return_9m": 1.60934998, "price_return_12m": 3.09497487, "price_return_12m_ex1m": 3.12512563, "distance_from_52w_high": -0.0323002, "distance_from_52w_low": 2.71252847, "relative_strength": 2.93703382, "local_beta": -0.0003, "volatility_252d": 0.655745, "volatility_60d": 1.460689, "max_drawdown_12m": -0.22695521, "revenue_ttm": 283018000, "gross_profit_ttm": 141614000, "ebit_ttm": 27303000, "ebitda_ttm": 110824000, "net_income_ttm": -11413000, "eps_diluted_ttm": -0.08887453, "operating_cash_flow_ttm": 605013000, "capital_expenditure_ttm": 675066000, "fcf_ttm": 1280079000, "dividends_paid_ttm": 10605000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52789000, "cash_and_equivalents": 358448000, "total_current_assets": 406545000, "total_current_liabilities": 253506000, "net_ppe": null, "total_assets": 2377467000, "total_debt": 474561000, "total_equity": 342816000, "net_working_capital": -163009000, "book_value_per_share": 2.6695531, "retained_earnings": -2154217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 197297000, "tangible_book_per_share": 1.53637758, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 97, "rank_pcf": 71, "rank_ev_ebitda": 97, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 33, "rank_dividend_yield": 56, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 75, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 45, "rank_fcf_margin": 2, "rank_piotroski": 84, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 94, "quality_composite": 28, "momentum_composite": 2, "growth_composite": 28, "yield_composite": 71, "svqf_composite": 50, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 96, "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 272986000, "cost_of_revenue": 96086000, "gross_profit": 176900000, "ebit": 14658000, "ebitda": 102059000, "pretax_income": -2773000, "tax_provision": 5878000, "net_income": -8651000, "net_income_to_common": -8651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447471000, "total_current_assets": 496728000, "total_assets": 2326265000, "short_term_debt": 39833000, "long_term_debt": 451953000, "total_debt": 491786000, "total_liabilities": 1970536000, "total_equity": 355729000, "shares_outstanding": 126757000, "goodwill_and_intangibles": 122896000 }, "cash_flow": { "operating_cash_flow": 621650000, "capital_expenditure": 544859000, "free_cash_flow": 1166509000, "dividends_paid": 10605000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84510, "ticker_id": 6344, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14658000", "ebitda": "102059000", "netIncome": "-8651000", "grossProfit": "176900000", "depreciation": "None", "totalRevenue": "272986000", "costOfRevenue": "96086000", "interestIncome": "None", "incomeBeforeTax": "-2773000", "interestExpense": "40920000", "operatingIncome": "14658000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5878000", "reportedCurrency": "USD", "netInterestIncome": "-40920000", "nonInterestIncome": "None", "operatingExpenses": "162242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87401000", "sellingGeneralAndAdministrative": "74841000", "netIncomeFromContinuingOperations": "-8651000" }, "balance": { "goodwill": "30600000", "inventory": "9614000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2326265000", "longTermDebt": "451953000", "shortTermDebt": "39833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92296000", "reportedCurrency": "USD", "retainedEarnings": "-2136797000", "totalLiabilities": "1970536000", "otherCurrentAssets": "19667000", "totalCurrentAssets": "496728000", "currentLongTermDebt": "31835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1829536999", "currentAccountsPayable": "12432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "546335000", "totalShareholderEquity": "355729000", "capitalLeaseObligations": "62547000", "otherCurrentLiabilities": "91201000", "totalCurrentLiabilities": "205486000", "otherNonCurrentLiabilities": "403864000", "totalNonCurrentLiabilities": "1765050000", "cashAndShortTermInvestments": "447471000", "commonStockSharesOutstanding": "126757000", "intangibleAssetsExcludingGoodwill": "92296000", "cashAndCashEquivalentsAtCarryingValue": "447471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19256000", "profitLoss": "None", "dividendPayout": "10605000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1519000", "operatingCashflow": "621650000", "capitalExpenditures": "544859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16180000", "cashflowFromInvestment": "-550383000", "stockBasedCompensation": "23413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10605000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272986000, "cost_of_revenue": 96086000, "gross_profit": 176900000, "research_and_development": null, "selling_general_admin": 74841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14658000, "depreciation_amortisation": 87401000, "ebitda": 102059000, "interest_expense": 40920000, "interest_income": null, "other_non_operating": null, "pretax_income": -2773000, "tax_provision": 5878000, "effective_tax_rate": null, "net_income": -8651000, "net_income_continuing_ops": -8651000, "net_income_to_common": -8651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447471000, "short_term_investments": null, "net_receivables": 19976000, "inventory": 9614000, "other_current_assets": null, "total_current_assets": 496728000, "net_ppe": null, "goodwill": 30600000, "intangible_assets": 92296000, "goodwill_and_intangibles": 122896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1829536999, "total_assets": 2326265000, "short_term_debt": 39833000, "accounts_payable": 12432000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205486000, "long_term_debt": 451953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1765050000, "total_liabilities": 1970536000, "total_debt": 491786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2136797000, "total_equity": 355729000, "shares_outstanding": 126757000, "operating_cash_flow": 621650000, "stock_based_compensation": 23413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 544859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -550383000, "dividends_paid": 10605000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16180000, "free_cash_flow": 1166509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14658000", "ebitda": "102059000", "netIncome": "-8651000", "grossProfit": "176900000", "depreciation": "None", "totalRevenue": "272986000", "costOfRevenue": "96086000", "interestIncome": "None", "incomeBeforeTax": "-2773000", "interestExpense": "40920000", "operatingIncome": "14658000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5878000", "reportedCurrency": "USD", "netInterestIncome": "-40920000", "nonInterestIncome": "None", "operatingExpenses": "162242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87401000", "sellingGeneralAndAdministrative": "74841000", "netIncomeFromContinuingOperations": "-8651000" }, "balance": { "goodwill": "30600000", "inventory": "9614000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2326265000", "longTermDebt": "451953000", "shortTermDebt": "39833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92296000", "reportedCurrency": "USD", "retainedEarnings": "-2136797000", "totalLiabilities": "1970536000", "otherCurrentAssets": "19667000", "totalCurrentAssets": "496728000", "currentLongTermDebt": "31835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1829536999", "currentAccountsPayable": "12432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "546335000", "totalShareholderEquity": "355729000", "capitalLeaseObligations": "62547000", "otherCurrentLiabilities": "91201000", "totalCurrentLiabilities": "205486000", "otherNonCurrentLiabilities": "403864000", "totalNonCurrentLiabilities": "1765050000", "cashAndShortTermInvestments": "447471000", "commonStockSharesOutstanding": "126757000", "intangibleAssetsExcludingGoodwill": "92296000", "cashAndCashEquivalentsAtCarryingValue": "447471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19256000", "profitLoss": "None", "dividendPayout": "10605000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1519000", "operatingCashflow": "621650000", "capitalExpenditures": "544859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16180000", "cashflowFromInvestment": "-550383000", "stockBasedCompensation": "23413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10605000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87401000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 250349000, "cost_of_revenue": 82774000, "gross_profit": 167575000, "ebit": -393000, "ebitda": 88593000, "pretax_income": -61029000, "tax_provision": 2135000, "net_income": -63164000, "net_income_to_common": -63164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391164000, "total_current_assets": 447571000, "total_assets": 1710237000, "short_term_debt": 38851000, "long_term_debt": 476822000, "total_debt": 515673000, "total_liabilities": 1351354000, "total_equity": 358883000, "shares_outstanding": 125877000, "goodwill_and_intangibles": 115805000 }, "cash_flow": { "operating_cash_flow": 439192000, "capital_expenditure": 118906000, "free_cash_flow": 558098000, "dividends_paid": 10634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84515, "ticker_id": 6344, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-393000", "ebitda": "88593000", "netIncome": "-63164000", "grossProfit": "167575000", "depreciation": "None", "totalRevenue": "250349000", "costOfRevenue": "82774000", "interestIncome": "None", "incomeBeforeTax": "-61029000", "interestExpense": "13562000", "operatingIncome": "-949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2135000", "reportedCurrency": "USD", "netInterestIncome": "-13562000", "nonInterestIncome": "None", "operatingExpenses": "168524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88986000", "sellingGeneralAndAdministrative": "78982000", "netIncomeFromContinuingOperations": "-63164000" }, "balance": { "goodwill": "30600000", "inventory": "10741000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1710237000", "longTermDebt": "476822000", "shortTermDebt": "38851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85205000", "reportedCurrency": "USD", "retainedEarnings": "-2128146000", "totalLiabilities": "1351354000", "otherCurrentAssets": "18714000", "totalCurrentAssets": "447571000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262641000", "currentAccountsPayable": "4977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541929000", "totalShareholderEquity": "358883000", "capitalLeaseObligations": "30507000", "otherCurrentLiabilities": "28906000", "totalCurrentLiabilities": "141485000", "otherNonCurrentLiabilities": "401927000", "totalNonCurrentLiabilities": "1209869000", "cashAndShortTermInvestments": "391164000", "commonStockSharesOutstanding": "125877000", "intangibleAssetsExcludingGoodwill": "85205000", "cashAndCashEquivalentsAtCarryingValue": "391164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63164000", "profitLoss": "None", "dividendPayout": "10634000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2796000", "operatingCashflow": "439192000", "capitalExpenditures": "118906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "157181000", "cashflowFromInvestment": "-260570000", "stockBasedCompensation": "35548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250349000, "cost_of_revenue": 82774000, "gross_profit": 167575000, "research_and_development": null, "selling_general_admin": 78982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -393000, "depreciation_amortisation": 88986000, "ebitda": 88593000, "interest_expense": 13562000, "interest_income": null, "other_non_operating": null, "pretax_income": -61029000, "tax_provision": 2135000, "effective_tax_rate": null, "net_income": -63164000, "net_income_continuing_ops": -63164000, "net_income_to_common": -63164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391164000, "short_term_investments": null, "net_receivables": 26952000, "inventory": 10741000, "other_current_assets": null, "total_current_assets": 447571000, "net_ppe": null, "goodwill": 30600000, "intangible_assets": 85205000, "goodwill_and_intangibles": 115805000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1262641000, "total_assets": 1710237000, "short_term_debt": 38851000, "accounts_payable": 4977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141485000, "long_term_debt": 476822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1209869000, "total_liabilities": 1351354000, "total_debt": 515673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2128146000, "total_equity": 358883000, "shares_outstanding": 125877000, "operating_cash_flow": 439192000, "stock_based_compensation": 35548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260570000, "dividends_paid": 10634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 157181000, "free_cash_flow": 558098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-393000", "ebitda": "88593000", "netIncome": "-63164000", "grossProfit": "167575000", "depreciation": "None", "totalRevenue": "250349000", "costOfRevenue": "82774000", "interestIncome": "None", "incomeBeforeTax": "-61029000", "interestExpense": "13562000", "operatingIncome": "-949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2135000", "reportedCurrency": "USD", "netInterestIncome": "-13562000", "nonInterestIncome": "None", "operatingExpenses": "168524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88986000", "sellingGeneralAndAdministrative": "78982000", "netIncomeFromContinuingOperations": "-63164000" }, "balance": { "goodwill": "30600000", "inventory": "10741000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1710237000", "longTermDebt": "476822000", "shortTermDebt": "38851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85205000", "reportedCurrency": "USD", "retainedEarnings": "-2128146000", "totalLiabilities": "1351354000", "otherCurrentAssets": "18714000", "totalCurrentAssets": "447571000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262641000", "currentAccountsPayable": "4977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541929000", "totalShareholderEquity": "358883000", "capitalLeaseObligations": "30507000", "otherCurrentLiabilities": "28906000", "totalCurrentLiabilities": "141485000", "otherNonCurrentLiabilities": "401927000", "totalNonCurrentLiabilities": "1209869000", "cashAndShortTermInvestments": "391164000", "commonStockSharesOutstanding": "125877000", "intangibleAssetsExcludingGoodwill": "85205000", "cashAndCashEquivalentsAtCarryingValue": "391164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63164000", "profitLoss": "None", "dividendPayout": "10634000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2796000", "operatingCashflow": "439192000", "capitalExpenditures": "118906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "157181000", "cashflowFromInvestment": "-260570000", "stockBasedCompensation": "35548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88986000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 223808000, "cost_of_revenue": 69472000, "gross_profit": 154336000, "ebit": 198000, "ebitda": 88389000, "pretax_income": -23595000, "tax_provision": 1123000, "net_income": -24718000, "net_income_to_common": -24718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56744000, "total_current_assets": 142653000, "total_assets": 924309000, "short_term_debt": 37604000, "long_term_debt": 325700000, "total_debt": 363304000, "total_liabilities": 545330000, "total_equity": 378979000, "shares_outstanding": 183500500, "goodwill_and_intangibles": 91253000 }, "cash_flow": { "operating_cash_flow": 74341000, "capital_expenditure": 166802000, "free_cash_flow": 241143000, "dividends_paid": 11942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84520, "ticker_id": 6344, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198000", "ebitda": "88389000", "netIncome": "-24718000", "grossProfit": "154336000", "depreciation": "None", "totalRevenue": "223808000", "costOfRevenue": "69472000", "interestIncome": "None", "incomeBeforeTax": "-23595000", "interestExpense": "14609000", "operatingIncome": "-165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1123000", "reportedCurrency": "USD", "netInterestIncome": "-16915000", "nonInterestIncome": "None", "operatingExpenses": "154501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88191000", "sellingGeneralAndAdministrative": "60247000", "netIncomeFromContinuingOperations": "-14975000" }, "balance": { "goodwill": "30600000", "inventory": "14582000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "924309000", "longTermDebt": "325700000", "shortTermDebt": "37604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60653000", "reportedCurrency": "USD", "retainedEarnings": "-2064982000", "totalLiabilities": "545330000", "otherCurrentAssets": "22584000", "totalCurrentAssets": "142653000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781656000", "currentAccountsPayable": "2027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392548000", "totalShareholderEquity": "378979000", "capitalLeaseObligations": "32248000", "otherCurrentLiabilities": "77014000", "totalCurrentLiabilities": "175908000", "otherNonCurrentLiabilities": "556000", "totalNonCurrentLiabilities": "369422000", "cashAndShortTermInvestments": "56744000", "commonStockSharesOutstanding": "183500500", "intangibleAssetsExcludingGoodwill": "60653000", "cashAndCashEquivalentsAtCarryingValue": "56744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24718000", "profitLoss": "None", "dividendPayout": "11942000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4154000", "operatingCashflow": "74341000", "capitalExpenditures": "166802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125793000", "cashflowFromInvestment": "-175612000", "stockBasedCompensation": "22489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223808000, "cost_of_revenue": 69472000, "gross_profit": 154336000, "research_and_development": 1400000, "selling_general_admin": 60247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198000, "depreciation_amortisation": 88191000, "ebitda": 88389000, "interest_expense": 14609000, "interest_income": null, "other_non_operating": null, "pretax_income": -23595000, "tax_provision": 1123000, "effective_tax_rate": null, "net_income": -24718000, "net_income_continuing_ops": -14975000, "net_income_to_common": -24718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56744000, "short_term_investments": null, "net_receivables": 48743000, "inventory": 14582000, "other_current_assets": null, "total_current_assets": 142653000, "net_ppe": null, "goodwill": 30600000, "intangible_assets": 60653000, "goodwill_and_intangibles": 91253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 781656000, "total_assets": 924309000, "short_term_debt": 37604000, "accounts_payable": 2027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175908000, "long_term_debt": 325700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369422000, "total_liabilities": 545330000, "total_debt": 363304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2064982000, "total_equity": 378979000, "shares_outstanding": 183500500, "operating_cash_flow": 74341000, "stock_based_compensation": 22489000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175612000, "dividends_paid": 11942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125793000, "free_cash_flow": 241143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198000", "ebitda": "88389000", "netIncome": "-24718000", "grossProfit": "154336000", "depreciation": "None", "totalRevenue": "223808000", "costOfRevenue": "69472000", "interestIncome": "None", "incomeBeforeTax": "-23595000", "interestExpense": "14609000", "operatingIncome": "-165000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1123000", "reportedCurrency": "USD", "netInterestIncome": "-16915000", "nonInterestIncome": "None", "operatingExpenses": "154501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88191000", "sellingGeneralAndAdministrative": "60247000", "netIncomeFromContinuingOperations": "-14975000" }, "balance": { "goodwill": "30600000", "inventory": "14582000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "924309000", "longTermDebt": "325700000", "shortTermDebt": "37604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60653000", "reportedCurrency": "USD", "retainedEarnings": "-2064982000", "totalLiabilities": "545330000", "otherCurrentAssets": "22584000", "totalCurrentAssets": "142653000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781656000", "currentAccountsPayable": "2027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392548000", "totalShareholderEquity": "378979000", "capitalLeaseObligations": "32248000", "otherCurrentLiabilities": "77014000", "totalCurrentLiabilities": "175908000", "otherNonCurrentLiabilities": "556000", "totalNonCurrentLiabilities": "369422000", "cashAndShortTermInvestments": "56744000", "commonStockSharesOutstanding": "183500500", "intangibleAssetsExcludingGoodwill": "60653000", "cashAndCashEquivalentsAtCarryingValue": "56744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24718000", "profitLoss": "None", "dividendPayout": "11942000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4154000", "operatingCashflow": "74341000", "capitalExpenditures": "166802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125793000", "cashflowFromInvestment": "-175612000", "stockBasedCompensation": "22489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88191000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 148504000, "cost_of_revenue": 65020000, "gross_profit": 83484000, "ebit": -56303000, "ebitda": 37581000, "pretax_income": -256842000, "tax_provision": 73000, "net_income": -256915000, "net_income_to_common": -256915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32082000, "total_current_assets": 81244000, "total_assets": 833395000, "short_term_debt": 62322000, "long_term_debt": 132115000, "total_debt": 194437000, "total_liabilities": 518624000, "total_equity": 314771000, "shares_outstanding": 180082500, "goodwill_and_intangibles": 30457000 }, "cash_flow": { "operating_cash_flow": 63800000, "capital_expenditure": 39952000, "free_cash_flow": 103752000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84525, "ticker_id": 6344, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56303000", "ebitda": "37581000", "netIncome": "-256915000", "grossProfit": "83484000", "depreciation": "None", "totalRevenue": "148504000", "costOfRevenue": "65020000", "interestIncome": "None", "incomeBeforeTax": "-256842000", "interestExpense": "30168000", "operatingIncome": "-221029000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-30168000", "nonInterestIncome": "None", "operatingExpenses": "304513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "-5645000", "costofGoodsAndServicesSold": "65020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93884000", "sellingGeneralAndAdministrative": "42103000", "netIncomeFromContinuingOperations": "-256915000" }, "balance": { "goodwill": "None", "inventory": "9264000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "833395000", "longTermDebt": "132115000", "shortTermDebt": "62322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "30457000", "reportedCurrency": "USD", "retainedEarnings": "-2040264000", "totalLiabilities": "518624000", "otherCurrentAssets": "13569000", "totalCurrentAssets": "81244000", "currentLongTermDebt": "59822000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752151000", "currentAccountsPayable": "3843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "560371000", "shortLongTermDebtTotal": "222072000", "totalShareholderEquity": "314771000", "capitalLeaseObligations": "30382000", "otherCurrentLiabilities": "52979000", "totalCurrentLiabilities": "197076000", "otherNonCurrentLiabilities": "189433000", "totalNonCurrentLiabilities": "321548000", "cashAndShortTermInvestments": "32082000", "commonStockSharesOutstanding": "180082500", "intangibleAssetsExcludingGoodwill": "30457000", "cashAndCashEquivalentsAtCarryingValue": "32082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256915000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2380000", "operatingCashflow": "63800000", "capitalExpenditures": "39952000", "changeInReceivables": "-1009000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6048000", "cashflowFromInvestment": "-39952000", "stockBasedCompensation": "10754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148504000, "cost_of_revenue": 65020000, "gross_profit": 83484000, "research_and_development": 500000, "selling_general_admin": 42103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56303000, "depreciation_amortisation": 93884000, "ebitda": 37581000, "interest_expense": 30168000, "interest_income": null, "other_non_operating": null, "pretax_income": -256842000, "tax_provision": 73000, "effective_tax_rate": null, "net_income": -256915000, "net_income_continuing_ops": -256915000, "net_income_to_common": -256915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32082000, "short_term_investments": null, "net_receivables": 26329000, "inventory": 9264000, "other_current_assets": null, "total_current_assets": 81244000, "net_ppe": null, "goodwill": null, "intangible_assets": 30457000, "goodwill_and_intangibles": 30457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 752151000, "total_assets": 833395000, "short_term_debt": 62322000, "accounts_payable": 3843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197076000, "long_term_debt": 132115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321548000, "total_liabilities": 518624000, "total_debt": 194437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2040264000, "total_equity": 314771000, "shares_outstanding": 180082500, "operating_cash_flow": 63800000, "stock_based_compensation": 10754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39952000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6048000, "free_cash_flow": 103752000, "net_change_in_cash": 17800000 }, "raw_data": { "income": { "ebit": "-56303000", "ebitda": "37581000", "netIncome": "-256915000", "grossProfit": "83484000", "depreciation": "None", "totalRevenue": "148504000", "costOfRevenue": "65020000", "interestIncome": "None", "incomeBeforeTax": "-256842000", "interestExpense": "30168000", "operatingIncome": "-221029000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-30168000", "nonInterestIncome": "None", "operatingExpenses": "304513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "-5645000", "costofGoodsAndServicesSold": "65020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93884000", "sellingGeneralAndAdministrative": "42103000", "netIncomeFromContinuingOperations": "-256915000" }, "balance": { "goodwill": "None", "inventory": "9264000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "833395000", "longTermDebt": "132115000", "shortTermDebt": "62322000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "30457000", "reportedCurrency": "USD", "retainedEarnings": "-2040264000", "totalLiabilities": "518624000", "otherCurrentAssets": "13569000", "totalCurrentAssets": "81244000", "currentLongTermDebt": "59822000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752151000", "currentAccountsPayable": "3843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "560371000", "shortLongTermDebtTotal": "222072000", "totalShareholderEquity": "314771000", "capitalLeaseObligations": "30382000", "otherCurrentLiabilities": "52979000", "totalCurrentLiabilities": "197076000", "otherNonCurrentLiabilities": "189433000", "totalNonCurrentLiabilities": "321548000", "cashAndShortTermInvestments": "32082000", "commonStockSharesOutstanding": "180082500", "intangibleAssetsExcludingGoodwill": "30457000", "cashAndCashEquivalentsAtCarryingValue": "32082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256915000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2380000", "operatingCashflow": "63800000", "capitalExpenditures": "39952000", "changeInReceivables": "-1009000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6048000", "cashflowFromInvestment": "-39952000", "stockBasedCompensation": "10754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93884000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 124297000, "cost_of_revenue": 51963000, "gross_profit": 72334000, "ebit": -65261000, "ebitda": 30976000, "pretax_income": -112924000, "tax_provision": -299000, "net_income": -112625000, "net_income_to_common": -112625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14304000, "total_current_assets": 68873000, "total_assets": 814106000, "short_term_debt": 2501000, "long_term_debt": 237932000, "total_debt": 240433000, "total_liabilities": 448675000, "total_equity": 365431000, "shares_outstanding": 176513900, "goodwill_and_intangibles": 30986000 }, "cash_flow": { "operating_cash_flow": 131881000, "capital_expenditure": 45536000, "free_cash_flow": 177417000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84530, "ticker_id": 6344, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-65261000", "ebitda": "30976000", "netIncome": "-112625000", "grossProfit": "72334000", "depreciation": "None", "totalRevenue": "124297000", "costOfRevenue": "51963000", "interestIncome": "None", "incomeBeforeTax": "-112924000", "interestExpense": "43536000", "operatingIncome": "-65503000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-299000", "reportedCurrency": "USD", "netInterestIncome": "-43536000", "nonInterestIncome": "None", "operatingExpenses": "137837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "-3885000", "costofGoodsAndServicesSold": "51963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96237000", "sellingGeneralAndAdministrative": "41358000", "netIncomeFromContinuingOperations": "-112625000" }, "balance": { "goodwill": "None", "inventory": "13829000", "commonStock": "180000", "currentDebt": "None", "investments": "None", "totalAssets": "814106000", "longTermDebt": "237932000", "shortTermDebt": "2501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30986000", "reportedCurrency": "USD", "retainedEarnings": "-1783349000", "totalLiabilities": "448675000", "otherCurrentAssets": "19558000", "totalCurrentAssets": "68873000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745233000", "currentAccountsPayable": "6247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "672156000", "shortLongTermDebtTotal": "269670000", "totalShareholderEquity": "365431000", "capitalLeaseObligations": "31738000", "otherCurrentLiabilities": "22837000", "totalCurrentLiabilities": "61565000", "otherNonCurrentLiabilities": "149178000", "totalNonCurrentLiabilities": "387110000", "cashAndShortTermInvestments": "14304000", "commonStockSharesOutstanding": "176513900", "intangibleAssetsExcludingGoodwill": "30986000", "cashAndCashEquivalentsAtCarryingValue": "14304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112625000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80000", "operatingCashflow": "131881000", "capitalExpenditures": "45536000", "changeInReceivables": "1361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140282000", "cashflowFromInvestment": "-45186000", "stockBasedCompensation": "6729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "44425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124297000, "cost_of_revenue": 51963000, "gross_profit": 72334000, "research_and_development": 1000000, "selling_general_admin": 41358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -65261000, "depreciation_amortisation": 96237000, "ebitda": 30976000, "interest_expense": 43536000, "interest_income": null, "other_non_operating": null, "pretax_income": -112924000, "tax_provision": -299000, "effective_tax_rate": null, "net_income": -112625000, "net_income_continuing_ops": -112625000, "net_income_to_common": -112625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14304000, "short_term_investments": null, "net_receivables": 21182000, "inventory": 13829000, "other_current_assets": null, "total_current_assets": 68873000, "net_ppe": null, "goodwill": null, "intangible_assets": 30986000, "goodwill_and_intangibles": 30986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 745233000, "total_assets": 814106000, "short_term_debt": 2501000, "accounts_payable": 6247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61565000, "long_term_debt": 237932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 387110000, "total_liabilities": 448675000, "total_debt": 240433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1783349000, "total_equity": 365431000, "shares_outstanding": 176513900, "operating_cash_flow": 131881000, "stock_based_compensation": 6729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45186000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140282000, "free_cash_flow": 177417000, "net_change_in_cash": -53587000 }, "raw_data": { "income": { "ebit": "-65261000", "ebitda": "30976000", "netIncome": "-112625000", "grossProfit": "72334000", "depreciation": "None", "totalRevenue": "124297000", "costOfRevenue": "51963000", "interestIncome": "None", "incomeBeforeTax": "-112924000", "interestExpense": "43536000", "operatingIncome": "-65503000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-299000", "reportedCurrency": "USD", "netInterestIncome": "-43536000", "nonInterestIncome": "None", "operatingExpenses": "137837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "-3885000", "costofGoodsAndServicesSold": "51963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96237000", "sellingGeneralAndAdministrative": "41358000", "netIncomeFromContinuingOperations": "-112625000" }, "balance": { "goodwill": "None", "inventory": "13829000", "commonStock": "180000", "currentDebt": "None", "investments": "None", "totalAssets": "814106000", "longTermDebt": "237932000", "shortTermDebt": "2501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30986000", "reportedCurrency": "USD", "retainedEarnings": "-1783349000", "totalLiabilities": "448675000", "otherCurrentAssets": "19558000", "totalCurrentAssets": "68873000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745233000", "currentAccountsPayable": "6247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "672156000", "shortLongTermDebtTotal": "269670000", "totalShareholderEquity": "365431000", "capitalLeaseObligations": "31738000", "otherCurrentLiabilities": "22837000", "totalCurrentLiabilities": "61565000", "otherNonCurrentLiabilities": "149178000", "totalNonCurrentLiabilities": "387110000", "cashAndShortTermInvestments": "14304000", "commonStockSharesOutstanding": "176513900", "intangibleAssetsExcludingGoodwill": "30986000", "cashAndCashEquivalentsAtCarryingValue": "14304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112625000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80000", "operatingCashflow": "131881000", "capitalExpenditures": "45536000", "changeInReceivables": "1361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140282000", "cashflowFromInvestment": "-45186000", "stockBasedCompensation": "6729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "44425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96237000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 128487000, "cost_of_revenue": 48681000, "gross_profit": 79806000, "ebit": -58747000, "ebitda": 38068000, "pretax_income": -108977000, "tax_provision": 662000, "net_income": -109639000, "net_income_to_common": -109639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13330000, "total_current_assets": 68487000, "total_assets": 888093000, "short_term_debt": 60154000, "long_term_debt": 326586000, "total_debt": 386740000, "total_liabilities": 465028000, "total_equity": 423065000, "shares_outstanding": 164235900, "goodwill_and_intangibles": 27520000 }, "cash_flow": { "operating_cash_flow": 22215000, "capital_expenditure": 7219000, "free_cash_flow": 29434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84535, "ticker_id": 6344, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58747000", "ebitda": "38068000", "netIncome": "-109639000", "grossProfit": "79806000", "depreciation": "None", "totalRevenue": "128487000", "costOfRevenue": "48681000", "interestIncome": "None", "incomeBeforeTax": "-108977000", "interestExpense": "48429000", "operatingIncome": "-59163000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "662000", "reportedCurrency": "USD", "netInterestIncome": "-48429000", "nonInterestIncome": "None", "operatingExpenses": "138969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1900000", "otherNonOperatingIncome": "-1385000", "costofGoodsAndServicesSold": "48681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96815000", "sellingGeneralAndAdministrative": "39238000", "netIncomeFromContinuingOperations": "-109639000" }, "balance": { "goodwill": "None", "inventory": "13736000", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "888093000", "longTermDebt": "326586000", "shortTermDebt": "60154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "27520000", "reportedCurrency": "USD", "retainedEarnings": "-1670724000", "totalLiabilities": "465028000", "otherCurrentAssets": "19274000", "totalCurrentAssets": "68487000", "currentLongTermDebt": "58824000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "819606000", "currentAccountsPayable": "2917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "715909000", "shortLongTermDebtTotal": "400466000", "totalShareholderEquity": "423065000", "capitalLeaseObligations": "15056000", "otherCurrentLiabilities": "20465000", "totalCurrentLiabilities": "114215000", "otherNonCurrentLiabilities": "24104000", "totalNonCurrentLiabilities": "350813000", "cashAndShortTermInvestments": "13330000", "commonStockSharesOutstanding": "164235900", "intangibleAssetsExcludingGoodwill": "27520000", "cashAndCashEquivalentsAtCarryingValue": "13330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109639000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2176000", "operatingCashflow": "22215000", "capitalExpenditures": "7219000", "changeInReceivables": "-8494000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1164000", "cashflowFromInvestment": "-14536000", "stockBasedCompensation": "5902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8843000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128487000, "cost_of_revenue": 48681000, "gross_profit": 79806000, "research_and_development": 1900000, "selling_general_admin": 39238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58747000, "depreciation_amortisation": 96815000, "ebitda": 38068000, "interest_expense": 48429000, "interest_income": null, "other_non_operating": null, "pretax_income": -108977000, "tax_provision": 662000, "effective_tax_rate": null, "net_income": -109639000, "net_income_continuing_ops": -109639000, "net_income_to_common": -109639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13330000, "short_term_investments": null, "net_receivables": 22147000, "inventory": 13736000, "other_current_assets": null, "total_current_assets": 68487000, "net_ppe": null, "goodwill": null, "intangible_assets": 27520000, "goodwill_and_intangibles": 27520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 819606000, "total_assets": 888093000, "short_term_debt": 60154000, "accounts_payable": 2917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114215000, "long_term_debt": 326586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350813000, "total_liabilities": 465028000, "total_debt": 386740000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1670724000, "total_equity": 423065000, "shares_outstanding": 164235900, "operating_cash_flow": 22215000, "stock_based_compensation": 5902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1164000, "free_cash_flow": 29434000, "net_change_in_cash": 8843000 }, "raw_data": { "income": { "ebit": "-58747000", "ebitda": "38068000", "netIncome": "-109639000", "grossProfit": "79806000", "depreciation": "None", "totalRevenue": "128487000", "costOfRevenue": "48681000", "interestIncome": "None", "incomeBeforeTax": "-108977000", "interestExpense": "48429000", "operatingIncome": "-59163000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "662000", "reportedCurrency": "USD", "netInterestIncome": "-48429000", "nonInterestIncome": "None", "operatingExpenses": "138969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1900000", "otherNonOperatingIncome": "-1385000", "costofGoodsAndServicesSold": "48681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96815000", "sellingGeneralAndAdministrative": "39238000", "netIncomeFromContinuingOperations": "-109639000" }, "balance": { "goodwill": "None", "inventory": "13736000", "commonStock": "167000", "currentDebt": "None", "investments": "None", "totalAssets": "888093000", "longTermDebt": "326586000", "shortTermDebt": "60154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "27520000", "reportedCurrency": "USD", "retainedEarnings": "-1670724000", "totalLiabilities": "465028000", "otherCurrentAssets": "19274000", "totalCurrentAssets": "68487000", "currentLongTermDebt": "58824000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "819606000", "currentAccountsPayable": "2917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "715909000", "shortLongTermDebtTotal": "400466000", "totalShareholderEquity": "423065000", "capitalLeaseObligations": "15056000", "otherCurrentLiabilities": "20465000", "totalCurrentLiabilities": "114215000", "otherNonCurrentLiabilities": "24104000", "totalNonCurrentLiabilities": "350813000", "cashAndShortTermInvestments": "13330000", "commonStockSharesOutstanding": "164235900", "intangibleAssetsExcludingGoodwill": "27520000", "cashAndCashEquivalentsAtCarryingValue": "13330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109639000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2176000", "operatingCashflow": "22215000", "capitalExpenditures": "7219000", "changeInReceivables": "-8494000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1164000", "cashflowFromInvestment": "-14536000", "stockBasedCompensation": "5902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8843000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101058000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 131718000, "cost_of_revenue": 53635000, "gross_profit": 78083000, "ebit": -62922000, "ebitda": 32850000, "pretax_income": 15869000, "tax_provision": 545000, "net_income": 15324000, "net_income_to_common": 15324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7606000, "total_current_assets": 63260000, "total_assets": 965590000, "short_term_debt": 1634000, "long_term_debt": 464176000, "total_debt": 465810000, "total_liabilities": 558247000, "total_equity": 407343000, "shares_outstanding": 165519100, "goodwill_and_intangibles": 25208000 }, "cash_flow": { "operating_cash_flow": 3048000, "capital_expenditure": 8149000, "free_cash_flow": 11197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84540, "ticker_id": 6344, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62922000", "ebitda": "32850000", "netIncome": "15324000", "grossProfit": "78083000", "depreciation": "None", "totalRevenue": "131718000", "costOfRevenue": "53635000", "interestIncome": "82609000", "incomeBeforeTax": "15869000", "interestExpense": "62464000", "operatingIncome": "-64046000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "545000", "reportedCurrency": "USD", "netInterestIncome": "-62464000", "nonInterestIncome": "None", "operatingExpenses": "142129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3200000", "otherNonOperatingIncome": "142379000", "costofGoodsAndServicesSold": "53635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95772000", "sellingGeneralAndAdministrative": "41833000", "netIncomeFromContinuingOperations": "15324000" }, "balance": { "goodwill": "None", "inventory": "16341000", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "965590000", "longTermDebt": "464176000", "shortTermDebt": "1634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25208000", "reportedCurrency": "USD", "retainedEarnings": "-1559401000", "totalLiabilities": "558247000", "otherCurrentAssets": "17553000", "totalCurrentAssets": "63260000", "currentLongTermDebt": "None", "longTermInvestments": "2089000", "shortTermInvestments": "None", "currentNetReceivables": "21760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "902330000", "currentAccountsPayable": "8015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799914000", "shortLongTermDebtTotal": "480557000", "totalShareholderEquity": "407343000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "19637000", "totalCurrentLiabilities": "63060000", "otherNonCurrentLiabilities": "27219000", "totalNonCurrentLiabilities": "495187000", "cashAndShortTermInvestments": "7606000", "commonStockSharesOutstanding": "165519100", "intangibleAssetsExcludingGoodwill": "25208000", "cashAndCashEquivalentsAtCarryingValue": "7606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1664000", "operatingCashflow": "3048000", "capitalExpenditures": "8149000", "changeInReceivables": "-4299000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7923000", "cashflowFromInvestment": "-11491000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16366000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131718000, "cost_of_revenue": 53635000, "gross_profit": 78083000, "research_and_development": 3200000, "selling_general_admin": 41833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62922000, "depreciation_amortisation": 95772000, "ebitda": 32850000, "interest_expense": 62464000, "interest_income": null, "other_non_operating": null, "pretax_income": 15869000, "tax_provision": 545000, "effective_tax_rate": null, "net_income": 15324000, "net_income_continuing_ops": 15324000, "net_income_to_common": 15324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7606000, "short_term_investments": null, "net_receivables": 21760000, "inventory": 16341000, "other_current_assets": null, "total_current_assets": 63260000, "net_ppe": null, "goodwill": null, "intangible_assets": 25208000, "goodwill_and_intangibles": 25208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 902330000, "total_assets": 965590000, "short_term_debt": 1634000, "accounts_payable": 8015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63060000, "long_term_debt": 464176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495187000, "total_liabilities": 558247000, "total_debt": 465810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1559401000, "total_equity": 407343000, "shares_outstanding": 165519100, "operating_cash_flow": 3048000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11491000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7923000, "free_cash_flow": 11197000, "net_change_in_cash": -16366000 }, "raw_data": { "income": { "ebit": "-62922000", "ebitda": "32850000", "netIncome": "15324000", "grossProfit": "78083000", "depreciation": "None", "totalRevenue": "131718000", "costOfRevenue": "53635000", "interestIncome": "82609000", "incomeBeforeTax": "15869000", "interestExpense": "62464000", "operatingIncome": "-64046000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "545000", "reportedCurrency": "USD", "netInterestIncome": "-62464000", "nonInterestIncome": "None", "operatingExpenses": "142129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3200000", "otherNonOperatingIncome": "142379000", "costofGoodsAndServicesSold": "53635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95772000", "sellingGeneralAndAdministrative": "41833000", "netIncomeFromContinuingOperations": "15324000" }, "balance": { "goodwill": "None", "inventory": "16341000", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "965590000", "longTermDebt": "464176000", "shortTermDebt": "1634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25208000", "reportedCurrency": "USD", "retainedEarnings": "-1559401000", "totalLiabilities": "558247000", "otherCurrentAssets": "17553000", "totalCurrentAssets": "63260000", "currentLongTermDebt": "None", "longTermInvestments": "2089000", "shortTermInvestments": "None", "currentNetReceivables": "21760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "902330000", "currentAccountsPayable": "8015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799914000", "shortLongTermDebtTotal": "480557000", "totalShareholderEquity": "407343000", "capitalLeaseObligations": "16400000", "otherCurrentLiabilities": "19637000", "totalCurrentLiabilities": "63060000", "otherNonCurrentLiabilities": "27219000", "totalNonCurrentLiabilities": "495187000", "cashAndShortTermInvestments": "7606000", "commonStockSharesOutstanding": "165519100", "intangibleAssetsExcludingGoodwill": "25208000", "cashAndCashEquivalentsAtCarryingValue": "7606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1664000", "operatingCashflow": "3048000", "capitalExpenditures": "8149000", "changeInReceivables": "-4299000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7923000", "cashflowFromInvestment": "-11491000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16366000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95772000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 130113000, "cost_of_revenue": 52089000, "gross_profit": 78024000, "ebit": -67993000, "ebitda": 22445000, "pretax_income": -6391000, "tax_provision": 125000, "net_income": -6516000, "net_income_to_common": -6516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15212000, "total_current_assets": 122501000, "total_assets": 1045482000, "short_term_debt": 96249000, "long_term_debt": 367202000, "total_debt": 463451000, "total_liabilities": 686537000, "total_equity": 358945000, "shares_outstanding": 126954800, "goodwill_and_intangibles": 5243000 }, "cash_flow": { "operating_cash_flow": 5920000, "capital_expenditure": 10369000, "free_cash_flow": 16289000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84545, "ticker_id": 6344, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67993000", "ebitda": "22445000", "netIncome": "-6516000", "grossProfit": "78024000", "depreciation": "None", "totalRevenue": "130113000", "costOfRevenue": "52089000", "interestIncome": "37508000", "incomeBeforeTax": "-6391000", "interestExpense": "43612000", "operatingIncome": "-47379000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-43612000", "nonInterestIncome": "None", "operatingExpenses": "145881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1500000", "otherNonOperatingIncome": "40988000", "costofGoodsAndServicesSold": "52089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90438000", "sellingGeneralAndAdministrative": "51979000", "netIncomeFromContinuingOperations": "-6516000" }, "balance": { "goodwill": "None", "inventory": "14274000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "1045482000", "longTermDebt": "367202000", "shortTermDebt": "96249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5243000", "reportedCurrency": "USD", "retainedEarnings": "-1574725000", "totalLiabilities": "686537000", "otherCurrentAssets": "73688000", "totalCurrentAssets": "122501000", "currentLongTermDebt": "96249000", "longTermInvestments": "2089000", "shortTermInvestments": "None", "currentNetReceivables": "19327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "922981000", "currentAccountsPayable": "6995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "882695000", "shortLongTermDebtTotal": "463528000", "totalShareholderEquity": "358945000", "capitalLeaseObligations": "77000", "otherCurrentLiabilities": "21429000", "totalCurrentLiabilities": "159680000", "otherNonCurrentLiabilities": "4489000", "totalNonCurrentLiabilities": "526857000", "cashAndShortTermInvestments": "15212000", "commonStockSharesOutstanding": "126954800", "intangibleAssetsExcludingGoodwill": "5243000", "cashAndCashEquivalentsAtCarryingValue": "15212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-486000", "operatingCashflow": "5920000", "capitalExpenditures": "10369000", "changeInReceivables": "-3792000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18196000", "cashflowFromInvestment": "-17401000", "stockBasedCompensation": "6995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130113000, "cost_of_revenue": 52089000, "gross_profit": 78024000, "research_and_development": 1500000, "selling_general_admin": 51979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67993000, "depreciation_amortisation": 90438000, "ebitda": 22445000, "interest_expense": 43612000, "interest_income": null, "other_non_operating": null, "pretax_income": -6391000, "tax_provision": 125000, "effective_tax_rate": null, "net_income": -6516000, "net_income_continuing_ops": -6516000, "net_income_to_common": -6516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15212000, "short_term_investments": null, "net_receivables": 19327000, "inventory": 14274000, "other_current_assets": null, "total_current_assets": 122501000, "net_ppe": null, "goodwill": null, "intangible_assets": 5243000, "goodwill_and_intangibles": 5243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 922981000, "total_assets": 1045482000, "short_term_debt": 96249000, "accounts_payable": 6995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159680000, "long_term_debt": 367202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 526857000, "total_liabilities": 686537000, "total_debt": 463451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1574725000, "total_equity": 358945000, "shares_outstanding": 126954800, "operating_cash_flow": 5920000, "stock_based_compensation": 6995000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18196000, "free_cash_flow": 16289000, "net_change_in_cash": -29677000 }, "raw_data": { "income": { "ebit": "-67993000", "ebitda": "22445000", "netIncome": "-6516000", "grossProfit": "78024000", "depreciation": "None", "totalRevenue": "130113000", "costOfRevenue": "52089000", "interestIncome": "37508000", "incomeBeforeTax": "-6391000", "interestExpense": "43612000", "operatingIncome": "-47379000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-43612000", "nonInterestIncome": "None", "operatingExpenses": "145881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1500000", "otherNonOperatingIncome": "40988000", "costofGoodsAndServicesSold": "52089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90438000", "sellingGeneralAndAdministrative": "51979000", "netIncomeFromContinuingOperations": "-6516000" }, "balance": { "goodwill": "None", "inventory": "14274000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "1045482000", "longTermDebt": "367202000", "shortTermDebt": "96249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5243000", "reportedCurrency": "USD", "retainedEarnings": "-1574725000", "totalLiabilities": "686537000", "otherCurrentAssets": "73688000", "totalCurrentAssets": "122501000", "currentLongTermDebt": "96249000", "longTermInvestments": "2089000", "shortTermInvestments": "None", "currentNetReceivables": "19327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "922981000", "currentAccountsPayable": "6995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "882695000", "shortLongTermDebtTotal": "463528000", "totalShareholderEquity": "358945000", "capitalLeaseObligations": "77000", "otherCurrentLiabilities": "21429000", "totalCurrentLiabilities": "159680000", "otherNonCurrentLiabilities": "4489000", "totalNonCurrentLiabilities": "526857000", "cashAndShortTermInvestments": "15212000", "commonStockSharesOutstanding": "126954800", "intangibleAssetsExcludingGoodwill": "5243000", "cashAndCashEquivalentsAtCarryingValue": "15212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-486000", "operatingCashflow": "5920000", "capitalExpenditures": "10369000", "changeInReceivables": "-3792000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18196000", "cashflowFromInvestment": "-17401000", "stockBasedCompensation": "6995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90438000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 70064000, "cost_of_revenue": 44297000, "gross_profit": 25767000, "ebit": 8234000, "ebitda": 26631000, "pretax_income": -15823000, "tax_provision": 1597000, "net_income": -17420000, "net_income_to_common": -17420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358448000, "total_current_assets": 406545000, "total_assets": 2377467000, "short_term_debt": 42400000, "long_term_debt": 432161000, "total_debt": 474561000, "total_liabilities": 2034651000, "total_equity": 342816000, "shares_outstanding": 128417000, "goodwill_and_intangibles": 145519000 }, "cash_flow": { "operating_cash_flow": 35227000, "capital_expenditure": 114762000, "free_cash_flow": 149989000, "dividends_paid": 2615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84508, "ticker_id": 6344, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8234000", "ebitda": "26631000", "netIncome": "-17420000", "grossProfit": "25767000", "depreciation": "None", "totalRevenue": "70064000", "costOfRevenue": "44297000", "interestIncome": "None", "incomeBeforeTax": "-15823000", "interestExpense": "19814000", "operatingIncome": "8234000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1597000", "reportedCurrency": "USD", "netInterestIncome": "-19814000", "nonInterestIncome": "None", "operatingExpenses": "17533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18397000", "sellingGeneralAndAdministrative": "17533000", "netIncomeFromContinuingOperations": "-17420000" }, "balance": { "goodwill": "None", "inventory": "10078000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2377467000", "longTermDebt": "432161000", "shortTermDebt": "42400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "145519000", "reportedCurrency": "USD", "retainedEarnings": "-2154217000", "totalLiabilities": "2034651000", "otherCurrentAssets": "18257000", "totalCurrentAssets": "406545000", "currentLongTermDebt": "42400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1970922000", "currentAccountsPayable": "72586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528876000", "totalShareholderEquity": "342816000", "capitalLeaseObligations": "54315000", "otherCurrentLiabilities": "84504000", "totalCurrentLiabilities": "253506000", "otherNonCurrentLiabilities": "457015000", "totalNonCurrentLiabilities": "1781145000", "cashAndShortTermInvestments": "358448000", "commonStockSharesOutstanding": "128417000", "intangibleAssetsExcludingGoodwill": "145519000", "cashAndCashEquivalentsAtCarryingValue": "358448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17420000", "profitLoss": "None", "dividendPayout": "2615000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "943000", "operatingCashflow": "35227000", "capitalExpenditures": "114762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8036000", "cashflowFromInvestment": "-116425000", "stockBasedCompensation": "2705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70064000, "cost_of_revenue": 44297000, "gross_profit": 25767000, "research_and_development": null, "selling_general_admin": 17533000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8234000, "depreciation_amortisation": 18397000, "ebitda": 26631000, "interest_expense": 19814000, "interest_income": null, "other_non_operating": null, "pretax_income": -15823000, "tax_provision": 1597000, "effective_tax_rate": null, "net_income": -17420000, "net_income_continuing_ops": -17420000, "net_income_to_common": -17420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358448000, "short_term_investments": null, "net_receivables": 19762000, "inventory": 10078000, "other_current_assets": null, "total_current_assets": 406545000, "net_ppe": null, "goodwill": null, "intangible_assets": 145519000, "goodwill_and_intangibles": 145519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1970922000, "total_assets": 2377467000, "short_term_debt": 42400000, "accounts_payable": 72586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253506000, "long_term_debt": 432161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1781145000, "total_liabilities": 2034651000, "total_debt": 474561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2154217000, "total_equity": 342816000, "shares_outstanding": 128417000, "operating_cash_flow": 35227000, "stock_based_compensation": 2705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116425000, "dividends_paid": 2615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8036000, "free_cash_flow": 149989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8234000", "ebitda": "26631000", "netIncome": "-17420000", "grossProfit": "25767000", "depreciation": "None", "totalRevenue": "70064000", "costOfRevenue": "44297000", "interestIncome": "None", "incomeBeforeTax": "-15823000", "interestExpense": "19814000", "operatingIncome": "8234000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1597000", "reportedCurrency": "USD", "netInterestIncome": "-19814000", "nonInterestIncome": "None", "operatingExpenses": "17533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18397000", "sellingGeneralAndAdministrative": "17533000", "netIncomeFromContinuingOperations": "-17420000" }, "balance": { "goodwill": "None", "inventory": "10078000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2377467000", "longTermDebt": "432161000", "shortTermDebt": "42400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "145519000", "reportedCurrency": "USD", "retainedEarnings": "-2154217000", "totalLiabilities": "2034651000", "otherCurrentAssets": "18257000", "totalCurrentAssets": "406545000", "currentLongTermDebt": "42400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1970922000", "currentAccountsPayable": "72586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528876000", "totalShareholderEquity": "342816000", "capitalLeaseObligations": "54315000", "otherCurrentLiabilities": "84504000", "totalCurrentLiabilities": "253506000", "otherNonCurrentLiabilities": "457015000", "totalNonCurrentLiabilities": "1781145000", "cashAndShortTermInvestments": "358448000", "commonStockSharesOutstanding": "128417000", "intangibleAssetsExcludingGoodwill": "145519000", "cashAndCashEquivalentsAtCarryingValue": "358448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17420000", "profitLoss": "None", "dividendPayout": "2615000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "943000", "operatingCashflow": "35227000", "capitalExpenditures": "114762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8036000", "cashflowFromInvestment": "-116425000", "stockBasedCompensation": "2705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18397000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 71961000, "cost_of_revenue": 27426000, "gross_profit": 44535000, "ebit": -296000, "ebitda": 20125000, "pretax_income": -9591000, "tax_provision": 2027000, "net_income": -11618000, "net_income_to_common": -11618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447471000, "total_current_assets": 496728000, "total_assets": 2326265000, "short_term_debt": 31835000, "long_term_debt": 451953000, "total_debt": 483788000, "total_liabilities": 1970536000, "total_equity": 355729000, "shares_outstanding": 127243000, "goodwill_and_intangibles": 122896000 }, "cash_flow": { "operating_cash_flow": 175888000, "capital_expenditure": 268334000, "free_cash_flow": 444222000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84509, "ticker_id": 6344, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-296000", "ebitda": "20125000", "netIncome": "-11618000", "grossProfit": "44535000", "depreciation": "None", "totalRevenue": "71961000", "costOfRevenue": "27426000", "interestIncome": "None", "incomeBeforeTax": "-9591000", "interestExpense": "14518000", "operatingIncome": "-296000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2027000", "reportedCurrency": "USD", "netInterestIncome": "-14518000", "nonInterestIncome": "None", "operatingExpenses": "44831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20421000", "sellingGeneralAndAdministrative": "24410000", "netIncomeFromContinuingOperations": "-11618000" }, "balance": { "goodwill": "30600000", "inventory": "9614000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2326265000", "longTermDebt": "451953000", "shortTermDebt": "31835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92296000", "reportedCurrency": "USD", "retainedEarnings": "-2136797000", "totalLiabilities": "1970536000", "otherCurrentAssets": "19667000", "totalCurrentAssets": "496728000", "currentLongTermDebt": "31835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1829536999", "currentAccountsPayable": "56022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "538337000", "totalShareholderEquity": "355729000", "capitalLeaseObligations": "62547000", "otherCurrentLiabilities": "55609000", "totalCurrentLiabilities": "205486000", "otherNonCurrentLiabilities": "403864000", "totalNonCurrentLiabilities": "1765050000", "cashAndShortTermInvestments": "447471000", "commonStockSharesOutstanding": "127243000", "intangibleAssetsExcludingGoodwill": "92296000", "cashAndCashEquivalentsAtCarryingValue": "447471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2967000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2565000", "operatingCashflow": "175888000", "capitalExpenditures": "268334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10096000", "cashflowFromInvestment": "-64498000", "stockBasedCompensation": "5601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71961000, "cost_of_revenue": 27426000, "gross_profit": 44535000, "research_and_development": null, "selling_general_admin": 24410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -296000, "depreciation_amortisation": 20421000, "ebitda": 20125000, "interest_expense": 14518000, "interest_income": null, "other_non_operating": null, "pretax_income": -9591000, "tax_provision": 2027000, "effective_tax_rate": null, "net_income": -11618000, "net_income_continuing_ops": -11618000, "net_income_to_common": -11618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447471000, "short_term_investments": null, "net_receivables": 19976000, "inventory": 9614000, "other_current_assets": null, "total_current_assets": 496728000, "net_ppe": null, "goodwill": 30600000, "intangible_assets": 92296000, "goodwill_and_intangibles": 122896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1829536999, "total_assets": 2326265000, "short_term_debt": 31835000, "accounts_payable": 56022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205486000, "long_term_debt": 451953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1765050000, "total_liabilities": 1970536000, "total_debt": 483788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2136797000, "total_equity": 355729000, "shares_outstanding": 127243000, "operating_cash_flow": 175888000, "stock_based_compensation": 5601000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64498000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10096000, "free_cash_flow": 444222000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-296000", "ebitda": "20125000", "netIncome": "-11618000", "grossProfit": "44535000", "depreciation": "None", "totalRevenue": "71961000", "costOfRevenue": "27426000", "interestIncome": "None", "incomeBeforeTax": "-9591000", "interestExpense": "14518000", "operatingIncome": "-296000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2027000", "reportedCurrency": "USD", "netInterestIncome": "-14518000", "nonInterestIncome": "None", "operatingExpenses": "44831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20421000", "sellingGeneralAndAdministrative": "24410000", "netIncomeFromContinuingOperations": "-11618000" }, "balance": { "goodwill": "30600000", "inventory": "9614000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2326265000", "longTermDebt": "451953000", "shortTermDebt": "31835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92296000", "reportedCurrency": "USD", "retainedEarnings": "-2136797000", "totalLiabilities": "1970536000", "otherCurrentAssets": "19667000", "totalCurrentAssets": "496728000", "currentLongTermDebt": "31835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1829536999", "currentAccountsPayable": "56022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "538337000", "totalShareholderEquity": "355729000", "capitalLeaseObligations": "62547000", "otherCurrentLiabilities": "55609000", "totalCurrentLiabilities": "205486000", "otherNonCurrentLiabilities": "403864000", "totalNonCurrentLiabilities": "1765050000", "cashAndShortTermInvestments": "447471000", "commonStockSharesOutstanding": "127243000", "intangibleAssetsExcludingGoodwill": "92296000", "cashAndCashEquivalentsAtCarryingValue": "447471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2967000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2565000", "operatingCashflow": "175888000", "capitalExpenditures": "268334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10096000", "cashflowFromInvestment": "-64498000", "stockBasedCompensation": "5601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20421000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 73845000, "cost_of_revenue": 47321000, "gross_profit": 26524000, "ebit": 13219000, "ebitda": 34912000, "pretax_income": 2190000, "tax_provision": 1100000, "net_income": -1583000, "net_income_to_common": -1583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346293000, "total_current_assets": 400988000, "total_assets": 2162350000, "short_term_debt": 31048000, "long_term_debt": 485081000, "total_debt": 516129000, "total_liabilities": 1797525000, "total_equity": 364825000, "shares_outstanding": 126688000, "goodwill_and_intangibles": 143292000 }, "cash_flow": { "operating_cash_flow": 236021000, "capital_expenditure": 213561000, "free_cash_flow": 449582000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84511, "ticker_id": 6344, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13219000", "ebitda": "34912000", "netIncome": "-1583000", "grossProfit": "26524000", "depreciation": "None", "totalRevenue": "73845000", "costOfRevenue": "47321000", "interestIncome": "None", "incomeBeforeTax": "2190000", "interestExpense": "11029000", "operatingIncome": "10271000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-11029000", "nonInterestIncome": "None", "operatingExpenses": "16253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21693000", "sellingGeneralAndAdministrative": "16253000", "netIncomeFromContinuingOperations": "1090000" }, "balance": { "goodwill": "None", "inventory": "11425000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2162350000", "longTermDebt": "485081000", "shortTermDebt": "31048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "143292000", "reportedCurrency": "USD", "retainedEarnings": "-2125179000", "totalLiabilities": "1797525000", "otherCurrentAssets": "17298000", "totalCurrentAssets": "400988000", "currentLongTermDebt": "23503000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761361999", "currentAccountsPayable": "45202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "572295000", "totalShareholderEquity": "364825000", "capitalLeaseObligations": "56166000", "otherCurrentLiabilities": "20561000", "totalCurrentLiabilities": "158385000", "otherNonCurrentLiabilities": "425066000", "totalNonCurrentLiabilities": "1639140000", "cashAndShortTermInvestments": "346293000", "commonStockSharesOutstanding": "126688000", "intangibleAssetsExcludingGoodwill": "143292000", "cashAndCashEquivalentsAtCarryingValue": "346293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1090000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4084000", "operatingCashflow": "236021000", "capitalExpenditures": "213561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15940000", "cashflowFromInvestment": "-214097000", "stockBasedCompensation": "4906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73845000, "cost_of_revenue": 47321000, "gross_profit": 26524000, "research_and_development": null, "selling_general_admin": 16253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13219000, "depreciation_amortisation": 21693000, "ebitda": 34912000, "interest_expense": 11029000, "interest_income": null, "other_non_operating": null, "pretax_income": 2190000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": -1583000, "net_income_continuing_ops": 1090000, "net_income_to_common": -1583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346293000, "short_term_investments": null, "net_receivables": 25972000, "inventory": 11425000, "other_current_assets": null, "total_current_assets": 400988000, "net_ppe": null, "goodwill": null, "intangible_assets": 143292000, "goodwill_and_intangibles": 143292000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1761361999, "total_assets": 2162350000, "short_term_debt": 31048000, "accounts_payable": 45202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158385000, "long_term_debt": 485081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1639140000, "total_liabilities": 1797525000, "total_debt": 516129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2125179000, "total_equity": 364825000, "shares_outstanding": 126688000, "operating_cash_flow": 236021000, "stock_based_compensation": 4906000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214097000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15940000, "free_cash_flow": 449582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13219000", "ebitda": "34912000", "netIncome": "-1583000", "grossProfit": "26524000", "depreciation": "None", "totalRevenue": "73845000", "costOfRevenue": "47321000", "interestIncome": "None", "incomeBeforeTax": "2190000", "interestExpense": "11029000", "operatingIncome": "10271000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-11029000", "nonInterestIncome": "None", "operatingExpenses": "16253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21693000", "sellingGeneralAndAdministrative": "16253000", "netIncomeFromContinuingOperations": "1090000" }, "balance": { "goodwill": "None", "inventory": "11425000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2162350000", "longTermDebt": "485081000", "shortTermDebt": "31048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "143292000", "reportedCurrency": "USD", "retainedEarnings": "-2125179000", "totalLiabilities": "1797525000", "otherCurrentAssets": "17298000", "totalCurrentAssets": "400988000", "currentLongTermDebt": "23503000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761361999", "currentAccountsPayable": "45202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "572295000", "totalShareholderEquity": "364825000", "capitalLeaseObligations": "56166000", "otherCurrentLiabilities": "20561000", "totalCurrentLiabilities": "158385000", "otherNonCurrentLiabilities": "425066000", "totalNonCurrentLiabilities": "1639140000", "cashAndShortTermInvestments": "346293000", "commonStockSharesOutstanding": "126688000", "intangibleAssetsExcludingGoodwill": "143292000", "cashAndCashEquivalentsAtCarryingValue": "346293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1090000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4084000", "operatingCashflow": "236021000", "capitalExpenditures": "213561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15940000", "cashflowFromInvestment": "-214097000", "stockBasedCompensation": "4906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21693000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 67148000, "cost_of_revenue": 22360000, "gross_profit": 44788000, "ebit": 6146000, "ebitda": 29156000, "pretax_income": 17381000, "tax_provision": -1827000, "net_income": 19208000, "net_income_to_common": 19208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308226000, "total_current_assets": 363391000, "total_assets": 1909149000, "short_term_debt": 22708000, "long_term_debt": 468799000, "total_debt": 491507000, "total_liabilities": 1548269000, "total_equity": 360880000, "shares_outstanding": 127854000, "goodwill_and_intangibles": 143110000 }, "cash_flow": { "operating_cash_flow": 157877000, "capital_expenditure": 78409000, "free_cash_flow": 236286000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84512, "ticker_id": 6344, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6146000", "ebitda": "29156000", "netIncome": "19208000", "grossProfit": "44788000", "depreciation": "None", "totalRevenue": "67148000", "costOfRevenue": "22360000", "interestIncome": "None", "incomeBeforeTax": "17381000", "interestExpense": "7428000", "operatingIncome": "6146000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1827000", "reportedCurrency": "USD", "netInterestIncome": "-7428000", "nonInterestIncome": "None", "operatingExpenses": "38642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23010000", "sellingGeneralAndAdministrative": "15632000", "netIncomeFromContinuingOperations": "19208000" }, "balance": { "goodwill": "None", "inventory": "11485000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1909149000", "longTermDebt": "468799000", "shortTermDebt": "22708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "143110000", "reportedCurrency": "USD", "retainedEarnings": "-2126269000", "totalLiabilities": "1548269000", "otherCurrentAssets": "18905000", "totalCurrentAssets": "363391000", "currentLongTermDebt": "22708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1545758000", "currentAccountsPayable": "38996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "542913000", "totalShareholderEquity": "360880000", "capitalLeaseObligations": "51406000", "otherCurrentLiabilities": "16304000", "totalCurrentLiabilities": "129240000", "otherNonCurrentLiabilities": "425518000", "totalNonCurrentLiabilities": "1419029000", "cashAndShortTermInvestments": "308226000", "commonStockSharesOutstanding": "127854000", "intangibleAssetsExcludingGoodwill": "143110000", "cashAndCashEquivalentsAtCarryingValue": "308226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19208000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2696000", "operatingCashflow": "157877000", "capitalExpenditures": "78409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10618000", "cashflowFromInvestment": "-81206000", "stockBasedCompensation": "5949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67148000, "cost_of_revenue": 22360000, "gross_profit": 44788000, "research_and_development": null, "selling_general_admin": 15632000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6146000, "depreciation_amortisation": 23010000, "ebitda": 29156000, "interest_expense": 7428000, "interest_income": null, "other_non_operating": null, "pretax_income": 17381000, "tax_provision": -1827000, "effective_tax_rate": null, "net_income": 19208000, "net_income_continuing_ops": 19208000, "net_income_to_common": 19208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308226000, "short_term_investments": null, "net_receivables": 24775000, "inventory": 11485000, "other_current_assets": null, "total_current_assets": 363391000, "net_ppe": null, "goodwill": null, "intangible_assets": 143110000, "goodwill_and_intangibles": 143110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1545758000, "total_assets": 1909149000, "short_term_debt": 22708000, "accounts_payable": 38996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129240000, "long_term_debt": 468799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1419029000, "total_liabilities": 1548269000, "total_debt": 491507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2126269000, "total_equity": 360880000, "shares_outstanding": 127854000, "operating_cash_flow": 157877000, "stock_based_compensation": 5949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81206000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10618000, "free_cash_flow": 236286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6146000", "ebitda": "29156000", "netIncome": "19208000", "grossProfit": "44788000", "depreciation": "None", "totalRevenue": "67148000", "costOfRevenue": "22360000", "interestIncome": "None", "incomeBeforeTax": "17381000", "interestExpense": "7428000", "operatingIncome": "6146000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1827000", "reportedCurrency": "USD", "netInterestIncome": "-7428000", "nonInterestIncome": "None", "operatingExpenses": "38642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23010000", "sellingGeneralAndAdministrative": "15632000", "netIncomeFromContinuingOperations": "19208000" }, "balance": { "goodwill": "None", "inventory": "11485000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1909149000", "longTermDebt": "468799000", "shortTermDebt": "22708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "143110000", "reportedCurrency": "USD", "retainedEarnings": "-2126269000", "totalLiabilities": "1548269000", "otherCurrentAssets": "18905000", "totalCurrentAssets": "363391000", "currentLongTermDebt": "22708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1545758000", "currentAccountsPayable": "38996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "542913000", "totalShareholderEquity": "360880000", "capitalLeaseObligations": "51406000", "otherCurrentLiabilities": "16304000", "totalCurrentLiabilities": "129240000", "otherNonCurrentLiabilities": "425518000", "totalNonCurrentLiabilities": "1419029000", "cashAndShortTermInvestments": "308226000", "commonStockSharesOutstanding": "127854000", "intangibleAssetsExcludingGoodwill": "143110000", "cashAndCashEquivalentsAtCarryingValue": "308226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19208000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2696000", "operatingCashflow": "157877000", "capitalExpenditures": "78409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10618000", "cashflowFromInvestment": "-81206000", "stockBasedCompensation": "5949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23010000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 60032000, "cost_of_revenue": 20672000, "gross_profit": 39360000, "ebit": -1463000, "ebitda": 20814000, "pretax_income": -12753000, "tax_provision": 4578000, "net_income": -17331000, "net_income_to_common": -17331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241411000, "total_current_assets": 292466000, "total_assets": 1729151000, "short_term_debt": 30757000, "long_term_debt": 471992000, "total_debt": 502749000, "total_liabilities": 1384807000, "total_equity": 344344000, "shares_outstanding": 126476000, "goodwill_and_intangibles": 138539000 }, "cash_flow": { "operating_cash_flow": 51864000, "capital_expenditure": 190582000, "free_cash_flow": 242446000, "dividends_paid": 2615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84513, "ticker_id": 6344, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1463000", "ebitda": "20814000", "netIncome": "-17331000", "grossProfit": "39360000", "depreciation": "None", "totalRevenue": "60032000", "costOfRevenue": "20672000", "interestIncome": "None", "incomeBeforeTax": "-12753000", "interestExpense": "7945000", "operatingIncome": "-8501000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4578000", "reportedCurrency": "USD", "netInterestIncome": "-7945000", "nonInterestIncome": "None", "operatingExpenses": "47861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22277000", "sellingGeneralAndAdministrative": "18546000", "netIncomeFromContinuingOperations": "-17331000" }, "balance": { "goodwill": "None", "inventory": "10163000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1729151000", "longTermDebt": "471992000", "shortTermDebt": "30757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "138539000", "reportedCurrency": "USD", "retainedEarnings": "-2145477000", "totalLiabilities": "1384807000", "otherCurrentAssets": "18035000", "totalCurrentAssets": "292466000", "currentLongTermDebt": "30757000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436685000", "currentAccountsPayable": "31707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536959000", "totalShareholderEquity": "344344000", "capitalLeaseObligations": "34210000", "otherCurrentLiabilities": "12566000", "totalCurrentLiabilities": "129054000", "otherNonCurrentLiabilities": "423458000", "totalNonCurrentLiabilities": "1255753000", "cashAndShortTermInvestments": "241411000", "commonStockSharesOutstanding": "126476000", "intangibleAssetsExcludingGoodwill": "138539000", "cashAndCashEquivalentsAtCarryingValue": "241411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17331000", "profitLoss": "None", "dividendPayout": "2615000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1388000", "operatingCashflow": "51864000", "capitalExpenditures": "190582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11406000", "cashflowFromInvestment": "-190582000", "stockBasedCompensation": "6957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60032000, "cost_of_revenue": 20672000, "gross_profit": 39360000, "research_and_development": null, "selling_general_admin": 18546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1463000, "depreciation_amortisation": 22277000, "ebitda": 20814000, "interest_expense": 7945000, "interest_income": null, "other_non_operating": null, "pretax_income": -12753000, "tax_provision": 4578000, "effective_tax_rate": null, "net_income": -17331000, "net_income_continuing_ops": -17331000, "net_income_to_common": -17331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241411000, "short_term_investments": null, "net_receivables": 22857000, "inventory": 10163000, "other_current_assets": null, "total_current_assets": 292466000, "net_ppe": null, "goodwill": null, "intangible_assets": 138539000, "goodwill_and_intangibles": 138539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1436685000, "total_assets": 1729151000, "short_term_debt": 30757000, "accounts_payable": 31707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129054000, "long_term_debt": 471992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1255753000, "total_liabilities": 1384807000, "total_debt": 502749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2145477000, "total_equity": 344344000, "shares_outstanding": 126476000, "operating_cash_flow": 51864000, "stock_based_compensation": 6957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190582000, "dividends_paid": 2615000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11406000, "free_cash_flow": 242446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1463000", "ebitda": "20814000", "netIncome": "-17331000", "grossProfit": "39360000", "depreciation": "None", "totalRevenue": "60032000", "costOfRevenue": "20672000", "interestIncome": "None", "incomeBeforeTax": "-12753000", "interestExpense": "7945000", "operatingIncome": "-8501000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4578000", "reportedCurrency": "USD", "netInterestIncome": "-7945000", "nonInterestIncome": "None", "operatingExpenses": "47861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22277000", "sellingGeneralAndAdministrative": "18546000", "netIncomeFromContinuingOperations": "-17331000" }, "balance": { "goodwill": "None", "inventory": "10163000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1729151000", "longTermDebt": "471992000", "shortTermDebt": "30757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "138539000", "reportedCurrency": "USD", "retainedEarnings": "-2145477000", "totalLiabilities": "1384807000", "otherCurrentAssets": "18035000", "totalCurrentAssets": "292466000", "currentLongTermDebt": "30757000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436685000", "currentAccountsPayable": "31707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "536959000", "totalShareholderEquity": "344344000", "capitalLeaseObligations": "34210000", "otherCurrentLiabilities": "12566000", "totalCurrentLiabilities": "129054000", "otherNonCurrentLiabilities": "423458000", "totalNonCurrentLiabilities": "1255753000", "cashAndShortTermInvestments": "241411000", "commonStockSharesOutstanding": "126476000", "intangibleAssetsExcludingGoodwill": "138539000", "cashAndCashEquivalentsAtCarryingValue": "241411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17331000", "profitLoss": "None", "dividendPayout": "2615000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1388000", "operatingCashflow": "51864000", "capitalExpenditures": "190582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11406000", "cashflowFromInvestment": "-190582000", "stockBasedCompensation": "6957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2615000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22277000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 61177000, "cost_of_revenue": 21977000, "gross_profit": 39200000, "ebit": -4229000, "ebitda": 18301000, "pretax_income": -50006000, "tax_provision": 213000, "net_income": -50219000, "net_income_to_common": -50219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391164000, "total_current_assets": 447571000, "total_assets": 1710237000, "short_term_debt": 38851000, "long_term_debt": 476822000, "total_debt": 515673000, "total_liabilities": 1351354000, "total_equity": 358883000, "shares_outstanding": 126231000, "goodwill_and_intangibles": 115805000 }, "cash_flow": { "operating_cash_flow": 340657000, "capital_expenditure": 37829000, "free_cash_flow": 378486000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84514, "ticker_id": 6344, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4229000", "ebitda": "18301000", "netIncome": "-50219000", "grossProfit": "39200000", "depreciation": "None", "totalRevenue": "61177000", "costOfRevenue": "21977000", "interestIncome": "None", "incomeBeforeTax": "-50006000", "interestExpense": "3261000", "operatingIncome": "-4249000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "213000", "reportedCurrency": "USD", "netInterestIncome": "-3261000", "nonInterestIncome": "None", "operatingExpenses": "43449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22530000", "sellingGeneralAndAdministrative": "20899000", "netIncomeFromContinuingOperations": "-50219000" }, "balance": { "goodwill": "30600000", "inventory": "10741000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1710237000", "longTermDebt": "476822000", "shortTermDebt": "38851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85205000", "reportedCurrency": "USD", "retainedEarnings": "-2128146000", "totalLiabilities": "1351354000", "otherCurrentAssets": "18714000", "totalCurrentAssets": "447571000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262641000", "currentAccountsPayable": "4977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541929000", "totalShareholderEquity": "358883000", "capitalLeaseObligations": "30507000", "otherCurrentLiabilities": "28906000", "totalCurrentLiabilities": "141485000", "otherNonCurrentLiabilities": "401927000", "totalNonCurrentLiabilities": "1209869000", "cashAndShortTermInvestments": "391164000", "commonStockSharesOutstanding": "126231000", "intangibleAssetsExcludingGoodwill": "85205000", "cashAndCashEquivalentsAtCarryingValue": "391164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50219000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "788000", "operatingCashflow": "340657000", "capitalExpenditures": "37829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152267000", "cashflowFromInvestment": "-152851000", "stockBasedCompensation": "8903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61177000, "cost_of_revenue": 21977000, "gross_profit": 39200000, "research_and_development": null, "selling_general_admin": 20899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4229000, "depreciation_amortisation": 22530000, "ebitda": 18301000, "interest_expense": 3261000, "interest_income": null, "other_non_operating": null, "pretax_income": -50006000, "tax_provision": 213000, "effective_tax_rate": null, "net_income": -50219000, "net_income_continuing_ops": -50219000, "net_income_to_common": -50219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391164000, "short_term_investments": null, "net_receivables": 26952000, "inventory": 10741000, "other_current_assets": null, "total_current_assets": 447571000, "net_ppe": null, "goodwill": 30600000, "intangible_assets": 85205000, "goodwill_and_intangibles": 115805000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1262641000, "total_assets": 1710237000, "short_term_debt": 38851000, "accounts_payable": 4977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141485000, "long_term_debt": 476822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1209869000, "total_liabilities": 1351354000, "total_debt": 515673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2128146000, "total_equity": 358883000, "shares_outstanding": 126231000, "operating_cash_flow": 340657000, "stock_based_compensation": 8903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152851000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152267000, "free_cash_flow": 378486000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4229000", "ebitda": "18301000", "netIncome": "-50219000", "grossProfit": "39200000", "depreciation": "None", "totalRevenue": "61177000", "costOfRevenue": "21977000", "interestIncome": "None", "incomeBeforeTax": "-50006000", "interestExpense": "3261000", "operatingIncome": "-4249000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "213000", "reportedCurrency": "USD", "netInterestIncome": "-3261000", "nonInterestIncome": "None", "operatingExpenses": "43449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22530000", "sellingGeneralAndAdministrative": "20899000", "netIncomeFromContinuingOperations": "-50219000" }, "balance": { "goodwill": "30600000", "inventory": "10741000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1710237000", "longTermDebt": "476822000", "shortTermDebt": "38851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85205000", "reportedCurrency": "USD", "retainedEarnings": "-2128146000", "totalLiabilities": "1351354000", "otherCurrentAssets": "18714000", "totalCurrentAssets": "447571000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262641000", "currentAccountsPayable": "4977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541929000", "totalShareholderEquity": "358883000", "capitalLeaseObligations": "30507000", "otherCurrentLiabilities": "28906000", "totalCurrentLiabilities": "141485000", "otherNonCurrentLiabilities": "401927000", "totalNonCurrentLiabilities": "1209869000", "cashAndShortTermInvestments": "391164000", "commonStockSharesOutstanding": "126231000", "intangibleAssetsExcludingGoodwill": "85205000", "cashAndCashEquivalentsAtCarryingValue": "391164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50219000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "788000", "operatingCashflow": "340657000", "capitalExpenditures": "37829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152267000", "cashflowFromInvestment": "-152851000", "stockBasedCompensation": "8903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22530000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 72307000, "cost_of_revenue": 21700000, "gross_profit": 50607000, "ebit": 9665000, "ebitda": 31914000, "pretax_income": 11666000, "tax_provision": 1732000, "net_income": 9934000, "net_income_to_common": 9934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51916000, "total_current_assets": 127452000, "total_assets": 917561000, "short_term_debt": 34600000, "long_term_debt": 359759000, "total_debt": 394359000, "total_liabilities": 523468000, "total_equity": 394093000, "shares_outstanding": 191006100, "goodwill_and_intangibles": 138681000 }, "cash_flow": { "operating_cash_flow": 36003000, "capital_expenditure": 9290000, "free_cash_flow": 45293000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84516, "ticker_id": 6344, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9665000", "ebitda": "31914000", "netIncome": "9934000", "grossProfit": "50607000", "depreciation": "None", "totalRevenue": "72307000", "costOfRevenue": "21700000", "interestIncome": "None", "incomeBeforeTax": "11666000", "interestExpense": "2872000", "operatingIncome": "9434000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1732000", "reportedCurrency": "USD", "netInterestIncome": "-2872000", "nonInterestIncome": "None", "operatingExpenses": "41173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22249000", "sellingGeneralAndAdministrative": "18693000", "netIncomeFromContinuingOperations": "9934000" }, "balance": { "goodwill": "None", "inventory": "11877000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "917561000", "longTermDebt": "359759000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "138681000", "reportedCurrency": "USD", "retainedEarnings": "-2077927000", "totalLiabilities": "523468000", "otherCurrentAssets": "20638000", "totalCurrentAssets": "127452000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790109000", "currentAccountsPayable": "34417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "422913000", "totalShareholderEquity": "394093000", "capitalLeaseObligations": "28554000", "otherCurrentLiabilities": "1289000", "totalCurrentLiabilities": "116854000", "otherNonCurrentLiabilities": "18301000", "totalNonCurrentLiabilities": "406614000", "cashAndShortTermInvestments": "51916000", "commonStockSharesOutstanding": "191006100", "intangibleAssetsExcludingGoodwill": "138681000", "cashAndCashEquivalentsAtCarryingValue": "51916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9934000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "860000", "operatingCashflow": "36003000", "capitalExpenditures": "9290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11330000", "cashflowFromInvestment": "-37215000", "stockBasedCompensation": "8254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72307000, "cost_of_revenue": 21700000, "gross_profit": 50607000, "research_and_development": null, "selling_general_admin": 18693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9665000, "depreciation_amortisation": 22249000, "ebitda": 31914000, "interest_expense": 2872000, "interest_income": null, "other_non_operating": null, "pretax_income": 11666000, "tax_provision": 1732000, "effective_tax_rate": null, "net_income": 9934000, "net_income_continuing_ops": 9934000, "net_income_to_common": 9934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51916000, "short_term_investments": null, "net_receivables": 43021000, "inventory": 11877000, "other_current_assets": null, "total_current_assets": 127452000, "net_ppe": null, "goodwill": null, "intangible_assets": 138681000, "goodwill_and_intangibles": 138681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 790109000, "total_assets": 917561000, "short_term_debt": 34600000, "accounts_payable": 34417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116854000, "long_term_debt": 359759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 406614000, "total_liabilities": 523468000, "total_debt": 394359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2077927000, "total_equity": 394093000, "shares_outstanding": 191006100, "operating_cash_flow": 36003000, "stock_based_compensation": 8254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37215000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11330000, "free_cash_flow": 45293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9665000", "ebitda": "31914000", "netIncome": "9934000", "grossProfit": "50607000", "depreciation": "None", "totalRevenue": "72307000", "costOfRevenue": "21700000", "interestIncome": "None", "incomeBeforeTax": "11666000", "interestExpense": "2872000", "operatingIncome": "9434000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1732000", "reportedCurrency": "USD", "netInterestIncome": "-2872000", "nonInterestIncome": "None", "operatingExpenses": "41173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22249000", "sellingGeneralAndAdministrative": "18693000", "netIncomeFromContinuingOperations": "9934000" }, "balance": { "goodwill": "None", "inventory": "11877000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "917561000", "longTermDebt": "359759000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "138681000", "reportedCurrency": "USD", "retainedEarnings": "-2077927000", "totalLiabilities": "523468000", "otherCurrentAssets": "20638000", "totalCurrentAssets": "127452000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790109000", "currentAccountsPayable": "34417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "422913000", "totalShareholderEquity": "394093000", "capitalLeaseObligations": "28554000", "otherCurrentLiabilities": "1289000", "totalCurrentLiabilities": "116854000", "otherNonCurrentLiabilities": "18301000", "totalNonCurrentLiabilities": "406614000", "cashAndShortTermInvestments": "51916000", "commonStockSharesOutstanding": "191006100", "intangibleAssetsExcludingGoodwill": "138681000", "cashAndCashEquivalentsAtCarryingValue": "51916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9934000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "860000", "operatingCashflow": "36003000", "capitalExpenditures": "9290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11330000", "cashflowFromInvestment": "-37215000", "stockBasedCompensation": "8254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22249000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 60385000, "cost_of_revenue": 20180000, "gross_profit": 40205000, "ebit": -1422000, "ebitda": 20688000, "pretax_income": -9501000, "tax_provision": 182000, "net_income": -9683000, "net_income_to_common": -9683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64334000, "total_current_assets": 144010000, "total_assets": 926246000, "short_term_debt": 34600000, "long_term_debt": 358525000, "total_debt": 393125000, "total_liabilities": 543271000, "total_equity": 382975000, "shares_outstanding": 188420800, "goodwill_and_intangibles": 127259000 }, "cash_flow": { "operating_cash_flow": 36668000, "capital_expenditure": 3716000, "free_cash_flow": 40384000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84517, "ticker_id": 6344, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1422000", "ebitda": "20688000", "netIncome": "-9683000", "grossProfit": "40205000", "depreciation": "None", "totalRevenue": "60385000", "costOfRevenue": "20180000", "interestIncome": "None", "incomeBeforeTax": "-9501000", "interestExpense": "3644000", "operatingIncome": "-1422000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-3644000", "nonInterestIncome": "None", "operatingExpenses": "41627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22110000", "sellingGeneralAndAdministrative": "19517000", "netIncomeFromContinuingOperations": "-9683000" }, "balance": { "goodwill": "None", "inventory": "13107000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "926246000", "longTermDebt": "358525000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "127259000", "reportedCurrency": "USD", "retainedEarnings": "-2087861000", "totalLiabilities": "543271000", "otherCurrentAssets": "23421000", "totalCurrentAssets": "144010000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "782236000", "currentAccountsPayable": "25643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "421877000", "totalShareholderEquity": "382975000", "capitalLeaseObligations": "28752000", "otherCurrentLiabilities": "20388000", "totalCurrentLiabilities": "138343000", "otherNonCurrentLiabilities": "17651000", "totalNonCurrentLiabilities": "404928000", "cashAndShortTermInvestments": "64334000", "commonStockSharesOutstanding": "188420800", "intangibleAssetsExcludingGoodwill": "127259000", "cashAndCashEquivalentsAtCarryingValue": "64334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9683000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1274000", "operatingCashflow": "36668000", "capitalExpenditures": "3716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10862000", "cashflowFromInvestment": "-20209000", "stockBasedCompensation": "9164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60385000, "cost_of_revenue": 20180000, "gross_profit": 40205000, "research_and_development": null, "selling_general_admin": 19517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1422000, "depreciation_amortisation": 22110000, "ebitda": 20688000, "interest_expense": 3644000, "interest_income": null, "other_non_operating": null, "pretax_income": -9501000, "tax_provision": 182000, "effective_tax_rate": null, "net_income": -9683000, "net_income_continuing_ops": -9683000, "net_income_to_common": -9683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64334000, "short_term_investments": null, "net_receivables": 43148000, "inventory": 13107000, "other_current_assets": null, "total_current_assets": 144010000, "net_ppe": null, "goodwill": null, "intangible_assets": 127259000, "goodwill_and_intangibles": 127259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 782236000, "total_assets": 926246000, "short_term_debt": 34600000, "accounts_payable": 25643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138343000, "long_term_debt": 358525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 404928000, "total_liabilities": 543271000, "total_debt": 393125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2087861000, "total_equity": 382975000, "shares_outstanding": 188420800, "operating_cash_flow": 36668000, "stock_based_compensation": 9164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3716000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20209000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10862000, "free_cash_flow": 40384000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1422000", "ebitda": "20688000", "netIncome": "-9683000", "grossProfit": "40205000", "depreciation": "None", "totalRevenue": "60385000", "costOfRevenue": "20180000", "interestIncome": "None", "incomeBeforeTax": "-9501000", "interestExpense": "3644000", "operatingIncome": "-1422000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-3644000", "nonInterestIncome": "None", "operatingExpenses": "41627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22110000", "sellingGeneralAndAdministrative": "19517000", "netIncomeFromContinuingOperations": "-9683000" }, "balance": { "goodwill": "None", "inventory": "13107000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "926246000", "longTermDebt": "358525000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "127259000", "reportedCurrency": "USD", "retainedEarnings": "-2087861000", "totalLiabilities": "543271000", "otherCurrentAssets": "23421000", "totalCurrentAssets": "144010000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "782236000", "currentAccountsPayable": "25643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "421877000", "totalShareholderEquity": "382975000", "capitalLeaseObligations": "28752000", "otherCurrentLiabilities": "20388000", "totalCurrentLiabilities": "138343000", "otherNonCurrentLiabilities": "17651000", "totalNonCurrentLiabilities": "404928000", "cashAndShortTermInvestments": "64334000", "commonStockSharesOutstanding": "188420800", "intangibleAssetsExcludingGoodwill": "127259000", "cashAndCashEquivalentsAtCarryingValue": "64334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9683000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1274000", "operatingCashflow": "36668000", "capitalExpenditures": "3716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10862000", "cashflowFromInvestment": "-20209000", "stockBasedCompensation": "9164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22110000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 56480000, "cost_of_revenue": 18917000, "gross_profit": 37563000, "ebit": -4407000, "ebitda": 17690000, "pretax_income": -13188000, "tax_provision": 8000, "net_income": -13196000, "net_income_to_common": -13196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59282000, "total_current_assets": 135977000, "total_assets": 917006000, "short_term_debt": 34600000, "long_term_debt": 364123000, "total_debt": 398723000, "total_liabilities": 539952000, "total_equity": 377054000, "shares_outstanding": 188260500, "goodwill_and_intangibles": 109459000 }, "cash_flow": { "operating_cash_flow": 29818000, "capital_expenditure": 50295000, "free_cash_flow": 80113000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84518, "ticker_id": 6344, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4407000", "ebitda": "17690000", "netIncome": "-13196000", "grossProfit": "37563000", "depreciation": "None", "totalRevenue": "56480000", "costOfRevenue": "18917000", "interestIncome": "None", "incomeBeforeTax": "-13188000", "interestExpense": "3785000", "operatingIncome": "-4712000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-3785000", "nonInterestIncome": "None", "operatingExpenses": "42275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22097000", "sellingGeneralAndAdministrative": "19873000", "netIncomeFromContinuingOperations": "-13196000" }, "balance": { "goodwill": "None", "inventory": "14407000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "917006000", "longTermDebt": "364123000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "109459000", "reportedCurrency": "USD", "retainedEarnings": "-2078178000", "totalLiabilities": "539952000", "otherCurrentAssets": "19458000", "totalCurrentAssets": "135977000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781029000", "currentAccountsPayable": "28268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427220000", "totalShareholderEquity": "377054000", "capitalLeaseObligations": "28497000", "otherCurrentLiabilities": "19057000", "totalCurrentLiabilities": "135682000", "otherNonCurrentLiabilities": "10107000", "totalNonCurrentLiabilities": "404270000", "cashAndShortTermInvestments": "59282000", "commonStockSharesOutstanding": "188260500", "intangibleAssetsExcludingGoodwill": "109459000", "cashAndCashEquivalentsAtCarryingValue": "59282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13196000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "346000", "operatingCashflow": "29818000", "capitalExpenditures": "50295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27106000", "cashflowFromInvestment": "-54249000", "stockBasedCompensation": "9227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56480000, "cost_of_revenue": 18917000, "gross_profit": 37563000, "research_and_development": null, "selling_general_admin": 19873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4407000, "depreciation_amortisation": 22097000, "ebitda": 17690000, "interest_expense": 3785000, "interest_income": null, "other_non_operating": null, "pretax_income": -13188000, "tax_provision": 8000, "effective_tax_rate": null, "net_income": -13196000, "net_income_continuing_ops": -13196000, "net_income_to_common": -13196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59282000, "short_term_investments": null, "net_receivables": 42830000, "inventory": 14407000, "other_current_assets": null, "total_current_assets": 135977000, "net_ppe": null, "goodwill": null, "intangible_assets": 109459000, "goodwill_and_intangibles": 109459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 781029000, "total_assets": 917006000, "short_term_debt": 34600000, "accounts_payable": 28268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135682000, "long_term_debt": 364123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 404270000, "total_liabilities": 539952000, "total_debt": 398723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2078178000, "total_equity": 377054000, "shares_outstanding": 188260500, "operating_cash_flow": 29818000, "stock_based_compensation": 9227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50295000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54249000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27106000, "free_cash_flow": 80113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4407000", "ebitda": "17690000", "netIncome": "-13196000", "grossProfit": "37563000", "depreciation": "None", "totalRevenue": "56480000", "costOfRevenue": "18917000", "interestIncome": "None", "incomeBeforeTax": "-13188000", "interestExpense": "3785000", "operatingIncome": "-4712000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-3785000", "nonInterestIncome": "None", "operatingExpenses": "42275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22097000", "sellingGeneralAndAdministrative": "19873000", "netIncomeFromContinuingOperations": "-13196000" }, "balance": { "goodwill": "None", "inventory": "14407000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "917006000", "longTermDebt": "364123000", "shortTermDebt": "34600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "109459000", "reportedCurrency": "USD", "retainedEarnings": "-2078178000", "totalLiabilities": "539952000", "otherCurrentAssets": "19458000", "totalCurrentAssets": "135977000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781029000", "currentAccountsPayable": "28268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427220000", "totalShareholderEquity": "377054000", "capitalLeaseObligations": "28497000", "otherCurrentLiabilities": "19057000", "totalCurrentLiabilities": "135682000", "otherNonCurrentLiabilities": "10107000", "totalNonCurrentLiabilities": "404270000", "cashAndShortTermInvestments": "59282000", "commonStockSharesOutstanding": "188260500", "intangibleAssetsExcludingGoodwill": "109459000", "cashAndCashEquivalentsAtCarryingValue": "59282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13196000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "346000", "operatingCashflow": "29818000", "capitalExpenditures": "50295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27106000", "cashflowFromInvestment": "-54249000", "stockBasedCompensation": "9227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22097000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 52409000, "cost_of_revenue": 18105000, "gross_profit": 34304000, "ebit": -5555000, "ebitda": 16330000, "pretax_income": -14140000, "tax_provision": 938000, "net_income": -15078000, "net_income_to_common": -15078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56744000, "total_current_assets": 142653000, "total_assets": 924309000, "short_term_debt": 37604000, "long_term_debt": 325700000, "total_debt": 363304000, "total_liabilities": 545330000, "total_equity": 378979000, "shares_outstanding": 187780600, "goodwill_and_intangibles": 91278000 }, "cash_flow": { "operating_cash_flow": 5785000, "capital_expenditure": 7503000, "free_cash_flow": 13288000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84519, "ticker_id": 6344, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5555000", "ebitda": "16330000", "netIncome": "-15078000", "grossProfit": "34304000", "depreciation": "None", "totalRevenue": "52409000", "costOfRevenue": "18105000", "interestIncome": "None", "incomeBeforeTax": "-14140000", "interestExpense": "3562000", "operatingIncome": "-11993000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "938000", "reportedCurrency": "USD", "netInterestIncome": "-3562000", "nonInterestIncome": "None", "operatingExpenses": "46297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21885000", "sellingGeneralAndAdministrative": "23466000", "netIncomeFromContinuingOperations": "-15078000" }, "balance": { "goodwill": "30625000", "inventory": "14582000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "924309000", "longTermDebt": "325700000", "shortTermDebt": "37604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60653000", "reportedCurrency": "USD", "retainedEarnings": "-2064982000", "totalLiabilities": "545330000", "otherCurrentAssets": "22584000", "totalCurrentAssets": "142653000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781656000", "currentAccountsPayable": "2027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392548000", "totalShareholderEquity": "378979000", "capitalLeaseObligations": "32248000", "otherCurrentLiabilities": "77014000", "totalCurrentLiabilities": "175908000", "otherNonCurrentLiabilities": "556000", "totalNonCurrentLiabilities": "369422000", "cashAndShortTermInvestments": "56744000", "commonStockSharesOutstanding": "187780600", "intangibleAssetsExcludingGoodwill": "60653000", "cashAndCashEquivalentsAtCarryingValue": "56744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15078000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2125000", "operatingCashflow": "5785000", "capitalExpenditures": "7503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19891000", "cashflowFromInvestment": "-33227000", "stockBasedCompensation": "11851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52409000, "cost_of_revenue": 18105000, "gross_profit": 34304000, "research_and_development": 1400000, "selling_general_admin": 23466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5555000, "depreciation_amortisation": 21885000, "ebitda": 16330000, "interest_expense": 3562000, "interest_income": null, "other_non_operating": null, "pretax_income": -14140000, "tax_provision": 938000, "effective_tax_rate": null, "net_income": -15078000, "net_income_continuing_ops": -15078000, "net_income_to_common": -15078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56744000, "short_term_investments": null, "net_receivables": 48743000, "inventory": 14582000, "other_current_assets": null, "total_current_assets": 142653000, "net_ppe": null, "goodwill": 30625000, "intangible_assets": 60653000, "goodwill_and_intangibles": 91278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 781656000, "total_assets": 924309000, "short_term_debt": 37604000, "accounts_payable": 2027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175908000, "long_term_debt": 325700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369422000, "total_liabilities": 545330000, "total_debt": 363304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2064982000, "total_equity": 378979000, "shares_outstanding": 187780600, "operating_cash_flow": 5785000, "stock_based_compensation": 11851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33227000, "dividends_paid": 2673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19891000, "free_cash_flow": 13288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5555000", "ebitda": "16330000", "netIncome": "-15078000", "grossProfit": "34304000", "depreciation": "None", "totalRevenue": "52409000", "costOfRevenue": "18105000", "interestIncome": "None", "incomeBeforeTax": "-14140000", "interestExpense": "3562000", "operatingIncome": "-11993000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "938000", "reportedCurrency": "USD", "netInterestIncome": "-3562000", "nonInterestIncome": "None", "operatingExpenses": "46297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21885000", "sellingGeneralAndAdministrative": "23466000", "netIncomeFromContinuingOperations": "-15078000" }, "balance": { "goodwill": "30625000", "inventory": "14582000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "924309000", "longTermDebt": "325700000", "shortTermDebt": "37604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60653000", "reportedCurrency": "USD", "retainedEarnings": "-2064982000", "totalLiabilities": "545330000", "otherCurrentAssets": "22584000", "totalCurrentAssets": "142653000", "currentLongTermDebt": "34600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781656000", "currentAccountsPayable": "2027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392548000", "totalShareholderEquity": "378979000", "capitalLeaseObligations": "32248000", "otherCurrentLiabilities": "77014000", "totalCurrentLiabilities": "175908000", "otherNonCurrentLiabilities": "556000", "totalNonCurrentLiabilities": "369422000", "cashAndShortTermInvestments": "56744000", "commonStockSharesOutstanding": "187780600", "intangibleAssetsExcludingGoodwill": "60653000", "cashAndCashEquivalentsAtCarryingValue": "56744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15078000", "profitLoss": "None", "dividendPayout": "2673000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2125000", "operatingCashflow": "5785000", "capitalExpenditures": "7503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19891000", "cashflowFromInvestment": "-33227000", "stockBasedCompensation": "11851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23267000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 57683000, "cost_of_revenue": 17330000, "gross_profit": 40353000, "ebit": 2052000, "ebitda": 23917000, "pretax_income": -6054000, "tax_provision": 115000, "net_income": -6169000, "net_income_to_common": -6169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64136000, "total_current_assets": 143638000, "total_assets": 910612000, "short_term_debt": 32200000, "long_term_debt": 307130000, "total_debt": 339330000, "total_liabilities": 527246000, "total_equity": 383366000, "shares_outstanding": 183625100, "goodwill_and_intangibles": 106190000 }, "cash_flow": { "operating_cash_flow": 25563000, "capital_expenditure": 14202000, "free_cash_flow": 39765000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84521, "ticker_id": 6344, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2052000", "ebitda": "23917000", "netIncome": "-6169000", "grossProfit": "40353000", "depreciation": "None", "totalRevenue": "57683000", "costOfRevenue": "17330000", "interestIncome": "None", "incomeBeforeTax": "-6054000", "interestExpense": "3945000", "operatingIncome": "2017000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "115000", "reportedCurrency": "USD", "netInterestIncome": "-3945000", "nonInterestIncome": "None", "operatingExpenses": "38336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21865000", "sellingGeneralAndAdministrative": "16436000", "netIncomeFromContinuingOperations": "-6169000" }, "balance": { "goodwill": "None", "inventory": "12197000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "910612000", "longTermDebt": "307130000", "shortTermDebt": "32200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "106190000", "reportedCurrency": "USD", "retainedEarnings": "-2049904000", "totalLiabilities": "527246000", "otherCurrentAssets": "24087000", "totalCurrentAssets": "143638000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766974000", "currentAccountsPayable": "3631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368854000", "totalShareholderEquity": "383366000", "capitalLeaseObligations": "29524000", "otherCurrentLiabilities": "90734000", "totalCurrentLiabilities": "184656000", "otherNonCurrentLiabilities": "3916000", "totalNonCurrentLiabilities": "342590000", "cashAndShortTermInvestments": "64136000", "commonStockSharesOutstanding": "183625100", "intangibleAssetsExcludingGoodwill": "106190000", "cashAndCashEquivalentsAtCarryingValue": "64136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6169000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2041000", "operatingCashflow": "25563000", "capitalExpenditures": "14202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8920000", "cashflowFromInvestment": "-17749000", "stockBasedCompensation": "4346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57683000, "cost_of_revenue": 17330000, "gross_profit": 40353000, "research_and_development": null, "selling_general_admin": 16436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2052000, "depreciation_amortisation": 21865000, "ebitda": 23917000, "interest_expense": 3945000, "interest_income": null, "other_non_operating": null, "pretax_income": -6054000, "tax_provision": 115000, "effective_tax_rate": null, "net_income": -6169000, "net_income_continuing_ops": -6169000, "net_income_to_common": -6169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64136000, "short_term_investments": null, "net_receivables": 43218000, "inventory": 12197000, "other_current_assets": null, "total_current_assets": 143638000, "net_ppe": null, "goodwill": null, "intangible_assets": 106190000, "goodwill_and_intangibles": 106190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 766974000, "total_assets": 910612000, "short_term_debt": 32200000, "accounts_payable": 3631000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184656000, "long_term_debt": 307130000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 342590000, "total_liabilities": 527246000, "total_debt": 339330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2049904000, "total_equity": 383366000, "shares_outstanding": 183625100, "operating_cash_flow": 25563000, "stock_based_compensation": 4346000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17749000, "dividends_paid": 2674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8920000, "free_cash_flow": 39765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2052000", "ebitda": "23917000", "netIncome": "-6169000", "grossProfit": "40353000", "depreciation": "None", "totalRevenue": "57683000", "costOfRevenue": "17330000", "interestIncome": "None", "incomeBeforeTax": "-6054000", "interestExpense": "3945000", "operatingIncome": "2017000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "115000", "reportedCurrency": "USD", "netInterestIncome": "-3945000", "nonInterestIncome": "None", "operatingExpenses": "38336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21865000", "sellingGeneralAndAdministrative": "16436000", "netIncomeFromContinuingOperations": "-6169000" }, "balance": { "goodwill": "None", "inventory": "12197000", "commonStock": "188000", "currentDebt": "None", "investments": "None", "totalAssets": "910612000", "longTermDebt": "307130000", "shortTermDebt": "32200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "106190000", "reportedCurrency": "USD", "retainedEarnings": "-2049904000", "totalLiabilities": "527246000", "otherCurrentAssets": "24087000", "totalCurrentAssets": "143638000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766974000", "currentAccountsPayable": "3631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368854000", "totalShareholderEquity": "383366000", "capitalLeaseObligations": "29524000", "otherCurrentLiabilities": "90734000", "totalCurrentLiabilities": "184656000", "otherNonCurrentLiabilities": "3916000", "totalNonCurrentLiabilities": "342590000", "cashAndShortTermInvestments": "64136000", "commonStockSharesOutstanding": "183625100", "intangibleAssetsExcludingGoodwill": "106190000", "cashAndCashEquivalentsAtCarryingValue": "64136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6169000", "profitLoss": "None", "dividendPayout": "2674000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2041000", "operatingCashflow": "25563000", "capitalExpenditures": "14202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8920000", "cashflowFromInvestment": "-17749000", "stockBasedCompensation": "4346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21865000", "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": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "income_statement": { "revenue": 55072000, "cost_of_revenue": 17908000, "gross_profit": 37164000, "ebit": 2620000, "ebitda": 24510000, "pretax_income": 35000, "tax_provision": 26000, "net_income": 9000, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65334000, "total_current_assets": 121002000, "total_assets": 832439000, "short_term_debt": 29800000, "long_term_debt": 306786000, "total_debt": 336586000, "total_liabilities": 517073000, "total_equity": 315366000, "shares_outstanding": 181339300, "goodwill_and_intangibles": 49190000 }, "cash_flow": { "operating_cash_flow": 20188000, "capital_expenditure": 112636000, "free_cash_flow": 132824000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84522, "ticker_id": 6344, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:07.661398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2620000", "ebitda": "24510000", "netIncome": "9000", "grossProfit": "37164000", "depreciation": "None", "totalRevenue": "55072000", "costOfRevenue": "17908000", "interestIncome": "None", "incomeBeforeTax": "35000", "interestExpense": "5070000", "operatingIncome": "2620000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-5070000", "nonInterestIncome": "None", "operatingExpenses": "34544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2485000", "costofGoodsAndServicesSold": "17908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21890000", "sellingGeneralAndAdministrative": "12654000", "netIncomeFromContinuingOperations": "9000" }, "balance": { "goodwill": "None", "inventory": "10661000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "832439000", "longTermDebt": "306786000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "49190000", "reportedCurrency": "USD", "retainedEarnings": "-2043735000", "totalLiabilities": "517073000", "otherCurrentAssets": "14819000", "totalCurrentAssets": "121002000", "currentLongTermDebt": "29800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711437000", "currentAccountsPayable": "3022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "605502000", "shortLongTermDebtTotal": "364306000", "totalShareholderEquity": "315366000", "capitalLeaseObligations": "27720000", "otherCurrentLiabilities": "84230000", "totalCurrentLiabilities": "173776000", "otherNonCurrentLiabilities": "36511000", "totalNonCurrentLiabilities": "343297000", "cashAndShortTermInvestments": "65334000", "commonStockSharesOutstanding": "181339300", "intangibleAssetsExcludingGoodwill": "49190000", "cashAndCashEquivalentsAtCarryingValue": "65334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-89000", "operatingCashflow": "20188000", "capitalExpenditures": "112636000", "changeInReceivables": "1694000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77674000", "cashflowFromInvestment": "-53061000", "stockBasedCompensation": "2532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44801000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79820000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55072000, "cost_of_revenue": 17908000, "gross_profit": 37164000, "research_and_development": null, "selling_general_admin": 12654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2620000, "depreciation_amortisation": 21890000, "ebitda": 24510000, "interest_expense": 5070000, "interest_income": null, "other_non_operating": null, "pretax_income": 35000, "tax_provision": 26000, "effective_tax_rate": null, "net_income": 9000, "net_income_continuing_ops": 9000, "net_income_to_common": 9000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65334000, "short_term_investments": null, "net_receivables": 30188000, "inventory": 10661000, "other_current_assets": null, "total_current_assets": 121002000, "net_ppe": null, "goodwill": null, "intangible_assets": 49190000, "goodwill_and_intangibles": 49190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 711437000, "total_assets": 832439000, "short_term_debt": 29800000, "accounts_payable": 3022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173776000, "long_term_debt": 306786000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343297000, "total_liabilities": 517073000, "total_debt": 336586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2043735000, "total_equity": 315366000, "shares_outstanding": 181339300, "operating_cash_flow": 20188000, "stock_based_compensation": 2532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53061000, "dividends_paid": 2644000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77674000, "free_cash_flow": 132824000, "net_change_in_cash": 44801000 }, "raw_data": { "income": { "ebit": "2620000", "ebitda": "24510000", "netIncome": "9000", "grossProfit": "37164000", "depreciation": "None", "totalRevenue": "55072000", "costOfRevenue": "17908000", "interestIncome": "None", "incomeBeforeTax": "35000", "interestExpense": "5070000", "operatingIncome": "2620000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-5070000", "nonInterestIncome": "None", "operatingExpenses": "34544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2485000", "costofGoodsAndServicesSold": "17908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21890000", "sellingGeneralAndAdministrative": "12654000", "netIncomeFromContinuingOperations": "9000" }, "balance": { "goodwill": "None", "inventory": "10661000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "832439000", "longTermDebt": "306786000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "49190000", "reportedCurrency": "USD", "retainedEarnings": "-2043735000", "totalLiabilities": "517073000", "otherCurrentAssets": "14819000", "totalCurrentAssets": "121002000", "currentLongTermDebt": "29800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711437000", "currentAccountsPayable": "3022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "605502000", "shortLongTermDebtTotal": "364306000", "totalShareholderEquity": "315366000", "capitalLeaseObligations": "27720000", "otherCurrentLiabilities": "84230000", "totalCurrentLiabilities": "173776000", "otherNonCurrentLiabilities": "36511000", "totalNonCurrentLiabilities": "343297000", "cashAndShortTermInvestments": "65334000", "commonStockSharesOutstanding": "181339300", "intangibleAssetsExcludingGoodwill": "49190000", "cashAndCashEquivalentsAtCarryingValue": "65334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000", "profitLoss": "None", "dividendPayout": "2644000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-89000", "operatingCashflow": "20188000", "capitalExpenditures": "112636000", "changeInReceivables": "1694000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77674000", "cashflowFromInvestment": "-53061000", "stockBasedCompensation": "2532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2644000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44801000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79820000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }